{"text_format":"1","workbook":"xlsx","n_sheets":66,"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 1.7 p1","Wy 1.7 p2","Wy 1.8 p1","Wy 1.8","Wy 1.9","Wy 1.10","Wy 1.11","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":4,"defined_names":126,"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,{"$f":"'Model Checks'!D7","v":2618704.5451695602}]
["1.3 pg 1","1.3 pg 1",null,null,"Current Case No.","13-057-03",null,null,null,"30010-126-GP-13",null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2","1.3 pg 2",null,null,"Filing Date","2013-05-02",null,null,null,"2013-05-01",null,null,null,"the \"Model Checks\""]
[null,"1.3 pg 3",null,null,"Test Year Ending","2014-05-31",null,null,null,"2014-05-31",null,null,null,"Tab and find the"]
["1.4 pg 1","1.4 pg 1",null,null,"Proposed Effective Date","2013-06-01",null,null,null,"2013-06-01",null,null,null,"problem.)"]
["1.4 pg 2","1.4 pg 2",null,null,"Prior Case No. ","12-057-08",null,null,null,"30010-120-GP-12"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q28","v":61434737.108239993},null,{"$f":"F11-G11","v":61434737.108239993},null,{"$f":"'Wy 1.7 p2'!F49","v":2466493.4168999996},null,{"$f":"J11-K11","v":2466493.4168999996},null,"Model Checks'"]
["1.6 pg 1","1.6 pg 1"]
["1.6 pg 2","1.6 pg 2"]
["1.6 pg 3","1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1","1.7 pg 1",null,null,null,null,null,null,null,null,null,null,null,"Old Wy Data color"]
["1.7 pg 2","1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":669.36999999999989},null,null,null,{"$f":"'Wy 1.7 p1'!F33","v":741.57999999999993},null,null,null,"New Data color"]
[1.8,1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":716.75999999999988},null,null,null,{"$f":"'Wy 1.7 p1'!G33","v":799.67000000000007}]
[1.9,1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":47.389999999999986},null,{"$f":"F18-G18","v":47.389999999999986},null,{"$f":"'Wy 1.7 p1'!H33","v":58.090000000000146},null,{"$f":"J18-K18","v":58.090000000000146}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":7.08},null,{"$f":"F19-G19","v":7.08},null,{"$f":"'Wy 1.7 p1'!H37","v":7.8299999999999992},null,{"$f":"J19-K19","v":7.8299999999999992}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,37777609]
[null,null,null,"Exhibit Headings",null,null,null,null,null,null,null,null,null,8603966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N28:N29)","v":46381575}]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 13-057-03"}]
[]
[null,null,null,"WYOMING"]
[null,null,null,null,null,{"$f":"F32","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"\"PSCW Docket No. \"&J5","v":"PSCW Docket No. 30010-126-GP-13"}]
[]
[null,null,null,"Test Year (enter as text)"]
[null,null,null,null,"from","Jun-13"]
[null,null,null,null,"to","May-14"]

{"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",{"$f":"'Ut 1.5'!G41","v":611127889.19228065},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!F43","v":22544665.826254938}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G31","v":65209000},null,null,"Increase (Decrease) to Commodity",{"$f":"'Wy 1.7 p2'!F49","v":2466493.4168999996}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N31","v":-3775000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q31","v":61435000}]
["Typical Increase in $",{"$f":"'Ut 1.7'!J30","v":47.389999999999986},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":58.090000000000146}]
["Typical Monthly Increase",{"$f":"B8/12","v":3.9491666666666654},null,null,"Typical Monthly Increase",{"$f":"F8/12","v":4.8408333333333458}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":7.0800000000000002E-2},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":7.8299999999999995E-2}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!F8","v":"2013-06-01"},null,null,"Proposed Rate Effective Date",{"$f":"'Control Panel'!J8","v":"2013-06-01"}]
["Test Year Ending",{"$f":"'Control Panel'!F7","v":"2014-05-31"},null,null,"Test Year Ending",{"$f":"'Control Panel'!J7","v":"2014-05-31"}]
["System-Wide Production Costs",{"$f":"'Ut 1.1'!H1403","v":366685887.44475108},null,null,"System-Wide Production Costs",{"$f":"'Wy 1.1'!H1403","v":366685887.44475108}]
["System-Wide Royalty Payments",{"$f":"'Ut 1.1'!H1398","v":51058090.444751084},null,null,"System-Wide Royalty Payments",{"$f":"'Wy 1.1'!H1398","v":51058090.444751084}]
["Wexpro Operators Service Fee",{"$f":"'Ut 1.1'!H1400","v":315627797},null,null,"Wexpro Operators Service Fee",{"$f":"'Wy 1.1'!H1400","v":315627797}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":194788454},null,null,"Purchased Gas Costs",{"$f":"'Wy 1.2'!G25","v":194788454.38999999}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":4.7371629258938803},null,null,"Purchased Gas Costs per Dth",{"$f":"'Wy 1.2'!F25","v":4.7371629353784952}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":18530000},"Dth",null,"Contracted Dth",{"$f":"'Wy 1.2'!E18","v":18530000},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":91834045},null,null,"Contracted Dth Costs",{"$f":"'Wy 1.2'!G18","v":91834045.300000012}]
["Stabailization Costs",{"$f":"'Ut 1.2'!G16","v":0},null,null,"Stabailization Costs",{"$f":"'Wy 1.2'!G17","v":0}]
["Spot Market Dth",{"$f":"'Ut 1.2'!E19","v":21911274},"Dth",null,"Spot Market Dth",{"$f":"'Wy 1.2'!E20","v":21911274},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":99971484},null,null,"Spot Market Costs",{"$f":"'Wy 1.2'!G20","v":99971484.089999989}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":41119222},"Dth",null,"Purchased Gas Dth",{"$f":"'Wy 1.2'!E25","v":41119222},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":677947.99999999977},"Dth",null,"Future Contract Dth",{"$f":"'Wy 1.2'!E22","v":677947.99999999977},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":2982925},null,null,"Future Contract Costs",{"$f":"'Wy 1.2'!G22","v":2982925}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M60","v":83099330},null,null,"Transportation & Gathering Costs",{"$f":"'Wy 1.3 p1'!M58","v":83072568.478605732}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M29","v":62296822},null,null,"Kern River Transportation Costs",{"$f":"'Wy 1.3 p1'!M29","v":62270060.136666663}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L20","v":240852},null,null,"Capacity Release Credits",{"$f":"-'Wy 1.3 p1'!L20","v":267613.78000000003}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M44","v":565165},null,null,"Transportation Commodity Costs",{"$f":"'Wy 1.3 p1'!M44","v":565165.34110947396}]
[null,null,null,null,"QGM Gathering Costs",{"$f":"'Wy 1.3 p1'!M50","v":15530425.270829584}]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L53","v":1978875},null,null,"Other Trans. & Gathering Costs",{"$f":"'Wy 1.3 p1'!M55","v":4706917.7300000004}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L54","v":2728043},null,null,"Storage & Working Gas Costs",{"$f":"'Wy 1.3 p2'!K56","v":18225581.800162666}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M55","v":4706918}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K56","v":18543994.965433624},null,null,"Storage Costs",{"$f":"'Wy 1.3 p2'!K31","v":14418620}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J20","v":14025058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J27","v":107452}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K53","v":4125374.9654336246},null,null,"Working Storage Gas Return",{"$f":"'Wy 1.3 p2'!K53","v":3806961.800162666}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H32","v":32713841}]
[null,null,null,null,"Production Depreciation & Amort.",{"$f":"'Wy 1.3 p3'!J20","v":591292.55000000005}]
[null,null,null,null,"Return on Production Plant",{"$f":"'Wy 1.3 p3'!J47","v":458200.00198326254}]
[null,null,null,null,"Total Production Return & Exp.",{"$f":"'Wy 1.3 p3'!J50","v":1049492.5519832626}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":611127889.19228065},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":22544665.826254938}]
["Utah Gas Costs",{"$f":"B43","v":611127889.19228065},null,null,"Core Customer Gas Costs",{"$f":"'Wy 1.6 p1'!J17","v":21698726.676347662}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!J16","v":598764523.68251824},null,null,"Core Customer Unit Cost of Gas",{"$f":"'Wy 1.6 p1'!F31","v":5.6777499999999996}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J28","v":505092261.4352814}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F34","v":4.8661500000000002}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H35","v":7.3349999999999999E-2},null,null,"Current Amortization",{"$f":"'Wy 1.6 p1'!H32","v":-0.18698000000000001}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H32","v":"12-057-08"}]
["Forecasted 191 Account Balance",{"$f":"'Ut 1.6 p1'!D55","v":-7863845},null,null,"Forecasted 191 Account Balance",{"$f":"'Wy 1.6 p1'!F53","v":-911512}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F35","v":-7.5761752031599516E-2},null,null,"Proposed Amortization",{"$f":"'Wy 1.6 p1'!F32","v":-0.23851}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F36","v":4.7903882479684006},null,null,"Total Unit Cost in Rates",{"$f":"'Wy 1.6 p1'!F33","v":5.4392399999999999}]
["Increase in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J36","v":0.62823824796840066}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":93672262.247236878}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":0}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":93672262.247236878}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":97447292.930879995}]
["% Change in SNG Rates",{"$f":"-ROUND('Ut 1.6 p2'!F35,2)/100","v":3.8900000000000004E-2}]
["Average Monthly Increase",{"$f":"'Ut 1.7'!J30/12","v":3.9491666666666654},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":58.090000000000146}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":7.0800000000000002E-2},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":7.8299999999999995E-2}]
["Company Owned Gas %",null,null,null,"Company Owned Gas %",{"$f":"Calculations!P176","v":0.64036804129604574}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":611127889.19228065},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":22544665.826254938}]

{"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 81, 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,"Apr13","May13","Jun13","Jul13","Aug13","Sep13","Oct13","Nov13","Dec13","Jan14","Feb14","Mar14","Apr14","May14","Total"]
[null,null,null,null,{"$f":"MONTH(E3)","v":4},5,{"$f":"MONTH(G3)","v":6},7,8,9,10,11,12,1,2,3,4,5]
["QGC Company Produced Gas In MDth",null,null,null,null,null,"Scott Nelsen",null,"Updated:","2013-04-10",null,null,null,null,null,null,null,null,null," "]
[]
[null,"Prior Company",null,null,241.26,779.8,467.22,341.64,241.29,201.22,466.75,607.13,710.85,656.01,583.54999999999995,484.15,275.5,420,{"$f":"SUM(G7:R7)","v":5455.3099999999995},null,"ScottN"]
[null,"D24 & D21",null,null,5469.3339999999998,5112.2720000000008,5072.9114,5013.8150999999998,5235.6804000000002,5568.4559999999992,5595.2997000000005,5496.7116999999998,6030.4772999999996,5948.2362999999996,5220.9336000000003,5914.2727000000004,6290.5832999999993,6321.1513999999997,{"$f":"SUM(G8:R8)","v":67708.528900000005},null,"ScottN"]
[null,"Total Prior Company & D24",null,null,{"$f":"SUM(E7:E8)","v":5710.5940000000001},5892.072000000001,{"$f":"SUM(G7:G8)","v":5540.1314000000002},{"$f":"SUM(H7:H8)","v":5355.4551000000001},5476.9704000000002,5769.6759999999995,6062.0497000000005,6103.8416999999999,6741.3272999999999,6604.2462999999998,5804.4836000000005,6398.4227000000001,6566.0832999999993,6741.1513999999997,{"$f":"SUM(G9:R9)","v":73163.838900000002}]
[]
[null,"Brady",null,null,3.9870999999999999,8.4994999999999994,2.1631,2.8422000000000001,3.4178000000000002,7.5633999999999997,5.3559000000000001,4.5125000000000002,5.9047000000000001,6.3460999999999999,3.5148000000000001,4.9050000000000002,4.5861000000000001,2.7841,{"$f":"SUM(G11:R11)","v":53.895700000000005},null,"ScottN"]
[null,"Total Company Produced Gas (MDth)",null,null,{"$f":"SUM(E9:E11)","v":5714.5811000000003},5900.5715000000009,{"$f":"SUM(G9:G11)","v":5542.2945},{"$f":"SUM(H9:H11)","v":5358.2973000000002},5480.3882000000003,5777.2393999999995,6067.4056,6108.3541999999998,6747.232,6610.5923999999995,5807.9984000000004,6403.3276999999998,6570.6693999999998,{"$f":"SUM(R9:R11)","v":6743.9354999999996},{"$f":"SUM(G12:R12)","v":73217.734600000025},{"$f":"SUM(S9+S11)","v":73217.734599999996},{"$f":"IF((S12*1000)=S16,\"Ok\",\"Check !!\")","v":"Check !!"}]
[]
[]
[]
[null,"Company Production In Dth",null,null,5714581.0999999996,5900571.5,5542290,5358300,5480380,5777240,6067400,6108360,6747240,6610590,5807990,6403330,6570670,6743940,{"$f":"SUM(G16:R16)","v":73217730},null,"ScottN"]
[null,"Birch Cr Gathering",null,null,{"$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$164","v":0}]
[null,"QGM Gathering",null,null,{"$f":"E16/$S$16*$S$18","v":3600430.4601389174},3717612.3654676252,{"$f":"G16/$S$16*$S$18","v":3491879.6996202092},{"$f":"H16/$S$16*$S$18","v":3375958.1318326835},3452873.7522223843,3639908.2465612325,3822721.4543944206,3848528.0059275315,4251049.7257389016,4164954.3823062954,3659282.0614939267,4034371.7194461264,4139803.0752457045,{"$f":"R16/$S$16*$S$18","v":4248970.5846241731},{"$f":"'Other Inputs'!$D$178","v":46130300.839413591}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,153426,173724,0,0,0,0,0,0,{"$f":"SUM(G35:R35)","v":327150},null,"ScottN"]
[null,null,"Clay Basin",null,0,716040,2188410,2256550,{"$f":"2072750+280721","v":2353471},{"$f":"1162760+227668","v":1390428},10320,0,0,0,0,162730,175580,{"$f":"1510680+195106","v":1705786},10243275,null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,131097,233464,0,0,0,0,0,0,0,364561,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,0,458807,0,0,0,0,0,0,0,458807,null,"ScottN"]
[null,null,"Ryckman",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"ScottN"]
[null,null,"Total Injections",null,{"$f":"SUM(E35:E39)","v":0},716040,{"$f":"SUM(G35:G39)","v":2188410},2256550,2353471,1521525,856017,173724,0,0,0,162730,175580,1705786,11393793]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,0,0,0,162845,162845,0,0,0,{"$f":"SUM(G43:R43)","v":325690},null,"ScottN"]
[null,null,"Clay Basin",null,1002320,{"$f":"192490-17565","v":174925},78910,61440,0,0,324750,2934280,4888980,2436490,0,0,353330,0,{"$f":"SUM(G44:R44)","v":11078180},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,0,0,0,0,364893,0,0,0,0,364893,null,"ScottN"]
[null,null,"Leroy",null,363811,0,0,0,0,0,0,0,0,452488,0,0,0,0,452488,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,{"$f":"SUM(E43:E47)","v":1366131},174925,{"$f":"SUM(G43:G47)","v":78910},61440,0,0,324750,2934280,4888980,3416716,162845,0,353330,0,12221251]
[]
[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",{"$f":"'Other Inputs'!E139","v":1.8800000000000001E-2},{"$f":"E35*-$D57","v":0},0,{"$f":"G35*-$D57","v":0},{"$f":"H35*-$D57","v":0},{"$f":"I35*-$D57","v":0},{"$f":"J35*-$D57","v":0},-2884.4088000000002,-3266.0111999999999,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":-6150.42}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E148","v":1.4829999999999999E-2},{"$f":"E36*-$D58","v":0},{"$f":"F36*-$D58","v":-10618.8732},{"$f":"G36*-$D58","v":-32454.120299999999},{"$f":"H36*-$D58","v":-33464.636500000001},{"$f":"I36*-$D58","v":-34901.974929999997},{"$f":"J36*-$D58","v":-20620.04724},-153.04560000000001,0,0,{"$f":"N36*-$D58","v":0},0,-2413.2858999999999,-2603.8514,-25296.806379999998,{"$f":"SUM(G58:R58)","v":-151907.76824999999}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E151","v":1.2E-2},{"$f":"E37*-$D59","v":0},0,{"$f":"G37*-$D59","v":0},0,0,-1573.164,-2801.5680000000002,0,0,0,0,0,0,0,{"$f":"SUM(G59:R59)","v":-4374.732}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E145","v":3.3399999999999999E-2},{"$f":"E38*-$D60","v":0},0,{"$f":"G38*-$D60","v":0},0,0,0,-15324.1538,0,0,0,0,0,0,0,{"$f":"SUM(G60:R60)","v":-15324.1538}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E142","v":2.5000000000000001E-2},{"$f":"E39*-$D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G61:R61)","v":0}]
[null,null,"Total Injections",null,{"$f":"SUM(E57:E61)","v":0},-10618.8732,{"$f":"SUM(G57:G61)","v":-32454.120299999999},-33464.636500000001,-34901.974929999997,-22193.211240000001,-21163.176200000002,-3266.0111999999999,0,0,0,-2413.2858999999999,-2603.8514,-25296.806379999998,{"$f":"SUM(S57:S61)","v":-177757.07405}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E140","v":1.44E-2},{"$f":"E43*-$D65","v":0},0,{"$f":"G43*-$D65","v":0},0,0,0,0,0,0,-2344.9679999999998,-2344.9679999999998,0,0,0,{"$f":"SUM(G65:R65)","v":-4689.9359999999997}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E149","v":5.6699999999999997E-3},{"$f":"E44*-$D66","v":-5683.1543999999994},-991.82474999999999,{"$f":"G44*-$D66","v":-447.41969999999998},-348.3648,0,0,-1841.3325,-16637.367599999998,-27720.516599999999,-13814.898299999999,0,0,-2003.3810999999998,0,{"$f":"SUM(G66:R66)","v":-62813.280599999998}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E152","v":1.29E-2},{"$f":"E45*-$D67","v":0},0,{"$f":"G45*-$D67","v":0},0,0,0,{"$f":"K45*-$D67","v":0},0,0,-4707.1197000000002,0,0,0,0,{"$f":"SUM(G67:R67)","v":-4707.1197000000002}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E146","v":1.9900000000000001E-2},{"$f":"E46*-$D68","v":-7239.8389000000006},0,{"$f":"G46*-$D68","v":0},0,0,0,0,0,0,-9004.5112000000008,0,0,0,0,{"$f":"SUM(G68:R68)","v":-9004.5112000000008}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E143","v":0},{"$f":"E47*-$D69","v":0},{"$f":"F47*-$D69","v":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":-12922.9933},-991.82474999999999,{"$f":"SUM(G65:G69)","v":-447.41969999999998},-348.3648,0,0,{"$f":"SUM(K65:K69)","v":-1841.3325},-16637.367599999998,-27720.516599999999,-29871.497199999998,-2344.9679999999998,0,-2003.3810999999998,0,{"$f":"SUM(S65:S69)","v":-81214.847500000003}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$265","v":1.41E-2},{"$f":"E43*-$D73","v":0},0,{"$f":"G43*-$D73","v":0},0,0,0,0,0,0,-2296.1145000000001,-2296.1145000000001,0,0,0,{"$f":"SUM(G73:R73)","v":-4592.2290000000003}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$265","v":1.41E-2},{"$f":"E44*-$D74","v":-14132.712},-2466.4425000000001,{"$f":"G44*-$D74","v":-1112.6310000000001},-866.30399999999997,0,0,-4578.9749999999995,-41373.347999999998,-68934.618000000002,-34354.508999999998,0,0,-4981.9529999999995,0,{"$f":"SUM(G74:R74)","v":-156202.33800000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$265","v":1.41E-2},{"$f":"E45*-$D75","v":0},0,{"$f":"G45*-$D75","v":0},0,0,0,0,0,0,-5144.9912999999997,0,0,0,0,{"$f":"SUM(G75:R75)","v":-5144.9912999999997}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$265","v":1.41E-2},{"$f":"E46*-$D76","v":-5129.7350999999999},0,{"$f":"G46*-$D76","v":0},0,0,0,0,0,0,-6380.0807999999997,0,0,0,0,{"$f":"SUM(G76:R76)","v":-6380.0807999999997}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$265","v":1.41E-2},{"$f":"E47*-$D77","v":0},{"$f":"F47*-$D77","v":0},0,0,0,0,0,0,0,{"$f":"N47*-$D77","v":0},0,0,0,0,{"$f":"SUM(G77:R77)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E73:E77)","v":-19262.447099999998},-2466.4425000000001,{"$f":"SUM(G73:G77)","v":-1112.6310000000001},-866.30399999999997,0,0,-4578.9749999999995,-41373.347999999998,-68934.618000000002,-48175.695600000006,-2296.1145000000001,0,-4981.9529999999995,0,-172319.6391]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E62+E70","v":-12922.9933},-11610.69795,{"$f":"G62+G70","v":-32901.54},{"$f":"H62+H70","v":-33813.001300000004},{"$f":"I62+I70","v":-34901.974929999997},-22193.211240000001,{"$f":"K62+K70","v":-23004.508700000002},-19903.378799999999,-27720.516599999999,-29871.497199999998,-2344.9679999999998,-2413.2858999999999,-4607.2325000000001,-25296.806379999998,{"$f":"S62+S70","v":-258971.92155}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S81/(S48+S40)","v":1.0966395893651521E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Apr13"},{"$f":"F3","v":"May13"},{"$f":"G3","v":"Jun13"},"Jul13","Aug13","Sep13","Oct13","Nov13","Dec13","Jan14","Feb14","Mar14","Apr14","May14","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2013-04-25","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,3.77,4.0999999999999996,4.2,4.37,4.49,4.63,4.5199999999999996,4.6100000000000003,4.82,4.7699999999999996,4.63,4.32,4.32,4.32]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,0,0,0,0,{"$f":"1944.1-196.372","v":1747.7279999999998},{"$f":"2392.2-1513.196","v":879.00399999999991},{"$f":"3563.2-1828.691","v":1734.5089999999998},{"$f":"6345.9-1452.173","v":4893.7269999999999},5293.2,4493.1000000000004,{"$f":"2924.4-54.394","v":2870.0060000000003},0,{"$f":"SUM(G93:R93)","v":21911.274000000005}]
[null,null,"In DTH",null,null,null,{"$f":"G93*1000","v":0},{"$f":"H93*1000","v":0},0,0,1747727.9999999998,879003.99999999988,1734508.9999999998,4893727,5293200,4493100,2870006.0000000005,0,{"$f":"SUM(G94:R94)","v":21911274}]
[null,null,"In $",null,null,null,{"$f":"G94*G90","v":0},0,0,0,{"$f":"K94*K90","v":7899730.5599999987},4052208.44,8360333.379999999,23343077.789999999,24507516,19410192,12398425.920000004,0,{"$f":"SUM(G95:R95)","v":99971484.089999989}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2013-04-10"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,{"$f":"'[1]Peaking Purchases'!$L$10","v":0},{"$f":"'[1]Peaking Purchases'!$N$10","v":0},{"$f":"'[1]Peaking Purchases'!$P$10","v":0},{"$f":"'[1]Peaking Purchases'!$R$10","v":0},{"$f":"'[1]Peaking Purchases'!$T$10","v":0},{"$f":"'[1]Peaking Purchases'!$V$10","v":1000000},{"$f":"'[1]Peaking Purchases'!$X$10","v":4000000},{"$f":"'[1]Peaking Purchases'!$Z$10","v":5000000},{"$f":"'[1]Peaking Purchases'!$AB$10","v":4000000},{"$f":"'[1]Peaking Purchases'!$AD$10","v":0},{"$f":"'[1]Peaking Purchases'!$AF$10","v":0},{"$f":"'[1]Peaking Purchases'!$AH$10","v":0},{"$f":"SUM(G100:R100)","v":14000000},{"$f":"S101/S100","v":4.9963744142857154}]
[null,"Peaking Purchases ($)",null,null,null,null,{"$f":"'[1]Peaking Purchases'!$M$10","v":0},{"$f":"'[1]Peaking Purchases'!$O$10","v":0},{"$f":"'[1]Peaking Purchases'!$Q$10","v":0},{"$f":"'[1]Peaking Purchases'!$S$10","v":0},{"$f":"'[1]Peaking Purchases'!$U$10","v":0},{"$f":"'[1]Peaking Purchases'!$W$10","v":4867137.3000000007},{"$f":"'[1]Peaking Purchases'!$Y$10","v":20352170.400000002},{"$f":"'[1]Peaking Purchases'!$AA$10","v":25177230.5},{"$f":"'[1]Peaking Purchases'!$AC$10","v":19552703.600000001},{"$f":"'[1]Peaking Purchases'!$AE$10","v":0},{"$f":"'[1]Peaking Purchases'!$AG$10","v":0},{"$f":"'[1]Peaking Purchases'!$AI$10","v":0},{"$f":"SUM(G101:R101)","v":69949241.800000012}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,{"$f":"'[1]Term Purchases'!$K$8","v":0},{"$f":"'[1]Term Purchases'!$M$8","v":0},{"$f":"'[1]Term Purchases'!$O$8","v":0},{"$f":"'[1]Term Purchases'!$Q$8","v":0},{"$f":"'[1]Term Purchases'!$S$8","v":0},{"$f":"'[1]Term Purchases'!$U$8","v":900000},{"$f":"'[1]Term Purchases'!$W$8","v":930000},{"$f":"'[1]Term Purchases'!$Y$8","v":930000},{"$f":"'[1]Term Purchases'!$AA$8","v":840000},{"$f":"'[1]Term Purchases'!$AC$8","v":930000},{"$f":"'[1]Term Purchases'!$AE$8","v":0},{"$f":"'[1]Term Purchases'!$AG$8","v":0},{"$f":"SUM(G103:R103)","v":4530000}]
[null,"Term Purchases ($)",null,null,null,null,{"$f":"'[1]Term Purchases'!$L$8","v":0},{"$f":"'[1]Term Purchases'!$N$8","v":0},{"$f":"'[1]Term Purchases'!$P$8","v":0},{"$f":"'[1]Term Purchases'!$R$8","v":0},{"$f":"'[1]Term Purchases'!$T$8","v":0},{"$f":"'[1]Term Purchases'!$V$8","v":4329855},{"$f":"'[1]Term Purchases'!$X$8","v":4669483.5},{"$f":"'[1]Term Purchases'!$Z$8","v":4622983.4999999991},{"$f":"'[1]Term Purchases'!$AB$8","v":4057997.9999999995},{"$f":"'[1]Term Purchases'!$AD$8","v":4204483.5},{"$f":"'[1]Term Purchases'!$AF$8","v":0},{"$f":"'[1]Term Purchases'!$AH$8","v":0},{"$f":"SUM(G104:R104)","v":21884803.5},{"$f":"S104/S103","v":4.8310824503311256}]
[null,"Stabalization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G105:R105)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,{"$f":"E100+E103","v":0},0,0,{"$f":"H100+H103","v":0},0,0,0,{"$f":"L100+L103","v":1900000},4930000,5930000,4840000,930000,0,0,{"$f":"SUM(G108:R108)","v":18530000},{"$f":"S103/S108","v":0.24446842957366433}]
[null,"Total Purchases ($)",null,null,0,0,0,0,0,0,0,{"$f":"L101+L104","v":9196992.3000000007},25021653.900000002,29800214,23610701.600000001,4204483.5,0,0,{"$f":"SUM(G109:R109)","v":91834045.300000012}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$122:$G$133,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(H3),$F$122:$G$133,2,FALSE)","v":2},1.8,2,3.1,6.3,11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,{"$f":"SUM(G113:R113)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$122:$H$133,3,FALSE)","v":3.7},{"$f":"VLOOKUP(MONTH(H3),$F$122:$H$133,3,FALSE)","v":2.2999999999999998},1.7,2.1,4.0999999999999996,8,12.3,14.7,14.1,11.8,9.4,5.8,{"$f":"SUM(G114:R114)","v":90.000000000000014}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Jun13"},{"$f":"H3","v":"Jul13"},"Aug13","Sep13","Oct13","Nov13","Dec13","Jan14","Feb14","Mar14","Apr14","May14","12-Month"]
[null,null,null,null,null,null,{"$f":"G3","v":"Jun13"},{"$f":"H3","v":"Jul13"},"Aug13","Sep13","Oct13","Nov13","Dec13","Jan14","Feb14","Mar14","Apr14","May14","Total"]
["Wexpro Operator Fee (Wexpro forecast)",null,null,"Updated from Brady Rasmussen 4/25/2013",null,null,21433945,21583555,21914634,22018701,27755863,27761885,29288268,29546871,29155222,28282088,28899367,27987398,{"$f":"SUM(G118:R118)","v":315627797}]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$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,"2013-05-01",null,null,3.99,4.2,{"$f":"ROUND(AVERAGE(D2:F2),2)","v":4.0999999999999996}]
[null,"2013-06-01",null,null,3.98,4.41,4.2]
[null,"2013-07-01",null,null,4.21,4.5199999999999996,4.37]
[null,"2013-08-01",null,null,4.45,4.53,4.49]
[null,"2013-09-01",null,null,4.66,4.59,4.63]
[null,"2013-10-01",null,null,4.46,4.58,4.5199999999999996]
[null,"2013-11-01",null,null,4.5599999999999996,4.6500000000000004,4.6100000000000003]
[null,"2013-12-01",null,null,4.8499999999999996,4.78,4.82]
[null,"2014-01-01",null,null,4.93,4.5999999999999996,4.7699999999999996]
[null,"2014-02-01",null,null,4.88,4.38,4.63]
[null,"2014-03-01",null,null,4.47,4.16,4.32]
[null,"2014-04-01",null,null,4.62,4.0199999999999996,4.32]
[null,"2014-05-01",null,null,4.66,3.98,4.32]
[]
[]
[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":291,"n_cols":14,"rows_kept":291,"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,"2013-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2013-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2013-01-01"},null,null,null,"Glen W"]
[null,"  Ryckman Withdrawals",null,null,0.01,{"$f":"$F$6","v":"2013-01-01"},null,null,null,"Glen W"]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2013-01-01"},null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2013-01-01"},null,"1.3.2","1.3p2",{"$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$6","v":"2013-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman",null,null,0.09,{"$f":"$F$6","v":"2013-01-01"},null,null,null,"Glen W"]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2013-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2013-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"1/1/2013","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,4000000]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$22","v":"1/1/2013"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,28100]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$22","v":"1/1/2013"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,{"$f":"N21/N22","v":0}]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$22","v":"1/1/2013"}," ",null,"Rate from Glen",null,null,null,{"$f":"N22/N23","v":142.34875444839858}]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D22:D25)","v":915902},12,null,null,null,null,"io"]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," ",null,"not using currently - ck with Glen"]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$22","v":"1/1/2013"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D26","v":915902},12,0,{"$f":"$G$22","v":"1/1/2013"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F31","v":0},{"$f":"$G$22","v":"1/1/2013"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F31","v":0},{"$f":"$G$22","v":"1/1/2013"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2013-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,{"$f":"+F44","v":1.8E-3},{"$f":"G38","v":"2013-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC GRI SURCHARGE",null,null,null,0,{"$f":"G38","v":"2013-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2013-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"GRI Surcharge",0,0,{"$f":"G42","v":"2013-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.8E-3,1.8E-3,{"$f":"G42","v":"2013-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Total",{"$f":"SUM(E42:E44)","v":0.17832000000000001},{"$f":"SUM(F42:F44)","v":0.17832000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E45)/(1-$E262),5)","v":0.1792},{"$f":"ROUND((F45)/(1-E262),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,{"$f":"ROUND((F45)/(1-E263),5)","v":0.18104000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.47170000000000001,null,null,null,"KR Tariff 5-A"]
[null,"Jan - Dec",null,3000,12,{"$f":"F53*E57/E54","v":14.347541666666666},"2011-04-01","1.3.1"]
[null,"November - March",null,50000,5,{"$f":"F54","v":14.347541666666666},{"$f":"G54","v":"2011-04-01"},"Jan"]
[null,"Jan - Dec",null,1885,12,{"$f":"F57*E57/E56","v":17.742041666666669},{"$f":"G55","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",1.0702303503729549,{"$f":"D54+D56","v":4885},365,4.4000000000000003E-3,{"$f":"G54","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C60","v":1.0702303503729549},{"$f":"D55","v":50000},151,4.4000000000000003E-3,{"$f":"G54","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS",null,null,null,{"$f":"31*5","v":155}]
[null,"Effective Date",null,null,"11/1/2005","7/31/2009",null,null,null,{"$f":"J65*0.75","v":116.25}]
[null,"Commodity Rate",null,null,0,{"$f":"ROUND((7353080/1941997),5)","v":3.7863500000000001},"Should this just be utah",null,null,{"$f":"J65*0.15","v":23.25}]
[null,"CO2 Refund",null,null,0,0,null,null,null,{"$f":"J65*0.1","v":15.5}]
[null,"Net Commodity Rate",null,null,{"$f":"SUM(E67:E68)","v":0},{"$f":"SUM(F67:F68)","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",1.1107499999999999,0,{"$f":"E73+F73","v":1.1107499999999999},null,null,"2012-12-01"]
[null,null,null,"Summer",0.52151000000000003,0,{"$f":"E74+F74","v":0.52151000000000003},null,null,{"$f":"J73","v":"2012-12-01"}]
[]
[null,"FS",null,"Winter",1.0818300000000001,0,{"$f":"E76+F76","v":1.0818300000000001},null,null,"2013-01-25"]
[null,null,null,"Summer",0.52149000000000001,0,{"$f":"E77+F77","v":0.52149000000000001},null,null,{"$f":"J76","v":"2013-01-25"}]
[]
[null,"F-4",null,null,0,0,{"$f":"E79+F79","v":0},null,null,"2010-08-01"]
[]
[null,"NGV",null,null,0.80154999999999998,0,{"$f":"E81+F81","v":0.80154999999999998},null,null,"2012-12-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17992,0,{"$f":"E83+F83","v":0.17992},null,null,"2012-12-01"]
[]
[]
[null,"ES",null,null,5.7575900000000004,0,{"$f":"E86+F86","v":5.7575900000000004},null,null,"2012-09-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,6.9506399999999999,null,null,"2012-12-01"]
[null,"Block 2",null,"Summer",null,null,5.6917099999999996,null,null,{"$f":"$J$90","v":"2012-12-01"}]
[null,"Block 1",null,"Winter",null,null,7.9149200000000004,null,null,{"$f":"$J$90","v":"2012-12-01"}]
[null,"Block 2",null,"Winter",null,null,6.5246399999999998,null,null,{"$f":"$J$90","v":"2012-12-01"}]
[null,"#1 BSF",null,null,null,null,5,null,null,{"$f":"J90","v":"2012-12-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,6.7731500000000002,null,null,"2012-10-01"]
[null,"Block 2",null,null,null,null,6.5286200000000001,null,null,{"$f":"J97","v":"2012-10-01"}]
[null,"BSF",null,null,null,null,11,null,null,{"$f":"J97","v":"2012-10-01"}]
[]
["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,{"$f":"'Monthly Inputs'!S16","v":73217730},68553424.400000006,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D186","v":366685887.44475108},326862997.48256314,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E105/E104","v":5.0081570057519},{"$f":"ROUND(+F105/F104,5)","v":4.7679999999999998}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,4.0888,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"191 Account Amortization (Line 10)",null,null,null,7.3349999999999999E-2,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F109:F110)","v":4.1621499999999996}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 10)",null,null,null,4.9808300000000001,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 11)",null,null,null,-0.18698000000000001,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"F116+F117","v":4.7938499999999999},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,2013,"2013-03-01"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"March 2013 191 account (Actual/Forecast)",null,2013,-30955939,-911512,null,"1.6.1",null,"191 Account Forecast/Actual"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through March 2013 (act/fcst)",null,"March",-23092094,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":"E135-E134","v":1243265},"2012 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,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,315695.18,null,null,null,null,null,"Birch Creek from Jesse"]
[]
[null,"Other gathering ",null,1663179.51,"2013-04-02",null,null,"JanB",null,"Jesse Query"]
[null,"Total Gathering",null,{"$f":"SUM(D166:D168)","v":1978874.69},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,2728043.04,"2013-04-02",null,null,"1.3.1",null,"Jesse Query"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Tina 04/2013"]
[]
[null,null,null,"Commodity","Mo. Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"QEP Gathering Rates -System wide Gathering agreement #163 (SWGA)",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,{"$f":"'Ex 1.1 Data'!E1","v":46130300.839413591},12,null,null,null,"1.3p1","Ex. 1.1 updated on 11-17-2010"]
[]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
[]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!H1398","v":51058090.444751084},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S118","v":315627797},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D184:D185)","v":366685887.44475108}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!E1403","v":73217730},null,null,null,null,null,"this formula changes each time"]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$190,$D$190:$E$198,$I191)","v":"Forecast"},{"$f":"HLOOKUP(G$190,$D$190:$E$198,$I191)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,4390185,{"$f":"HLOOKUP(F$190,$D$190:$E$198,$I193)","v":4390185},{"$f":"HLOOKUP(G$190,$D$190:$E$198,$I193)","v":4390185},null,4,"Wexpro (Jim Livsey)"]
[null,"490  Incidental Plant Prod Sales",null,null,6084996,{"$f":"HLOOKUP(F$190,$D$190:$E$198,$I194)","v":6084996},6084996,null,5,"Wexpro (Jim Livsey)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1129505,1129505,1129505,null,6,"Wexpro (Jim Livsey)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,20977793,20977793,20977793,null,7,"Wexpro (Jim Livsey)"]
[null,"4952 Oil Revenue Received from Wexpro",null,null,300788,300788,300788,null,8,"Wexpro (Jim Livsey)"]
[null,"758001 Gas Well Royalities - Other",null,null,-169426,-169426,-169426,null,9,"Wexpro (Jim Livsey)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D193:D198)","v":0},{"$f":"SUM(E193:E198)","v":32713841},{"$f":"SUM(F193:F198)","v":32713841},{"$f":"SUM(G193:G198)","v":32713841}]
[]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$198","v":97451165},null,null,"1.6.2",null,"Dave's Revrun"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":1937},null,null,null,null,"Dave's Revrun"]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E206-E207","v":97449228}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2687596},0.1792,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$8","v":"3/31/2013"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T288","v":-2325443},{"$f":"'Rate Base'!T209","v":9537533.75},{"$f":"+E213/D213","v":-4.1013835858371932},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",1.87767,2.2669800000000002]
[null,null,null,"Summer Blk 2",0.69703999999999999,1.0080499999999999]
[null,null,null,"Winter Blk 1",2.2293799999999999,2.64202]
[null,null,null,"Winter Blk 2",0.92557,1.2517400000000001,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 12-1-12"]
[null,null,null,"Energy Assistance",1.4959999999999999E-2,"Current Rate 8/1/2010 GS Rate"]
[null,null,null,null,1.474E-2,"Current Rate 8/1/2010 FS Rate"]
[null,null,null,null,7.3200000000000001E-3,"Current Rate 8/1/2010 IS Rate"]
[null,null,null,null,2.4479999999999998E-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":"Jun-13"},{"$f":"'Control Panel'!F41","v":"May-14"},null,null,null,null,"entered as text, beginning and end month"]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3","Wexpro Stip."]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10879999999999999,"Effective October 2012",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1179,"Effect Aug 1 2010",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.8999999999999998E-3,null,null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"QEP Gathering Lost & Unaccounted For",null,null,2.9000000000000001E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QPC Lost & Unaccounted For %",null,null,1.41E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"TOTAL",null,null,{"$f":"SUM(E264:E265)","v":4.3099999999999999E-2}]
[]
[null,"Capacity Release Credits",null,null,267613.78000000003,null,null,null,"1.3p1","From Jesse Jackson"]
[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":"E268*E269","v":240852.40200000003},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,3.0000000000000001E-3,"2011-04-01",null,"Ut Jan",null,"Connie Marshal/Dave Curtis"]
[]
[null,"30010-113-GR-11"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,41563,148949,null,null,"1.6p3",null,"30010-113-GR-11 Revrun tab in model"]
[null,"Wyoming Transportation",null,92475,446678,null,null,"1.6p3",null,"30010-113-GR-11 Revrun tab in model"]
[null,"Total",null,{"$f":"D277+D278","v":134038},{"$f":"SUM(E277:E278)","v":595627},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,99043.1,667982,"Actual - 12 Months Ending March 2013",null,null,null,"Financial Report page 19"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,33666,151617,{"$f":"F283","v":"Actual - 12 Months Ending March 2013"},null,null,null,"minus commodity revenues from  Wyoming 191 Account"]
[null,null,null,null,null,null,null,null,null,"Kelly ran query to break out revenue shown on p.19 of financials"]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,26943]
[null,"FS",null,39]
[null,"NGV",null,1]
[null,"IS",null,5]

{"sheet":"CET & DSM WY","index":5,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":false,"merged":[[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":9.3537522800374705E-3},{"$f":"G20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$246","v":274858.68},{"$f":"'Other Inputs'!$F$246","v":"2011-07-31"},{"$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$245","v":57097.087500000162},{"$f":"'Other Inputs'!$F$245","v":"2011-07-31"},{"$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$97","v":"2012-10-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$99","v":11},{"$f":"'Other Inputs'!$G$99","v":11},{"$f":"'Other Inputs'!$G$99","v":11},{"$f":"'Other Inputs'!$G$99","v":11},{"$f":"'Wy 1.8'!C10","v":11}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!E248","v":2593433},{"$f":"'Other Inputs'!E238","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$90","v":6.9506399999999999},{"$f":"J24","v":7.0639599999999998},{"$f":"J31","v":7.10562},{"$f":"J36","v":7.5606200000000001},{"$f":"J41","v":7.5497605044725198}]
["Block 2 ",{"$f":"'Other Inputs'!E249","v":705379},{"$f":"'Other Inputs'!E239","v":1.26955},{"$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$97","v":6.7731500000000002},{"$f":"J24","v":7.0639599999999998},{"$f":"J31","v":7.10562},{"$f":"J36","v":7.5606200000000001},{"$f":"J41","v":7.5497605044725198}]
[]
["GS-1 Block Rev",{"$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,{"$f":"'Control Panel'!J8","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2012-10-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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'!G97","v":6.7731500000000002},{"$f":"J24-L24","v":0.29080999999999957}]
["Block 2 ",{"$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$98","v":6.5286200000000001},{"$f":"J25-L25","v":-0.21043000000000056}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2012-10-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$90","v":6.9506399999999999},{"$f":"J31-L31","v":0.15498000000000012}]
["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$98","v":6.5286200000000001},{"$f":"J32-L32","v":-0.17842999999999964}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2012-10-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$33","v":5.4392399999999999},null,null,{"$f":"SUM(F36:I36)","v":7.5606200000000001},null,{"$f":"'Other Inputs'!$G$90","v":6.9506399999999999},{"$f":"J36-L36","v":0.60998000000000019}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":1.36595},{"$f":"'Wy 1.6 p1'!$F$33","v":5.4392399999999999},null,null,{"$f":"SUM(F37:I37)","v":6.8051899999999996},null,{"$f":"'Other Inputs'!$G$98","v":6.5286200000000001},{"$f":"J37-L37","v":0.27656999999999954}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2012-10-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$33","v":5.4392399999999999},null,null,{"$f":"SUM(F41:I41)","v":7.5497605044725198},null,{"$f":"'Other Inputs'!$G$90","v":6.9506399999999999},{"$f":"J41-L41","v":0.59912050447251985}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"$F$17","v":1.188E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B42:D42)","v":1.364750504472519},{"$f":"'Wy 1.6 p1'!$F$33","v":5.4392399999999999},null,null,{"$f":"SUM(F42:I42)","v":6.8039905044725186},null,{"$f":"'Other Inputs'!$G$98","v":6.5286200000000001},{"$f":"J42-L42","v":0.27537050447251854}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2012-10-01"},{"$f":"J39","v":"2013-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":110.57},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":114.84},null,{"$f":"D47-C47","v":4.2700000000000102}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":106.5},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":110.6},null,{"$f":"D48-C48","v":4.0999999999999943}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":90.92},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":94.35},null,3.4299999999999926]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":76.34},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":77.400000000000006},null,1.0600000000000023]
["May",5.8,51.31,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":51.97},null,0.65999999999999659]
["June",3.7,36.72,37.14,null,0.42000000000000171]
["July",2.2999999999999998,26.99,27.25,null,0.26000000000000156]
["August",1.7,22.82,23.01,null,0.19000000000000128]
["September",2.1,25.6,25.83,null,0.22999999999999687]
["October",4.0999999999999996,39.5,39.96,null,0.46000000000000085]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":65.19},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":67.510000000000005},null,2.3200000000000074]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":94.31},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":97.89},null,3.5799999999999983]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":746.77},{"$f":"SUM(D47:D58)","v":767.75},null,{"$f":"SUM(F47:F58)","v":20.980000000000004},{"$f":"F59/C59","v":2.809432623163759E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2012-10-01"},{"$f":"D46","v":"2013-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":110.57},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":115.45},null,{"$f":"D65-C65","v":4.8800000000000097}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":106.5},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":111.19},null,{"$f":"D66-C66","v":4.6899999999999977}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":90.92},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":94.85},null,3.9299999999999926]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":76.34},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":77.790000000000006},null,1.4500000000000028]
["May",5.8,51.31,52.21,null,0.89999999999999858]
["June",3.7,36.72,37.29,null,0.57000000000000028]
["July",2.2999999999999998,26.99,27.34,null,0.35000000000000142]
["August",1.7,22.82,23.08,null,0.25999999999999801]
["September",2.1,25.6,25.92,null,0.32000000000000028]
["October",4.0999999999999996,39.5,40.130000000000003,null,0.63000000000000256]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":65.19},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":67.84},null,2.6500000000000057]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":94.31},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":98.4},null,4.0900000000000034]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":746.77},{"$f":"SUM(D65:D76)","v":771.49},null,{"$f":"SUM(F65:F76)","v":24.720000000000013},{"$f":"F77/C77","v":3.3102561699050598E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2012-10-01"},{"$f":"D64","v":"2013-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":110.57},{"$f":"ROUND($R$14+(B83*$R$18),2)","v":122.14},null,{"$f":"D83-C83","v":11.570000000000007}]
["February",14.1,{"$f":"ROUND($O$14+(B84*$O$18),2)","v":106.5},{"$f":"ROUND($R$14+(B84*$R$18),2)","v":117.6},null,{"$f":"D84-C84","v":11.099999999999994}]
["March",11.8,{"$f":"ROUND($O$14+(B85*$O$18),2)","v":90.92},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":100.22},null,9.2999999999999972]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":76.34},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":82.07},null,5.7299999999999898]
["May",5.8,51.31,54.85,null,3.5399999999999991]
["June",3.7,36.72,38.97,null,2.25]
["July",2.2999999999999998,26.99,28.39,null,1.4000000000000021]
["August",1.7,22.82,23.85,null,1.0300000000000011]
["September",2.1,25.6,26.88,null,1.2799999999999976]
["October",4.0999999999999996,39.5,42,null,2.5]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":65.19},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":71.48},null,6.2900000000000063]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":94.31},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":104},null,9.6899999999999977]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":746.77},{"$f":"SUM(D83:D94)","v":812.45},null,{"$f":"SUM(F83:F94)","v":65.679999999999993},{"$f":"F95/C95","v":8.7952113769969323E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2012-10-01"},{"$f":"D46","v":"2013-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":110.57},{"$f":"ROUND($S$14+(B101*$S$18),2)","v":121.98},null,{"$f":"D101-C101","v":11.410000000000011}]
["February",14.1,{"$f":"ROUND($O$14+(B102*$O$18),2)","v":106.5},{"$f":"ROUND($S$14+(B102*$S$18),2)","v":117.45},null,{"$f":"D102-C102","v":10.950000000000003}]
["March",11.8,{"$f":"ROUND($O$14+(B103*$O$18),2)","v":90.92},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":100.09},null,9.1700000000000017]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":76.34},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":81.97},null,5.6299999999999955]
["May",5.8,51.31,54.79,null,3.4799999999999969]
["June",3.7,36.72,38.93,null,2.2100000000000009]
["July",2.2999999999999998,26.99,28.36,null,1.370000000000001]
["August",1.7,22.82,23.83,null,1.009999999999998]
["September",2.1,25.6,26.85,null,1.25]
["October",4.0999999999999996,39.5,41.95,null,2.4500000000000028]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":65.19},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":71.400000000000006},null,6.210000000000008]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":94.31},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":103.86},null,9.5499999999999972]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":746.77},{"$f":"SUM(D101:D112)","v":811.46000000000015},null,{"$f":"SUM(F101:F112)","v":64.690000000000026},{"$f":"F113/C113","v":8.6626404381536515E-2}]

{"sheet":"WY Tariff Sheets","index":6,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":2.00841},{"$f":"'CET & DSM WY'!B32","v":1.26955},null,null,null,"Non Gas Cost",{"$f":"'Wy 1.8'!C14","v":0.60158},null,{"$f":"'Wy 1.8'!D14","v":0.50158000000000003},null,{"$f":"'Wy 1.8'!E14","v":0.35158},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":2.00841},{"$f":"'CET & DSM WY'!B25","v":1.26955},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"'Wy 1.8'!C15","v":5.4392399999999999},null,{"$f":"'Wy 1.8'!D15","v":5.4392399999999999},null,{"$f":"'Wy 1.8'!E15","v":5.4392399999999999},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",{"$f":"'Wy 1.8'!C32","v":0.1381},{"$f":"'Wy 1.8'!D32","v":0.121},{"$f":"'Wy 1.8'!E32","v":0.10392999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'Wy 1.8'!C26","v":5.8918900000000001}]
[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",{"$f":"SUM(R7:R8)","v":6.0408200000000001},null,{"$f":"SUM(T7:T8)","v":5.9408199999999995},null,{"$f":"SUM(V7:V8)","v":5.7908200000000001},null,null,null,"Upstream Pipeline Cost",{"$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",{"$f":"'Wy 1.8'!C27","v":5.4392399999999999}]
[null,"Core Service Commodity Cost",{"$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":11.33113}]
[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,{"$f":"'Wy 1.8'!C18","v":96}]
[null,"Total Rate",{"$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":11}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":11},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!G99","v":11}]
[null,null,null,"BSF Category 2",44,null,null,null,null,null,null,null,"BSF Category 3",{"$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",{"$f":"'Other Inputs'!G99","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$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,{"$f":"'Monthly Inputs'!G3","v":"Jun13"},{"$f":"'Monthly Inputs'!H3","v":"Jul13"},{"$f":"'Monthly Inputs'!I3","v":"Aug13"},{"$f":"'Monthly Inputs'!J3","v":"Sep13"},{"$f":"'Monthly Inputs'!K3","v":"Oct13"},{"$f":"'Monthly Inputs'!L3","v":"Nov13"},{"$f":"'Monthly Inputs'!M3","v":"Dec13"},{"$f":"'Monthly Inputs'!N3","v":"Jan14"},{"$f":"'Monthly Inputs'!O3","v":"Feb14"},{"$f":"'Monthly Inputs'!P3","v":"Mar14"},{"$f":"'Monthly Inputs'!Q3","v":"Apr14"},{"$f":"'Monthly Inputs'!R3","v":"May14"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":6},{"$f":"MONTH(E5)","v":7},8,9,10,11,12,1,2,3,4,5]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":2440056},{"$f":"'RevRun Fcst'!I21","v":2199795},{"$f":"'RevRun Fcst'!J21","v":2117784},{"$f":"'RevRun Fcst'!K21","v":3115781},{"$f":"'RevRun Fcst'!L21","v":5934654},{"$f":"'RevRun Fcst'!M21","v":9982579},{"$f":"'RevRun Fcst'!N21","v":16177270},{"$f":"'RevRun Fcst'!O21","v":18683415},{"$f":"'RevRun Fcst'!P21","v":14473172},{"$f":"'RevRun Fcst'!Q21","v":10629637},{"$f":"'RevRun Fcst'!R21","v":8221610},{"$f":"'RevRun Fcst'!S21","v":3936114},{"$f":"SUM(D7:O7)","v":97911867}]
[null,"GSC",null,{"$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":352891},{"$f":"'RevRun Fcst'!I48","v":371905},{"$f":"'RevRun Fcst'!J48","v":358333},{"$f":"'RevRun Fcst'!K48","v":424749},{"$f":"'RevRun Fcst'!L48","v":479319},{"$f":"'RevRun Fcst'!M48","v":529391},{"$f":"'RevRun Fcst'!N48","v":629422},{"$f":"'RevRun Fcst'!O48","v":566423},{"$f":"'RevRun Fcst'!P48","v":472410},{"$f":"'RevRun Fcst'!Q48","v":412625},{"$f":"'RevRun Fcst'!R48","v":405700},{"$f":"'RevRun Fcst'!S48","v":321597},5324765]
[null,"F-4",null,{"$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":2839647},2618400,{"$f":"SUM(F7:F12)","v":2522817},3587230,6460673,10558670,16853392,19296538,14992282,11088962,8674010,4304411,103797032]
[]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H93","v":209355},{"$f":"'RevRun Fcst'!I93","v":220539},{"$f":"'RevRun Fcst'!J93","v":238104},{"$f":"'RevRun Fcst'!K93","v":229349},{"$f":"'RevRun Fcst'!L93","v":239867},{"$f":"'RevRun Fcst'!M93","v":257293},{"$f":"'RevRun Fcst'!N93","v":262583},{"$f":"'RevRun Fcst'!O93","v":238077},{"$f":"'RevRun Fcst'!P93","v":194859},{"$f":"'RevRun Fcst'!Q93","v":198891},{"$f":"'RevRun Fcst'!R93","v":207471},{"$f":"'RevRun Fcst'!S93","v":191208},{"$f":"SUM(D15:O15)","v":2687596}]
[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":209355},220539,238104,229349,239867,257293,262583,238077,194859,198891,207471,191208,2687596]
[]
[]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":3049002},{"$f":"+E13+E17","v":2838939},{"$f":"+F13+F17","v":2760921},3816579,6700540,10815963,17115975,19534615,15187141,11287853,8881481,4495619,106484628]
[]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H203","v":4761973},{"$f":"'RevRun Fcst'!I203","v":4630832},{"$f":"'RevRun Fcst'!J203","v":5109771},{"$f":"'RevRun Fcst'!K203","v":4456041},{"$f":"'RevRun Fcst'!L203","v":4524300},{"$f":"'RevRun Fcst'!M203","v":4670034},{"$f":"'RevRun Fcst'!N203","v":5863049},{"$f":"'RevRun Fcst'!O203","v":7411770},{"$f":"'RevRun Fcst'!P203","v":6555357},{"$f":"'RevRun Fcst'!Q203","v":6952363},{"$f":"'RevRun Fcst'!R203","v":6606138},{"$f":"'RevRun Fcst'!S203","v":5522277},{"$f":"SUM(D22:O22)","v":67063905}]
[]
[]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":7810975},7469771,7870692,8272620,11224840,15485997,22979024,26946385,21742498,18240216,15487619,10017896,173548533]
[]
["WYOMING"]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H243","v":92062},{"$f":"'RevRun Fcst'!I243","v":50591},{"$f":"'RevRun Fcst'!J243","v":62530},{"$f":"'RevRun Fcst'!K243","v":126055},{"$f":"'RevRun Fcst'!L243","v":208374},{"$f":"'RevRun Fcst'!M243","v":375814},{"$f":"'RevRun Fcst'!N243","v":567530},{"$f":"'RevRun Fcst'!O243","v":651996},{"$f":"'RevRun Fcst'!P243","v":533664},{"$f":"'RevRun Fcst'!Q243","v":412583},{"$f":"'RevRun Fcst'!R243","v":320052},{"$f":"'RevRun Fcst'!S243","v":173130},{"$f":"SUM(D28:O28)","v":3574381}]
["   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":13371},{"$f":"'RevRun Fcst'!I252","v":11937},{"$f":"'RevRun Fcst'!J252","v":10488},{"$f":"'RevRun Fcst'!K252","v":14013},{"$f":"'RevRun Fcst'!L252","v":17257},{"$f":"'RevRun Fcst'!M252","v":20408},{"$f":"'RevRun Fcst'!N252","v":27819},{"$f":"'RevRun Fcst'!O252","v":29305},{"$f":"'RevRun Fcst'!P252","v":24275},{"$f":"'RevRun Fcst'!Q252","v":21511},{"$f":"'RevRun Fcst'!R252","v":21780},{"$f":"'RevRun Fcst'!S252","v":15905},{"$f":"SUM(D30:O30)","v":228069}]
["   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":107038},64133,74623,141673,227236,397827,596954,682906,559544,435699,343437,190640,3821710]
[]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H279","v":9676},{"$f":"'RevRun Fcst'!I279","v":6490},{"$f":"'RevRun Fcst'!J279","v":6266},{"$f":"'RevRun Fcst'!K279","v":6747},{"$f":"'RevRun Fcst'!L279","v":8200},{"$f":"'RevRun Fcst'!M279","v":15106},{"$f":"'RevRun Fcst'!N279","v":19054},{"$f":"'RevRun Fcst'!O279","v":18290},{"$f":"'RevRun Fcst'!P279","v":15150},{"$f":"'RevRun Fcst'!Q279","v":14893},{"$f":"'RevRun Fcst'!R279","v":14759},{"$f":"'RevRun Fcst'!S279","v":12795},{"$f":"SUM(D34:O34)","v":147426}]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":9676},6490,6266,6747,8200,15106,19054,18290,15150,14893,14759,12795,147426]
[]
[]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":116714},70623,80889,148420,235436,412933,616008,701196,574694,450592,358196,203435,3969136]
[]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H325","v":84069},{"$f":"'RevRun Fcst'!I325","v":22238},{"$f":"'RevRun Fcst'!J325","v":23544},{"$f":"'RevRun Fcst'!K325","v":23066},{"$f":"'RevRun Fcst'!L325","v":33201},{"$f":"'RevRun Fcst'!M325","v":33406},{"$f":"'RevRun Fcst'!N325","v":37352},{"$f":"'RevRun Fcst'!O325","v":53256},{"$f":"'RevRun Fcst'!P325","v":58181},{"$f":"'RevRun Fcst'!Q325","v":38882},{"$f":"'RevRun Fcst'!R325","v":45164},{"$f":"'RevRun Fcst'!S325","v":60789},{"$f":"SUM(D41:O41)","v":513148}]
[]
[]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":200783},92861,104433,171486,268637,446339,653360,754452,632875,489474,403360,264224,4482284]
[]
[]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":8011758},7562632,7975125,8444106,11493477,15932336,23632384,27700837,22375373,18729690,15890979,{"$f":"+O25+O44","v":10282120},178030817]
[]
["Usage by Season"]
[null,null,"Month",{"$f":"MONTH(D5)","v":6},7,8,9,10,11,12,1,2,3,4,5]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":1},1,1,1,0,0,0,0,0,1,1,"Total"]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":0},0,0,0,9982579,16177270,18683415,14473172,10629637,0,0,{"$f":"SUM(D52:O52)","v":69946073},{"$f":"SUM(G52:I52)","v":9982579}]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":2440056},2199795,2117784,3115781,5934654,0,0,0,0,0,8221610,3936114,{"$f":"SUM(D53:O53)","v":27965794},{"$f":"P52+P53-Q52","v":87929288}]
["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,{"$f":"IF(D51=0,D10,0)","v":0},0,0,0,0,529391,629422,566423,472410,412625,0,0,{"$f":"SUM(D58:O58)","v":2610271},{"$f":"SUM(G58:I58)","v":529391}]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":352891},371905,358333,424749,479319,0,0,0,0,0,405700,321597,{"$f":"SUM(D59:O59)","v":2714494},{"$f":"P58+P59-Q58","v":4795374}]
[]
[]
[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,{"$f":"'Monthly Inputs'!G3","v":"Jun13"},{"$f":"'Monthly Inputs'!H3","v":"Jul13"},{"$f":"'Monthly Inputs'!I3","v":"Aug13"},{"$f":"'Monthly Inputs'!J3","v":"Sep13"},{"$f":"'Monthly Inputs'!K3","v":"Oct13"},{"$f":"'Monthly Inputs'!L3","v":"Nov13"},{"$f":"'Monthly Inputs'!M3","v":"Dec13"},{"$f":"'Monthly Inputs'!N3","v":"Jan14"},{"$f":"'Monthly Inputs'!O3","v":"Feb14"},{"$f":"'Monthly Inputs'!P3","v":"Mar14"},{"$f":"'Monthly Inputs'!Q3","v":"Apr14"},{"$f":"'Monthly Inputs'!R3","v":"May14"},"Total"]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H272+'RevRun Fcst'!H281","v":2820},{"$f":"'RevRun Fcst'!I272+'RevRun Fcst'!I281","v":2380},{"$f":"'RevRun Fcst'!J272+'RevRun Fcst'!J281","v":2350},{"$f":"'RevRun Fcst'!K272+'RevRun Fcst'!K281","v":2416},{"$f":"'RevRun Fcst'!L272+'RevRun Fcst'!L281","v":2616},{"$f":"'RevRun Fcst'!M272+'RevRun Fcst'!M281","v":3571},{"$f":"'RevRun Fcst'!N272+'RevRun Fcst'!N281","v":4115},{"$f":"'RevRun Fcst'!O272+'RevRun Fcst'!O281","v":4010},{"$f":"'RevRun Fcst'!P272+'RevRun Fcst'!P281","v":3576},{"$f":"'RevRun Fcst'!Q272+'RevRun Fcst'!Q281","v":3541},{"$f":"'RevRun Fcst'!R272+'RevRun Fcst'!R281","v":3523},{"$f":"'RevRun Fcst'!S272+'RevRun Fcst'!S281","v":3250},{"$f":"SUM(D65:O65)","v":38168}]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":15325},4054,4292,4205,6052,6090,6809,9708,10606,7088,8233,{"$f":"P66-SUM(D66:N66)","v":11082},{"$f":"'RevRun Fcst'!T299+'RevRun Fcst'!T313","v":93544}]
[]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E66&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$f":"'Other Inputs'!E69","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'!F66&\")\"","v":"I-4 Gas Cost (Rate Effective 7/31/2009)"},null,null,{"$f":"'Other Inputs'!F69","v":3.7863500000000001},{"$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",{"$f":"+P20","v":106484628},{"$f":"H74/H76","v":0.9640651811558002}]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E134","v":42428},{"$f":"1-E74","v":3.3000101890575784E-2},null,"Wyoming Sales",{"$f":"+P39","v":3969136},{"$f":"1-I74","v":3.5934818844199801E-2}]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E135","v":1285693},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":110453764},{"$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":"2012-07-01"},{"$f":"Expenses!K9","v":"2012-08-01"},{"$f":"Expenses!L9","v":"2012-09-01"},{"$f":"Expenses!M9","v":"2012-10-01"},{"$f":"Expenses!N9","v":"2012-11-01"},{"$f":"Expenses!O9","v":"2012-12-01"},{"$f":"Expenses!P9","v":"2013-01-01"},{"$f":"Expenses!Q9","v":"2013-02-01"},{"$f":"Expenses!R9","v":"2013-03-01"},{"$f":"Expenses!G9","v":"2012-04-01"},{"$f":"Expenses!H9","v":"2012-05-01"},{"$f":"Expenses!I9","v":"2012-06-01"},{"$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":279291.25},{"$f":"Expenses!K445","v":185207.42},{"$f":"Expenses!L445","v":283059.17},{"$f":"Expenses!M445","v":259073.11000000002},{"$f":"Expenses!N445","v":310384.2},{"$f":"Expenses!O445","v":294014.68},{"$f":"Expenses!P445","v":345146.68},{"$f":"Expenses!Q445","v":295237.11},{"$f":"Expenses!R445","v":204854.17},{"$f":"Expenses!G445","v":232010.73},{"$f":"Expenses!H445","v":257129.36000000002},{"$f":"Expenses!I445","v":205540.95},{"$f":"SUM(D86:O86)","v":3150948.83}]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":571585.79},{"$f":"Expenses!K446","v":382182.36},{"$f":"Expenses!L446","v":402308.03},{"$f":"Expenses!M446","v":467776.12},{"$f":"Expenses!N446","v":2197605.12},{"$f":"Expenses!O446","v":463620.06},{"$f":"Expenses!P446","v":471684.25},{"$f":"Expenses!Q446","v":427992.81},{"$f":"Expenses!R446","v":364113.78},{"$f":"Expenses!G446","v":667706.6},{"$f":"Expenses!H446","v":738698.17},{"$f":"Expenses!I446","v":581730.47},{"$f":"SUM(D87:O87)","v":7737003.5599999996}]
[null,"Gas Processed by Others (account 491)",null,{"$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,{"$f":"Expenses!J447","v":191481.05000000002},{"$f":"Expenses!K447","v":44268.49},{"$f":"Expenses!L447","v":63803},{"$f":"Expenses!M447","v":38307.11},{"$f":"Expenses!N447","v":51913.04},{"$f":"Expenses!O447","v":93274.17},{"$f":"Expenses!P447","v":68523.73},{"$f":"Expenses!Q447","v":90585.88},{"$f":"Expenses!R447","v":103039.01000000001},{"$f":"Expenses!G447","v":131638.72},{"$f":"Expenses!H447","v":156857.26},{"$f":"Expenses!I447","v":192189.79},{"$f":"SUM(D89:O89)","v":1225881.25}]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-28621.3},{"$f":"-Expenses!K450","v":-7518.6200000000008},{"$f":"-Expenses!L450","v":-8831.43},{"$f":"-Expenses!M450","v":-7863.8},{"$f":"-Expenses!N450","v":-7399.9400000000005},{"$f":"-Expenses!O450","v":-15844.77},{"$f":"-Expenses!P450","v":-10812.02},{"$f":"-Expenses!Q450","v":-12251.060000000001},{"$f":"-Expenses!R450","v":-15810.050000000001},{"$f":"-Expenses!G450","v":-20156.440000000002},{"$f":"-Expenses!H450","v":-23335.22},{"$f":"-Expenses!I450","v":-29720.809999999998},{"$f":"SUM(D90:O90)","v":-188165.46}]
[]
[]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":928900.06},{"$f":"Expenses!K448","v":965191.58000000007},{"$f":"Expenses!L448","v":1189252.6400000001},{"$f":"Expenses!M448","v":1378718.57},{"$f":"Expenses!N448","v":1211050.47},{"$f":"Expenses!O448","v":1457433.68},{"$f":"Expenses!P448","v":1460826.82},{"$f":"Expenses!Q448","v":1603921.3900000001},{"$f":"Expenses!R448","v":1483453.47},{"$f":"Expenses!G448","v":1104892.94},{"$f":"Expenses!H448","v":1167135.57},{"$f":"Expenses!I448","v":928089.73},{"$f":"SUM(D93:O93)","v":14878866.920000002}]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":201548},{"$f":"Expenses!K449","v":165660},{"$f":"Expenses!L449","v":120571},{"$f":"Expenses!M449","v":26173},{"$f":"Expenses!N449","v":6825},{"$f":"Expenses!O449","v":200944},{"$f":"Expenses!P449","v":119115},{"$f":"Expenses!Q449","v":0},{"$f":"Expenses!R449","v":182110},{"$f":"Expenses!G449","v":263861},{"$f":"Expenses!H449","v":404379},{"$f":"Expenses!I449","v":367577},{"$f":"SUM(D94:O94)","v":2058763}]
[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,{"$f":"'Rate Base'!H8","v":"2012-03-21"},{"$f":"'Rate Base'!I8","v":"2012-04-20"},{"$f":"'Rate Base'!J8","v":"2012-05-20"},{"$f":"'Rate Base'!K8","v":"2012-06-19"},{"$f":"'Rate Base'!L8","v":"2012-07-19"},{"$f":"'Rate Base'!M8","v":"2012-08-18"},{"$f":"'Rate Base'!N8","v":"2012-09-17"},{"$f":"'Rate Base'!O8","v":"2012-10-17"},{"$f":"'Rate Base'!P8","v":"2012-11-16"},{"$f":"'Rate Base'!Q8","v":"2012-12-16"},{"$f":"'Rate Base'!R8","v":"2013-01-15"},{"$f":"'Rate Base'!S8","v":"2013-02-14"},{"$f":"'Rate Base'!T8","v":"2013-03-16"},"Average"]
["RATE BASE - PRODUCTION"]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H209","v":12903260.279999999},{"$f":"'Rate Base'!I209","v":11695451.32},{"$f":"'Rate Base'!J209","v":17454303.390000001},{"$f":"'Rate Base'!K209","v":29378840.710000001},{"$f":"'Rate Base'!L209","v":41693614.869999997},{"$f":"'Rate Base'!M209","v":49496814.5},{"$f":"'Rate Base'!N209","v":58340520.189999998},{"$f":"'Rate Base'!O209","v":65085991.149999999},{"$f":"'Rate Base'!P209","v":57526709.57},{"$f":"'Rate Base'!Q209","v":38347748.57},{"$f":"'Rate Base'!R209","v":25571748.57},{"$f":"'Rate Base'!S209","v":14073352.810000001},{"$f":"'Rate Base'!T209","v":9537533.75},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":34990457.72208333}]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":83069408.329999983},{"$f":"'Rate Base'!I158","v":83069408.329999983},{"$f":"'Rate Base'!J158","v":82934846.11999999},{"$f":"'Rate Base'!K158","v":82934723.75999999},{"$f":"'Rate Base'!L158","v":82934723.75999999},{"$f":"'Rate Base'!M158","v":81511647.539999992},{"$f":"'Rate Base'!N158","v":81345843.649999976},{"$f":"'Rate Base'!O158","v":81345843.649999976},{"$f":"'Rate Base'!P158","v":81261868.789999992},{"$f":"'Rate Base'!Q158","v":81179889.439999983},{"$f":"'Rate Base'!R158","v":81179889.439999983},{"$f":"'Rate Base'!S158","v":81179889.439999983},{"$f":"'Rate Base'!T158","v":81179889.439999983},81916935.233749971]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-68667111.5},{"$f":"'Rate Base'!I176","v":-68719234.180000007},{"$f":"'Rate Base'!J176","v":-68619477.319999993},{"$f":"'Rate Base'!K176","v":-68781185.049999997},{"$f":"'Rate Base'!L176","v":-68827131.629999995},{"$f":"'Rate Base'!M176","v":-67448134.120000005},{"$f":"'Rate Base'!N176","v":-67317594.25},{"$f":"'Rate Base'!O176","v":-67342713.359999999},{"$f":"'Rate Base'!P176","v":-67322320.640000001},{"$f":"'Rate Base'!Q176","v":-67294936.640000001},{"$f":"'Rate Base'!R176","v":-67360255},{"$f":"'Rate Base'!S176","v":-67429215.590000004},{"$f":"'Rate Base'!T176","v":-67473761},-67877719.502500013]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6052360.2400000002},{"$f":"'Rate Base'!I183","v":-6053476.3499999996},{"$f":"'Rate Base'!J183","v":-6054151.7199999997},{"$f":"'Rate Base'!K183","v":-6060379.0199999996},{"$f":"'Rate Base'!L183","v":-6056069.9299999997},{"$f":"'Rate Base'!M183","v":-6056977.1799999997},{"$f":"'Rate Base'!N183","v":-6057655.3799999999},{"$f":"'Rate Base'!O183","v":-6058069.9500000002},{"$f":"'Rate Base'!P183","v":-6059484.1200000001},{"$f":"'Rate Base'!Q183","v":-6060664.9900000002},{"$f":"'Rate Base'!R183","v":-6062124.5199999996},{"$f":"'Rate Base'!S183","v":-6063803.5499999998},{"$f":"'Rate Base'!T183","v":-6065028.6399999997},-6058462.5958333323]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H244","v":-64711.130000000005},{"$f":"'Rate Base'!I244","v":-61691.35},{"$f":"'Rate Base'!J244","v":-58671.57},{"$f":"'Rate Base'!K244","v":-55651.79},{"$f":"'Rate Base'!L244","v":-52632.01},{"$f":"'Rate Base'!M244","v":-49612.23},{"$f":"'Rate Base'!N244","v":-46592.450000000004},{"$f":"'Rate Base'!O244","v":-43572.67},{"$f":"'Rate Base'!P244","v":-40552.89},{"$f":"'Rate Base'!Q244","v":-37533.11},{"$f":"'Rate Base'!R244","v":-35704.82},{"$f":"'Rate Base'!S244","v":-33876.53},{"$f":"'Rate Base'!T244","v":-32048.240000000002},-47039.258750000008]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H251","v":-2292686.9900000002},{"$f":"'Rate Base'!I251","v":-2264262.19},{"$f":"'Rate Base'!J251","v":-2234935.48},{"$f":"'Rate Base'!K251","v":-2216048.7000000002},{"$f":"'Rate Base'!L251","v":-2135592.7400000002},{"$f":"'Rate Base'!M251","v":-2119787.13},{"$f":"'Rate Base'!N251","v":-2071303.86},{"$f":"'Rate Base'!O251","v":-1902085.6400000001},{"$f":"'Rate Base'!P251","v":-2187708.42},{"$f":"'Rate Base'!Q251","v":-2329860.65},{"$f":"'Rate Base'!R251","v":-2305519.9500000002},{"$f":"'Rate Base'!S251","v":-2274636.69},{"$f":"'Rate Base'!T251","v":-2090782.82},-2186123.0295833331]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H258","v":-1196642.93},{"$f":"'Rate Base'!I258","v":-1196642.93},{"$f":"'Rate Base'!J258","v":-1196642.93},{"$f":"'Rate Base'!K258","v":-1196642.93},{"$f":"'Rate Base'!L258","v":-1196642.93},{"$f":"'Rate Base'!M258","v":-1196642.93},{"$f":"'Rate Base'!N258","v":-1196642.93},{"$f":"'Rate Base'!O258","v":-1196642.93},{"$f":"'Rate Base'!P258","v":-761345.31},{"$f":"'Rate Base'!Q258","v":-761345.31},{"$f":"'Rate Base'!R258","v":-761345.31},{"$f":"'Rate Base'!S258","v":-761345.31},{"$f":"'Rate Base'!T258","v":-761345.31},-1033406.3224999999]
[]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total"]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":578624.15},null,"Thirteen month average",null,{"$f":"P100","v":81916935.233749971},{"$f":"P101","v":-67877719.502500013},{"$f":"P102","v":-6058462.5958333323},{"$f":"P103","v":-47039.258750000008},{"$f":"P104","v":-2186123.0295833331},{"$f":"P105","v":-1033406.3224999999},{"$f":"SUM(H108:M108)","v":4714184.5245832931}]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":12668.4},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E257*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$257","v":-5160766.9197262479},{"$f":"I108*'Other Inputs'!$E$257","v":4276296.3286575004},{"$f":"J108*'Other Inputs'!$E$257","v":381683.14353749994},null,null,null,{"$f":"SUM(H109:M109)","v":-502787.44753124751}]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":496523.71538443619},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":4211397.0770520456}]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1087816.2653844361},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E260&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.1179)"},{"$f":"M110*'Other Inputs'!E260","v":496523.71538443619}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E259&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1088)"},{"$f":"M110*'Other Inputs'!E259","v":458200.00198326254}]
[]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Jun13"},{"$f":"'Monthly Inputs'!H3","v":"Jul13"},{"$f":"'Monthly Inputs'!I3","v":"Aug13"},{"$f":"'Monthly Inputs'!J3","v":"Sep13"},{"$f":"'Monthly Inputs'!K3","v":"Oct13"},{"$f":"'Monthly Inputs'!L3","v":"Nov13"},{"$f":"'Monthly Inputs'!M3","v":"Dec13"},{"$f":"'Monthly Inputs'!N3","v":"Jan14"},{"$f":"'Monthly Inputs'!O3","v":"Feb14"},{"$f":"'Monthly Inputs'!P3","v":"Mar14"},{"$f":"'Monthly Inputs'!Q3","v":"Apr14"},{"$f":"'Monthly Inputs'!R3","v":"May14"},"Total"]
["COMPANY PRODUCTION"]
[null,"Prior Company"]
[null,"D24 Wells"]
[null,"Brady & Powel"]
[null,"Total Company Production",null,{"$f":"'Monthly Inputs'!G16","v":5542290},{"$f":"'Monthly Inputs'!H16","v":5358300},{"$f":"'Monthly Inputs'!I16","v":5480380},{"$f":"'Monthly Inputs'!J16","v":5777240},{"$f":"'Monthly Inputs'!K16","v":6067400},{"$f":"'Monthly Inputs'!L16","v":6108360},{"$f":"'Monthly Inputs'!M16","v":6747240},{"$f":"'Monthly Inputs'!N16","v":6610590},{"$f":"'Monthly Inputs'!O16","v":5807990},{"$f":"'Monthly Inputs'!P16","v":6403330},{"$f":"'Monthly Inputs'!Q16","v":6570670},{"$f":"'Monthly Inputs'!R16","v":6743940},{"$f":"SUM(D120:O120)","v":73217730}]
[]
["STORAGE INJECTIONS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":153426},{"$f":"'Monthly Inputs'!L35","v":173724},{"$f":"'Monthly Inputs'!M35","v":0},{"$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},{"$f":"SUM(D123:O123)","v":327150}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G37","v":0},{"$f":"'Monthly Inputs'!H37","v":0},{"$f":"'Monthly Inputs'!I37","v":0},{"$f":"'Monthly Inputs'!J37","v":131097},{"$f":"'Monthly Inputs'!K37","v":233464},{"$f":"'Monthly Inputs'!L37","v":0},{"$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":364561}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G38","v":0},{"$f":"'Monthly Inputs'!H38","v":0},{"$f":"'Monthly Inputs'!I38","v":0},{"$f":"'Monthly Inputs'!J38","v":0},{"$f":"'Monthly Inputs'!K38","v":458807},{"$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},{"$f":"'Monthly Inputs'!N39","v":0},{"$f":"'Monthly Inputs'!O39","v":0},{"$f":"'Monthly Inputs'!P39","v":0},{"$f":"'Monthly Inputs'!Q39","v":0},{"$f":"'Monthly Inputs'!R39","v":0},{"$f":"SUM(D126:O126)","v":0}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":0},0,0,131097,845697,173724,0,0,0,0,0,0,1150518]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G36","v":2188410},{"$f":"'Monthly Inputs'!H36","v":2256550},{"$f":"'Monthly Inputs'!I36","v":2353471},{"$f":"'Monthly Inputs'!J36","v":1390428},{"$f":"'Monthly Inputs'!K36","v":10320},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":0},{"$f":"'Monthly Inputs'!P36","v":162730},{"$f":"'Monthly Inputs'!Q36","v":175580},{"$f":"'Monthly Inputs'!R36","v":1705786},{"$f":"SUM(D128:O128)","v":10243275}]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":2188410},{"$f":"SUM(E127:E128)","v":2256550},2353471,1521525,856017,173724,0,0,0,162730,175580,1705786,11393793]
["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":0},{"$f":"'Monthly Inputs'!M43","v":0},{"$f":"'Monthly Inputs'!N43","v":162845},{"$f":"'Monthly Inputs'!O43","v":162845},{"$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},{"$f":"'Monthly Inputs'!L45","v":0},{"$f":"'Monthly Inputs'!M45","v":0},{"$f":"'Monthly Inputs'!N45","v":364893},{"$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},{"$f":"'Monthly Inputs'!M46","v":0},{"$f":"'Monthly Inputs'!N46","v":452488},{"$f":"'Monthly Inputs'!O46","v":0},{"$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},0,0,0,0,0,980226,162845,0,0,0,1143071]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G44","v":78910},{"$f":"'Monthly Inputs'!H44","v":61440},{"$f":"'Monthly Inputs'!I44","v":0},{"$f":"'Monthly Inputs'!J44","v":0},{"$f":"'Monthly Inputs'!K44","v":324750},{"$f":"'Monthly Inputs'!L44","v":2934280},{"$f":"'Monthly Inputs'!M44","v":4888980},{"$f":"'Monthly Inputs'!N44","v":2436490},{"$f":"'Monthly Inputs'!O44","v":0},{"$f":"'Monthly Inputs'!P44","v":0},{"$f":"'Monthly Inputs'!Q44","v":353330},{"$f":"'Monthly Inputs'!R44","v":0},{"$f":"SUM(D136:O136)","v":11078180}]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":78910},61440,0,0,324750,2934280,4888980,3416716,162845,0,353330,0,12221251]
[]
[]
["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":"Jun13"},"Jul13","Aug13","Sep13","Oct13","Nov13","Dec13","Jan14","Feb14","Mar14","Apr14","May14","Total"]
[]
["Utah Sales",null,null,{"$f":"+D20","v":3049002},2838939,{"$f":"+F20","v":2760921},3816579,6700540,10815963,17115975,19534615,15187141,11287853,8881481,4495619,{"$f":"SUM(D143:O143)","v":106484628}]
["Wyoming Sales",null,null,{"$f":"+D39","v":116714},70623,80889,148420,235436,412933,616008,701196,574694,450592,358196,203435,{"$f":"SUM(D144:O144)","v":3969136}]
["Total Sales",null,null,{"$f":"+D143+D144","v":3165716},2909562,2841810,3964999,6935976,11228896,17731983,20235811,15761835,11738445,9239677,4699054,110453764]
[]
["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},{"$f":"(O145/O150)-1","v":-4.9000538520979076E-3}]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":15588},{"$f":"+E150-E145-E147","v":14327},13993,19524,34154,55293,87315,99644,77613,57802,45497,{"$f":"+O150-O145-O147","v":23139},{"$f":"SUM(D148:O148)","v":543889}]
[]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$262),0)","v":3181304},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$262),0)","v":2923889},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$262),0)","v":2855803},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$262),0)","v":3984523},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$262),0)","v":6970130},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$262),0)","v":11284189},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$262),0)","v":17819298},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$262),0)","v":20335455},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$262),0)","v":15839448},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$262),0)","v":11796247},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$262),0)","v":9285174},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$262),0)","v":4722193},{"$f":"SUM(D150:O150)","v":110997653}]
[]
["Peaking Injection",null,null,{"$f":"+D127","v":0},0,0,131097,845697,173724,0,0,0,{"$f":"+M127","v":0},0,0,{"$f":"SUM(D152:O152)","v":1150518}]
["Clay Basin Injection",null,null,{"$f":"+D128","v":2188410},2256550,2353471,1390428,10320,0,0,0,0,162730,175580,1705786,{"$f":"SUM(D153:O153)","v":10243275}]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G62","v":32454.120299999999},{"$f":"-'Monthly Inputs'!H62","v":33464.636500000001},{"$f":"-'Monthly Inputs'!I62","v":34901.974929999997},{"$f":"-'Monthly Inputs'!J62","v":22193.211240000001},{"$f":"-'Monthly Inputs'!K62","v":21163.176200000002},{"$f":"-'Monthly Inputs'!L62","v":3266.0111999999999},{"$f":"-'Monthly Inputs'!M62","v":0},{"$f":"-'Monthly Inputs'!N62","v":0},{"$f":"-'Monthly Inputs'!O62","v":0},{"$f":"-'Monthly Inputs'!P62","v":2413.2858999999999},{"$f":"-'Monthly Inputs'!Q62","v":2603.8514},{"$f":"-'Monthly Inputs'!R62","v":25296.806379999998},{"$f":"SUM(D154:O154)","v":177757.07405000002}]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":5402168.1202999996},{"$f":"SUM(E150:E154)","v":5213903.6365},5244175.9749299996,5528241.2112400001,{"$f":"SUM(H150:H154)","v":7847310.1761999996},11461179.0112,17819298,20335455,15839448,11961390.2859,9463357.8513999991,{"$f":"SUM(O150:O154)","v":6453275.80638},{"$f":"SUM(D155:O155)","v":122569203.07404999}]
[]
["Supply"]
["Company Production",null,null,{"$f":"+D120","v":5542290},5358300,5480380,5777240,6067400,6108360,6747240,6610590,5807990,6403330,6570670,6743940,{"$f":"SUM(D158:O158)","v":73217730}]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-238873},{"$f":"ROUND(E158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-230943},{"$f":"ROUND(F158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-236204},{"$f":"ROUND(G158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-248999},{"$f":"ROUND(H158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-261505},{"$f":"ROUND(I158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-263270},{"$f":"ROUND(J158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-290806},{"$f":"ROUND(K158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-284916},{"$f":"ROUND(L158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-250324},{"$f":"ROUND(M158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-275984},{"$f":"ROUND(N158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-283196},{"$f":"ROUND(O158*(-'Other Inputs'!$E$264-'Other Inputs'!$E$265),0)","v":-290664},{"$f":"SUM(D159:O159)","v":-3155684}]
["Company Production @ City Gate",null,null,{"$f":"SUM(D158:D159)","v":5303417},{"$f":"SUM(E158:E159)","v":5127357},5244176,5528241,5805895,5845090,6456434,6325674,5557666,6127346,6287474,6453276,{"$f":"SUM(D160:O160)","v":70062046}]
[]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},0,0,0,0,0,0,980226,162845,0,0,0,{"$f":"SUM(D162:O162)","v":1143071}]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":78910},61440,{"$f":"+F136","v":0},0,324750,2934280,4888980,2436490,0,0,353330,0,{"$f":"SUM(D163:O163)","v":11078180}]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G78+'Monthly Inputs'!G70","v":-1560.0507},{"$f":"'Monthly Inputs'!H78+'Monthly Inputs'!H70","v":-1214.6687999999999},{"$f":"'Monthly Inputs'!I78+'Monthly Inputs'!I70","v":0},{"$f":"'Monthly Inputs'!J78+'Monthly Inputs'!J70","v":0},{"$f":"'Monthly Inputs'!K78+'Monthly Inputs'!K70","v":-6420.307499999999},{"$f":"'Monthly Inputs'!L78+'Monthly Inputs'!L70","v":-58010.715599999996},{"$f":"'Monthly Inputs'!M78+'Monthly Inputs'!M70","v":-96655.134600000005},{"$f":"'Monthly Inputs'!N78+'Monthly Inputs'!N70","v":-78047.192800000004},{"$f":"'Monthly Inputs'!O78+'Monthly Inputs'!O70","v":-4641.0825000000004},{"$f":"'Monthly Inputs'!P78+'Monthly Inputs'!P70","v":0},{"$f":"'Monthly Inputs'!Q78+'Monthly Inputs'!Q70","v":-6985.3340999999991},{"$f":"'Monthly Inputs'!R78+'Monthly Inputs'!R70","v":0},{"$f":"SUM(D164:O164)","v":-253534.4866},null,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G62","v":-32454.120299999999},{"$f":"'Monthly Inputs'!H62","v":-33464.636500000001},{"$f":"'Monthly Inputs'!I62","v":-34901.974929999997},{"$f":"'Monthly Inputs'!J62","v":-22193.211240000001},{"$f":"'Monthly Inputs'!K62","v":-21163.176200000002},{"$f":"'Monthly Inputs'!L62","v":-3266.0111999999999},{"$f":"'Monthly Inputs'!M62","v":0},{"$f":"'Monthly Inputs'!N62","v":0},{"$f":"'Monthly Inputs'!O62","v":0},{"$f":"'Monthly Inputs'!P62","v":-2413.2858999999999},{"$f":"'Monthly Inputs'!Q62","v":-2603.8514},{"$f":"'Monthly Inputs'!R62","v":-25296.806379999998},{"$f":"SUM(D165:O165)","v":-177757.07405000002}]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D162:D165)","v":44895.828999999998},{"$f":"SUM(E162:E165)","v":26760.6947},-34901.974929999997,-22193.211240000001,297166.51630000002,2873003.2732000002,4792324.8653999995,3338668.8072000002,158203.91750000001,-2413.2858999999999,343740.81450000004,-25296.806379999998,11789959.43935]
[]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D160-D166-D154","v":21401.170999999606},{"$f":"E155-E160-E166-E154","v":26321.305300000022},{"$f":"F155-F160-F166-F154","v":-2.5070000439882278E-2},0.21124000009149313,{"$f":"H155-H160-H166-H154","v":1723085.4836999995},{"$f":"I155-I160-I166-I154","v":2739819.7267999994},6570539.1346000005,10671112.1928,{"$f":"L155-L160-L166-L154","v":10123578.0825},{"$f":"M155-M160-M166-M154","v":5834044.2859000005},2829539.1854999992,-0.19362000003457069,{"$f":"SUM(D168:O168)","v":40539440.560649991}]
["   Gas Reimbursement",null,null,{"$f":"+D170-D168","v":305.82900000039444},{"$f":"+E170-E168","v":376.69469999997818},2.5070000439882278E-2,-0.21124000009149313,24642.516300000483,39184.273200000636,93969.865399999544,152614.80719999969,144783.91750000045,83436.714099999517,40466.814500000793,0.19362000003457069,{"$f":"SUM(D169:O169)","v":579781.43935000186}]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D168/(1-'Other Inputs'!$E$265),0)","v":21707},{"$f":"ROUND(E168/(1-'Other Inputs'!$E$265),0)","v":26698},{"$f":"ROUND(F168/(1-'Other Inputs'!$E$265),0)","v":0},{"$f":"ROUND(G168/(1-'Other Inputs'!$E$265),0)","v":0},{"$f":"ROUND(H168/(1-'Other Inputs'!$E$265),0)","v":1747728},{"$f":"ROUND(I168/(1-'Other Inputs'!$E$265),0)","v":2779004},{"$f":"ROUND(J168/(1-'Other Inputs'!$E$265),0)","v":6664509},{"$f":"ROUND(K168/(1-'Other Inputs'!$E$265),0)","v":10823727},{"$f":"ROUND(L168/(1-'Other Inputs'!$E$265),0)","v":10268362},{"$f":"ROUND(M168/(1-'Other Inputs'!$E$265),0)","v":5917481},{"$f":"ROUND(N168/(1-'Other Inputs'!$E$265),0)","v":2870006},{"$f":"ROUND(O168/(1-'Other Inputs'!$E$265),0)","v":0},{"$f":"SUM(D170:O170)","v":41119222}]
[]
["Transported Volumes - total",null,null,{"$f":"+D160+D168+D137+D164","v":5402168.1202999996},{"$f":"+E160+E168+E137+E164","v":5213903.6365},5244175.9749299996,5528241.2112400001,7847310.1761999996,11461179.011199998,17819298,20335455,15839448,11961390.2859,9463357.8513999991,{"$f":"+O160+O168+O137+O164","v":6453275.80638},{"$f":"+P160+P168+P137+P164","v":122569203.07404999}]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":96320.731533565937},99531.422584684798,99531.422584684798,96320.731533565937,99531.422584684798,1701666.2570929984,1758388.4656627649,1758388.4656627649,1588221.8399534652,1758388.4656627649,96320.731533565937,99531.422584684798]
["Storage Fuel %",null,{"$f":"(P154-P165)/(P162+P163+P152+P153)","v":1.5054562172316937E-2}]
[]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D158/(D170+D158)","v":0.99609866791804524},0.99504215229049298,{"$f":"F158/(F170+F158)","v":1},1,{"$f":"H158/(H170+H158)","v":0.77636604288503019},0.6873084077573508,0.50308427334868855,0.37917114848835204,0.36127536893942108,0.51971659982447582,0.69599571047666497,1,{"$f":"P158/(P170+P158)","v":0.64036804129604574}]
[]
["PURCHASES BREAKDOWN"]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G94","v":0},{"$f":"'Monthly Inputs'!H94","v":0},{"$f":"'Monthly Inputs'!I94","v":0},{"$f":"'Monthly Inputs'!J94","v":0},{"$f":"'Monthly Inputs'!K94","v":1747727.9999999998},{"$f":"'Monthly Inputs'!L94","v":879003.99999999988},{"$f":"'Monthly Inputs'!M94","v":1734508.9999999998},{"$f":"'Monthly Inputs'!N94","v":4893727},{"$f":"'Monthly Inputs'!O94","v":5293200},{"$f":"'Monthly Inputs'!P94","v":4493100},{"$f":"'Monthly Inputs'!Q94","v":2870006.0000000005},{"$f":"'Monthly Inputs'!R94","v":0},{"$f":"SUM(D179:O179)","v":21911274}]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G95","v":0},{"$f":"'Monthly Inputs'!H95","v":0},{"$f":"'Monthly Inputs'!I95","v":0},{"$f":"'Monthly Inputs'!J95","v":0},{"$f":"'Monthly Inputs'!K95","v":7899730.5599999987},{"$f":"'Monthly Inputs'!L95","v":4052208.44},{"$f":"'Monthly Inputs'!M95","v":8360333.379999999},{"$f":"'Monthly Inputs'!N95","v":23343077.789999999},{"$f":"'Monthly Inputs'!O95","v":24507516},{"$f":"'Monthly Inputs'!P95","v":19410192},{"$f":"'Monthly Inputs'!Q95","v":12398425.920000004},{"$f":"'Monthly Inputs'!R95","v":0},{"$f":"SUM(D180:O180)","v":99971484.089999989}]
[]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G103","v":0},{"$f":"'Monthly Inputs'!H103","v":0},{"$f":"'Monthly Inputs'!I103","v":0},{"$f":"'Monthly Inputs'!J103","v":0},{"$f":"'Monthly Inputs'!K103","v":0},{"$f":"'Monthly Inputs'!L103","v":900000},{"$f":"'Monthly Inputs'!M103","v":930000},{"$f":"'Monthly Inputs'!N103","v":930000},{"$f":"'Monthly Inputs'!O103","v":840000},{"$f":"'Monthly Inputs'!P103","v":930000},{"$f":"'Monthly Inputs'!Q103","v":0},{"$f":"'Monthly Inputs'!R103","v":0},{"$f":"SUM(D182:O182)","v":4530000}]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G104+'Monthly Inputs'!G105","v":0},{"$f":"'Monthly Inputs'!H104+'Monthly Inputs'!H105","v":0},{"$f":"'Monthly Inputs'!I104+'Monthly Inputs'!I105","v":0},{"$f":"'Monthly Inputs'!J104+'Monthly Inputs'!J105","v":0},{"$f":"'Monthly Inputs'!K104+'Monthly Inputs'!K105","v":0},{"$f":"'Monthly Inputs'!L104+'Monthly Inputs'!L105","v":4329855},{"$f":"'Monthly Inputs'!M104+'Monthly Inputs'!M105","v":4669483.5},{"$f":"'Monthly Inputs'!N104+'Monthly Inputs'!N105","v":4622983.4999999991},{"$f":"'Monthly Inputs'!O104+'Monthly Inputs'!O105","v":4057997.9999999995},{"$f":"'Monthly Inputs'!P104+'Monthly Inputs'!P105","v":4204483.5},{"$f":"'Monthly Inputs'!Q104+'Monthly Inputs'!Q105","v":0},{"$f":"'Monthly Inputs'!R104+'Monthly Inputs'!R105","v":0},{"$f":"SUM(D183:O183)","v":21884803.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P183+P186","v":91834045.300000012}]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G100","v":0},{"$f":"'Monthly Inputs'!H100","v":0},{"$f":"'Monthly Inputs'!I100","v":0},{"$f":"'Monthly Inputs'!J100","v":0},{"$f":"'Monthly Inputs'!K100","v":0},{"$f":"'Monthly Inputs'!L100","v":1000000},{"$f":"'Monthly Inputs'!M100","v":4000000},{"$f":"'Monthly Inputs'!N100","v":5000000},{"$f":"'Monthly Inputs'!O100","v":4000000},{"$f":"'Monthly Inputs'!P100","v":0},{"$f":"'Monthly Inputs'!Q100","v":0},{"$f":"'Monthly Inputs'!R100","v":0},{"$f":"SUM(D185:O185)","v":14000000}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G101","v":0},{"$f":"'Monthly Inputs'!H101","v":0},{"$f":"'Monthly Inputs'!I101","v":0},{"$f":"'Monthly Inputs'!J101","v":0},{"$f":"'Monthly Inputs'!K101","v":0},{"$f":"'Monthly Inputs'!L101","v":4867137.3000000007},{"$f":"'Monthly Inputs'!M101","v":20352170.400000002},{"$f":"'Monthly Inputs'!N101","v":25177230.5},{"$f":"'Monthly Inputs'!O101","v":19552703.600000001},{"$f":"'Monthly Inputs'!P101","v":0},{"$f":"'Monthly Inputs'!Q101","v":0},{"$f":"'Monthly Inputs'!R101","v":0},{"$f":"SUM(D186:O186)","v":69949241.800000012}]
[]
["Future Purchases",null,null,{"$f":"+D170-D179-D182-D185","v":21707},{"$f":"+E170-E179-E182-E185","v":26698},{"$f":"+F170-F179-F182-F185","v":0},{"$f":"+G170-G179-G182-G185","v":0},{"$f":"+H170-H179-H182-H185","v":2.3283064365386963E-10},{"$f":"+I170-I179-I182-I185","v":0},0,{"$f":"+K170-K179-K182-K185","v":0},135162,{"$f":"+M170-M179-M182-M185","v":494381},-4.6566128730773926E-10,0,{"$f":"SUM(D188:O188)","v":677947.99999999977}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D188*D196,0)","v":91604},{"$f":"ROUND(E188*E196,0)","v":117204},{"$f":"ROUND(F188*F196,0)","v":0},0,{"$f":"ROUND(H188*H196,0)","v":0},0,0,0,628503,2145614,0,0,{"$f":"SUM(D189:O189)","v":2982925}]
[]
["Total Purchases Cost",null,null,{"$f":"+D180+D183+D186+D189","v":91604},{"$f":"+E180+E183+E186+E189","v":117204},{"$f":"+F180+F183+F186+F189","v":0},{"$f":"+G180+G183+G186+G189","v":0},{"$f":"+H180+H183+H186+H189","v":7899730.5599999987},13249200.74,{"$f":"+J180+J183+J186+J189","v":33381987.280000001},53143291.789999999,48746720.600000001,25760289.5,12398425.920000004,{"$f":"+O180+O183+O186+O189","v":0},194788454.38999999]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D170=0,0,ROUND(D191/D170,5))","v":4.2200199999999999},{"$f":"IF(E170=0,0,ROUND(E191/E170,5))","v":4.3899900000000001},0,0,4.5199999999999996,4.7676100000000003,5.0089199999999998,4.9098899999999999,4.7472700000000003,4.3532500000000001,4.32,0]
["Gas Cost Injection Rate  - this line not used - DELETE?",null,null,{"$f":"'Ut Storage'!K27","v":4.9898945315534009},{"$f":"+D195","v":4.9898945315534009},4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009,4.9898945315534009]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E173,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D228+'Other Inputs'!$E$173","v":4.22},{"$f":"+E228+'Other Inputs'!$E$173","v":4.3899999999999997},{"$f":"+F228+'Other Inputs'!$E$173","v":4.51},{"$f":"+G228+'Other Inputs'!$E$173","v":4.6499999999999995},{"$f":"+H228+'Other Inputs'!$E$173","v":4.5399999999999991},{"$f":"+I228+'Other Inputs'!$E$173","v":4.63},{"$f":"+J228+'Other Inputs'!$E$173","v":4.84},{"$f":"+K228+'Other Inputs'!$E$173","v":4.7899999999999991},{"$f":"+L228+'Other Inputs'!$E$173","v":4.6499999999999995},{"$f":"+M228+'Other Inputs'!$E$173","v":4.34},{"$f":"+N228+'Other Inputs'!$E$173","v":4.34},{"$f":"+O228+'Other Inputs'!$E$173","v":4.34}]
[]
["System Production",null,null,{"$f":"+D160","v":5303417},5127357,5244176,5528241,5805895,5845090,6456434,6325674,5557666,6127346,6287474,6453276,{"$f":"SUM(D198:O198)","v":70062046}]
["System Purchases",null,null,{"$f":"+D168","v":21401.170999999606},26321.305300000022,-2.5070000439882278E-2,0.21124000009149313,1723085.4836999995,2739819.7267999994,6570539.1346000005,10671112.1928,10123578.0825,5834044.2859000005,2829539.1854999992,-0.19362000003457069,{"$f":"SUM(D199:O199)","v":40539440.560649991}]
["System Gathering of Production",null,null,{"$f":"ROUND($P200*D$120/$P$120,0)","v":3491880},3375958,3452874,3639908,3822721,3848528,4251050,4164954,3659282,4034372,4139803,4248971,{"$f":"'Other Inputs'!$D$178","v":46130300.839413591}]
["System Birch Creek Gathering",null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$162","v":0}]
[]
["Utah Production",null,null,{"$f":"ROUND(D198*$I$74,0)","v":5112840},4943106,5055727,5329585,5597261,5635048,6224423,6098362,5357952,5907161,6061535,6221379,{"$f":"SUM(D203:O203)","v":67544379}]
["Utah Purchases",null,null,{"$f":"ROUND(D199*$I$74,0)","v":20632},25375,0,0,1661167,2641365,6334428,10287648,9759789,5624399,2727860,0,{"$f":"SUM(D204:O204)","v":39082663}]
["Utah Gathering",null,null,{"$f":"ROUND(D200*$I$74,0)","v":3366400},3254644,3328796,3509109,3685352,3710232,4098289,4015287,3527786,3889398,3991040,4096285,{"$f":"SUM(D205:O205)","v":44472618}]
["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,{"$f":"+D198-D203","v":190577},184251,188449,198656,208634,210042,232011,227312,199714,220185,225939,231897,{"$f":"SUM(D208:O208)","v":2517667}]
["Wyoming Purchases",null,null,{"$f":"+D199-D204","v":769.17099999960556},946.30530000002182,-2.5070000439882278E-2,0.21124000009149313,61918.483699999517,98454.726799999364,236111.13460000046,383464.19280000031,363789.08249999955,209645.28590000048,101679.18549999921,-0.19362000003457069,{"$f":"SUM(D209:O209)","v":1456777.560649998}]
["Wyoming Gathering",null,null,{"$f":"+D200-D205","v":125480},121314,124078,130799,137369,138296,152761,149667,131496,144974,148763,152686,{"$f":"SUM(D210:O210)","v":1657683}]
["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,{"$f":"D34","v":9676},{"$f":"E34","v":6490},6266,6747,8200,15106,19054,18290,15150,14893,14759,12795,147426]
[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,{"$f":"SUM(D216:D217)","v":9676},{"$f":"SUM(E216:E217)","v":6490},6266,6747,8200,15106,19054,18290,15150,14893,14759,12795,147426]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G90","v":4.2},{"$f":"'Monthly Inputs'!H90","v":4.37},{"$f":"'Monthly Inputs'!I90","v":4.49},{"$f":"'Monthly Inputs'!J90","v":4.63},{"$f":"'Monthly Inputs'!K90","v":4.5199999999999996},{"$f":"'Monthly Inputs'!L90","v":4.6100000000000003},{"$f":"'Monthly Inputs'!M90","v":4.82},{"$f":"'Monthly Inputs'!N90","v":4.7699999999999996},{"$f":"'Monthly Inputs'!O90","v":4.63},{"$f":"'Monthly Inputs'!P90","v":4.32},{"$f":"'Monthly Inputs'!Q90","v":4.32},{"$f":"'Monthly Inputs'!R90","v":4.32}]
[null,null,null,{"$f":"D218*D220","v":40639.200000000004},{"$f":"E218*E220","v":28361.3},28134.34,31238.61,37064,69638.66,91840.28,87243.299999999988,70144.5,64337.760000000002,63758.880000000005,55274.400000000001,{"$f":"SUM(D221:O221)","v":667675.23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P221/P218","v":4.5288838468112811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$263","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$265","v":0.9859}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P222/P223/P224","v":4.6636085009921944}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":209355},220539,238104,229349,239867,257293,262583,238077,194859,198891,207471,191208,2687596]
[null,{"$f":"B220","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G90","v":4.2},{"$f":"'Monthly Inputs'!H90","v":4.37},{"$f":"'Monthly Inputs'!I90","v":4.49},{"$f":"'Monthly Inputs'!J90","v":4.63},{"$f":"'Monthly Inputs'!K90","v":4.5199999999999996},{"$f":"'Monthly Inputs'!L90","v":4.6100000000000003},{"$f":"'Monthly Inputs'!M90","v":4.82},{"$f":"'Monthly Inputs'!N90","v":4.7699999999999996},{"$f":"'Monthly Inputs'!O90","v":4.63},{"$f":"'Monthly Inputs'!P90","v":4.32},{"$f":"'Monthly Inputs'!Q90","v":4.32},{"$f":"'Monthly Inputs'!R90","v":4.32}]
[null,null,null,{"$f":"D227*D228","v":879291},{"$f":"E227*E228","v":963755.43},1069086.96,1061885.8699999999,1084198.8399999999,1186120.73,1265650.06,1135627.2899999998,902197.16999999993,859209.12000000011,896274.72000000009,{"$f":"O227*O228","v":826018.56},{"$f":"SUM(D229:O229)","v":12129315.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P229/P227","v":4.5130725562919425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$262","v":0.99509999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$265","v":0.9859}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P230/P231/P232","v":4.6001577282308856}]
[]
[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$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000}]
[null,null,null,{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549},{"$f":"'Other Inputs'!$C$60","v":1.0702303503729549}]
[null,null,null,{"$f":"D238*D239*D240","v":1758388.4656627649},{"$f":"E238*E239*E240","v":1588221.8399534652},1758388.4656627649,96320.731533565937,99531.422584684798,96320.731533565937,99531.422584684798,99531.422584684798,96320.731533565937,99531.422584684798,1701666.2570929984,1758388.4656627649,{"$f":"SUM(D241:O241)","v":9252141.3789741918}]
[]
[]
[]
[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,{"$f":"D245*(D179+D182+D185+D188)","v":2821.9100000000003},{"$f":"E245*(E179+E182+E185+E188)","v":3737.7200000000003},0,0,34954.559999999998,55580.08,133290.18,216474.54,102683.62,0,0,0]

{"sheet":"CET & DSM","index":8,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":false,"merged":[[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0622190981342075E-2},{"$f":"J20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$229","v":42000000},{"$f":"'Other Inputs'!$F$229","v":"2011-03-31"},{"$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$228","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$228","v":"2011-07-31"},{"$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$90","v":"2012-12-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$94","v":5},{"$f":"'Other Inputs'!$G$94","v":5},{"$f":"'Other Inputs'!$G$94","v":5},{"$f":"'Other Inputs'!$G$94","v":5},{"$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'!E233","v":23076373},{"$f":"'Other Inputs'!E218","v":1.87767},{"$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$90","v":6.9506399999999999},{"$f":"N24","v":7.2666900000000005},{"$f":"N31","v":7.2264400000000002},{"$f":"N38","v":7.5946782479684005},{"$f":"N45","v":8.135558247968401}]
["Block 2 Summer",{"$f":"'Other Inputs'!E234","v":4705902},{"$f":"'Other Inputs'!E219","v":0.69703999999999999},{"$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'!E231","v":52526064},{"$f":"'Other Inputs'!E220","v":2.2293799999999999},{"$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$92","v":7.9149200000000004},{"$f":"N26","v":8.2636800000000008},{"$f":"N33","v":8.2159499999999994},{"$f":"N40","v":8.5069182479684002},{"$f":"N47","v":9.6215782479684009}]
["Block 2 Winter",{"$f":"'Other Inputs'!E232","v":14984828},{"$f":"'Other Inputs'!E221","v":0.92557},{"$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,{"$f":"'Control Panel'!F8","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$90","v":"2012-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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$90","v":6.9506399999999999},{"$f":"N24-P24","v":0.31605000000000061}]
["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$91","v":5.6917099999999996},{"$f":"N25-P25","v":0.38861000000000079}]
["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$92","v":7.9149200000000004},{"$f":"N26-P26","v":0.3487600000000004}]
["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$93","v":6.5246399999999998},{"$f":"N27-P27","v":0.42889000000000088}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$90","v":"2012-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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$90","v":6.9506399999999999},{"$f":"N31-P31","v":0.27580000000000027}]
["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$91","v":5.6917099999999996},{"$f":"N32-P32","v":0.3734800000000007}]
["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$92","v":7.9149200000000004},{"$f":"N33-P33","v":0.30102999999999902}]
["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$93","v":6.5246399999999998},{"$f":"N34-P34","v":0.40890000000000093}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$90","v":"2012-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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":0.50121000000000004},{"$f":"'Ut 1.6 p3'!$H$17","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"SUM(H38:M38)","v":7.5946782479684005},null,{"$f":"'Other Inputs'!$G$90","v":6.9506399999999999},{"$f":"N38-P38","v":0.64403824796840059}]
["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":0.50121000000000004},{"$f":"'Ut 1.6 p3'!$H$17","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"SUM(H39:M39)","v":6.4334282479684006},null,{"$f":"'Other Inputs'!$G$91","v":5.6917099999999996},{"$f":"N39-P39","v":0.74171824796840102}]
["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":1.06751},{"$f":"'Ut 1.6 p3'!$H$16","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"SUM(H40:M40)","v":8.5069182479684002},null,{"$f":"'Other Inputs'!$G$92","v":7.9149200000000004},{"$f":"N40-P40","v":0.59199824796839984}]
["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":1.06751},{"$f":"'Ut 1.6 p3'!$H$16","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"SUM(H41:M41)","v":7.2245082479684006},null,{"$f":"'Other Inputs'!$G$93","v":6.5246399999999998},{"$f":"N41-P41","v":0.69986824796840086}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2013-06-01"},null,{"$f":"'Other Inputs'!$J$90","v":"2012-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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":0.50121000000000004},{"$f":"'Ut 1.6 p3'!$I$17","v":0.50121000000000004},null,{"$f":"'Ut 1.6 p1'!$F$36","v":4.7903882479684006},null,{"$f":"SUM(H45:L45)","v":8.135558247968401},null,{"$f":"'Other Inputs'!$G$90","v":6.9506399999999999},{"$f":"N45-P45","v":1.1849182479684011}]
["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":0.50121000000000004},{"$f":"'Ut 1.6 p3'!$I$17","v":0.50121000000000004},null,{"$f":"$L$45","v":4.7903882479684006},null,{"$f":"SUM(H46:L46)","v":6.9491882479684008},null,{"$f":"'Other Inputs'!$G$91","v":5.6917099999999996},{"$f":"N46-P46","v":1.2574782479684012}]
["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":1.06751},{"$f":"'Ut 1.6 p3'!$I$16","v":1.06751},null,{"$f":"$L$45","v":4.7903882479684006},null,{"$f":"SUM(H47:L47)","v":9.6215782479684009},null,{"$f":"'Other Inputs'!$G$92","v":7.9149200000000004},{"$f":"N47-P47","v":1.7066582479684005}]
["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":1.06751},{"$f":"'Ut 1.6 p3'!$I$16","v":1.06751},null,{"$f":"$L$45","v":4.7903882479684006},null,{"$f":"SUM(H48:L48)","v":8.3114282479684007},null,{"$f":"'Other Inputs'!$G$93","v":6.5246399999999998},{"$f":"N48-P48","v":1.786788247968401}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2012-12-01"},{"$f":"N43","v":"2013-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":122.93},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":128.13},null,null,null,{"$f":"D53-C53","v":5.1999999999999886}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":103.94},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":108.3},null,null,null,4.3599999999999994]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":84.94},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":88.46},null,null,null,3.519999999999996]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":62.69},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.31},null,null,null,2.6200000000000045]
["May",4.4000000000000004,35.58,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":36.97},null,null,null,1.3900000000000006]
["June",3.1,26.55,27.53,null,null,null,0.98000000000000043]
["July",2,18.899999999999999,19.53,null,null,null,0.63000000000000256]
["August",1.8,17.510000000000002,18.079999999999998,null,null,null,0.56999999999999673]
["September",2,18.899999999999999,19.53,null,null,null,0.63000000000000256]
["October",3.1,26.55,27.53,null,null,null,0.98000000000000043]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":54.86},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":57.06},null,null,null,2.2000000000000028]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":96.02},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":100.03},null,null,null,4.0100000000000051]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":669.36999999999989},{"$f":"SUM(D53:D64)","v":696.45999999999981},null,null,null,{"$f":"SUM(H53:H64)","v":27.09},null,{"$f":"H65/C65","v":4.0470890538864907E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2012-12-01"},{"$f":"D52","v":"2013-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":122.93},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":127.42},null,null,null,{"$f":"D71-C71","v":4.4899999999999949}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":103.94},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":107.7},null,null,null,3.7600000000000051]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":84.94},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":87.98},null,null,null,3.0400000000000063]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":62.69},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":64.98},null,null,null,2.2900000000000063]
["May",4.4000000000000004,35.58,36.799999999999997,null,null,null,1.2199999999999989]
["June",3.1,26.55,27.4,null,null,null,0.84999999999999787]
["July",2,18.899999999999999,19.45,null,null,null,0.55000000000000071]
["August",1.8,17.510000000000002,18.010000000000002,null,null,null,0.5]
["September",2,18.899999999999999,19.45,null,null,null,0.55000000000000071]
["October",3.1,26.55,27.4,null,null,null,0.84999999999999787]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":54.86},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":56.76},null,null,null,1.8999999999999986]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":96.02},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":99.48},null,null,null,3.460000000000008]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":669.36999999999989},{"$f":"SUM(D71:D82)","v":692.83},null,null,null,{"$f":"SUM(H71:H82)","v":23.460000000000015},null,{"$f":"H83/C83","v":3.5047880843180931E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2012-12-01"},{"$f":"D70","v":"2013-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":122.93},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":131.75},null,null,null,{"$f":"D89-C89","v":8.8199999999999932}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":103.94},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":111.34},null,null,null,7.4000000000000057]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":84.94},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":90.92},null,null,null,5.980000000000004]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":62.69},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":68.040000000000006},null,null,null,5.3500000000000085]
["May",4.4000000000000004,35.58,38.42,null,null,null,2.8400000000000034]
["June",3.1,26.55,28.54,null,null,null,1.9899999999999984]
["July",2,18.899999999999999,20.190000000000001,null,null,null,1.2900000000000027]
["August",1.8,17.510000000000002,18.670000000000002,null,null,null,1.1600000000000001]
["September",2,18.899999999999999,20.190000000000001,null,null,null,1.2900000000000027]
["October",3.1,26.55,28.54,null,null,null,1.9899999999999984]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":54.86},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":58.59},null,null,null,3.730000000000004]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":96.02},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":102.83},null,null,null,6.8100000000000023]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":669.36999999999989},{"$f":"SUM(D89:D100)","v":718.0200000000001},null,null,null,{"$f":"SUM(H89:H100)","v":48.65000000000002},null,{"$f":"H101/C101","v":7.2680281458685075E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2012-12-01"},{"$f":"D52","v":"2013-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":122.93},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":148.36000000000001},null,null,null,{"$f":"D107-C107","v":25.430000000000007}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":103.94},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":125.27},null,null,null,21.33]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":84.94},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":102.18},null,null,null,17.240000000000009]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":62.69},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":72.53},null,null,null,9.8400000000000034]
["May",4.4000000000000004,35.58,40.799999999999997,null,null,null,5.2199999999999989]
["June",3.1,26.55,30.22,null,null,null,3.6699999999999982]
["July",2,18.899999999999999,21.27,null,null,null,2.370000000000001]
["August",1.8,17.510000000000002,19.64,null,null,null,2.129999999999999]
["September",2,18.899999999999999,21.27,null,null,null,2.370000000000001]
["October",3.1,26.55,30.22,null,null,null,3.6699999999999982]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":54.86},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":65.62},null,null,null,10.760000000000005]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":96.02},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":115.65},null,null,null,19.63000000000001]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":669.36999999999989},{"$f":"SUM(D107:D118)","v":793.03},null,null,null,{"$f":"SUM(H107:H118)","v":123.66000000000004},null,{"$f":"H119/C119","v":0.18474087574883855}]

{"sheet":"UT Tariff Sheets PT","index":9,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":false,"merged":[[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.87767},{"$f":"'CET & DSM'!B39","v":0.69703999999999999},{"$f":"'CET & DSM'!B40","v":2.2293799999999999},{"$f":"'CET & DSM'!B41","v":0.92557},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C39","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C40","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C41","v":-2.9530000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.8'!C73","v":1.77311},null,null,null,null,null,"Base DNG",null,{"$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$226","v":2.4479999999999998E-2}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$224","v":1.474E-2},{"$f":"'Other Inputs'!$E$224","v":1.474E-2},{"$f":"'Other Inputs'!$E$224","v":1.474E-2},{"$f":"'Other Inputs'!$E$224","v":1.474E-2},{"$f":"'Other Inputs'!$E$224","v":1.474E-2},{"$f":"'Other Inputs'!$E$224","v":1.474E-2},null,null,null,"Base DNG",{"$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$26,5)","v":5.5334399999999997},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":5.2190799999999999}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.2737699999999998},{"$f":"SUM(D6:D9)","v":1.1308},{"$f":"SUM(E6:E9)","v":2.6142599999999998},{"$f":"SUM(F6:F9)","v":1.3520399999999999},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":0.70814999999999995},0.55923999999999996,0.48917999999999995,0.78898000000000001,0.63613999999999993,0.57501000000000002,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$225","v":7.3200000000000001E-3},{"$f":"'Other Inputs'!$E$225","v":7.3200000000000001E-3},{"$f":"'Other Inputs'!$E$225","v":7.3200000000000001E-3},null,null,null,null,"SNG Amortization",{"$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":0.24512999999999999},{"$f":"SUM(V9:V10)","v":0.2261},{"$f":"SUM(W9:W10)","v":0.20859999999999998},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":5.5334399999999997},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.77034000000000002}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.50121000000000004},{"$f":"'CET & DSM'!I39","v":0.50121000000000004},{"$f":"'CET & DSM'!I40","v":1.06751},{"$f":"'CET & DSM'!I41","v":1.06751},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.50119000000000002},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.50119000000000002},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.50119000000000002},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.0397099999999999},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.0397099999999999},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.0397099999999999},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$273),5)","v":0.17974000000000001},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$273),5)","v":0.17974000000000001},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$273),5)","v":0.17974000000000001},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$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":0.77034000000000002}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.50121000000000004},{"$f":"SUM(D12:D13)","v":0.50121000000000004},{"$f":"SUM(E12:E13)","v":1.06751},{"$f":"SUM(F12:F13)","v":1.06751},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.50119000000000002},0.50119000000000002,0.50119000000000002,1.0397099999999999,1.0397099999999999,1.0397099999999999,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[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$34,5)","v":4.8661500000000002}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},{"$f":"'Ut 1.6 p1'!$F$34","v":4.8661500000000002},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.8661500000000002},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.8661500000000002},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.8661500000000002},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.8661500000000002},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.8661500000000002},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.8661500000000002},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},{"$f":"'Ut 1.6 p1'!$F$35","v":-7.5761752031599516E-2},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":-7.5759999999999994E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":4.7903900000000004}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.7903882479684006},{"$f":"SUM(D16:D17)","v":4.7903882479684006},{"$f":"SUM(E16:E17)","v":4.7903882479684006},{"$f":"SUM(F16:F17)","v":4.7903882479684006},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":4.7903900000000004},4.7903900000000004,4.7903900000000004,4.7903900000000004,4.7903900000000004,4.7903900000000004,null,null,null,"Total Rate","$","$","$"]
[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,{"$f":"SUM(AK9,AK13,AK17)","v":10.779810000000001}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.5653682479684008},{"$f":"SUM(D18,D14,D10)","v":6.4223982479684008},{"$f":"SUM(E18,E14,E10)","v":8.4721582479683999},{"$f":"SUM(F18,F14,F10)","v":7.2099382479683998},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":5.9997300000000005},5.8508200000000006,5.7807600000000008,6.6190800000000003,6.46624,6.4051099999999996,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":[[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12],[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.87767},{"$f":"'CET & DSM'!B25","v":0.69703999999999999},{"$f":"'CET & DSM'!B26","v":2.2293799999999999},{"$f":"'CET & DSM'!B27","v":0.92557},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.87767},{"$f":"'CET & DSM'!B32","v":0.69703999999999999},{"$f":"'CET & DSM'!B33","v":2.2293799999999999},{"$f":"'CET & DSM'!B34","v":0.92557}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":-1.9939999999999999E-2},{"$f":"'CET & DSM'!H17","v":-7.4000000000000003E-3},{"$f":"'CET & DSM'!H18","v":-2.368E-2},{"$f":"'CET & DSM'!H19","v":-9.8300000000000002E-3},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C32","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C33","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C34","v":-2.9530000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.44103999999999999},{"$f":"'CET & DSM'!D25","v":0.44103999999999999},{"$f":"'CET & DSM'!D26","v":0.44103999999999999},{"$f":"'CET & DSM'!D27","v":0.44103999999999999},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D32,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D33,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D34,5)","v":0.44074999999999998}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2},{"$f":"'Other Inputs'!$E$223","v":1.4959999999999999E-2}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.3137299999999996},{"$f":"SUM(D6:D9)","v":1.14564},{"$f":"SUM(E6:E9)","v":2.6616999999999997},{"$f":"SUM(F6:F9)","v":1.3717400000000002},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":2.2734799999999997},{"$f":"SUM(K6:K9)","v":1.1305099999999999},{"$f":"SUM(L6:L9)","v":2.6139699999999997},{"$f":"SUM(M6:M9)","v":1.35175}]
[]
[null,"Base SNG",{"$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":7.2373799999999999},{"$f":"SUM(D18,D14,D10)","v":6.0692900000000005},{"$f":"SUM(E18,E14,E10)","v":8.2289200000000005},{"$f":"SUM(F18,F14,F10)","v":6.9389600000000007},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":7.1971299999999996},{"$f":"SUM(K18,K14,K10)","v":6.0541600000000004},{"$f":"SUM(L18,L14,L10)","v":8.1811900000000009},{"$f":"SUM(M18,M14,M10)","v":6.9189700000000007}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$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)",{"$f":"Calculations!P52","v":69946073},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1621499999999996},{"$f":"ROUND('Ut 1.6 p1'!$F$36,5)","v":4.7903900000000004},{"$f":"ROUND(B8*C8,0)","v":291126048},{"$f":"ROUND(B8*D8,0)","v":335068969},{"$f":"(F8-E8)","v":43942921},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.1107499999999999},{"$f":"'Ut 1.6 p3'!I16","v":1.06751},{"$f":"ROUND(B8*J8,0)","v":77692601},{"$f":"B8*K8","v":74668132.388229996},{"$f":"(M8-L8)","v":-3024468.611770004},null,null,{"$f":"G8+N8","v":40918452.388229996}]
["GS (S)",{"$f":"Calculations!P53","v":27965794},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1621499999999996},{"$f":"D8","v":4.7903900000000004},{"$f":"ROUND(B9*C9,0)","v":116397829},{"$f":"ROUND(B9*D9,0)","v":133967060},{"$f":"(F9-E9)","v":17569231},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.52151000000000003},{"$f":"'Ut 1.6 p3'!I17","v":0.50121000000000004},{"$f":"ROUND(B9*J9,0)","v":14584441},{"$f":"B9*K9","v":14016735.61074},{"$f":"(M9-L9)","v":-567705.38925999962},null,null,{"$f":"G9+N9","v":17001525.610739999}]
["Total",{"$f":"SUM(B8:B9)","v":97911867},null,null,{"$f":"SUM(E8:E9)","v":407523877},{"$f":"SUM(F8:F9)","v":469036029},{"$f":"SUM(G8:G9)","v":61512152},{"$f":"IF(G10=0,0,G10/E10)","v":0.15094122202807764},null,null,null,{"$f":"SUM(L8:L9)","v":92277042},{"$f":"SUM(M8:M9)","v":88684867.998970002},{"$f":"SUM(N8:N9)","v":-3592174.0010300037},{"$f":"IF(N10=0,0,N10/L10)","v":-3.8928144240145929E-2},null,{"$f":"SUM(Q8:Q9)","v":57919977.998969994},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":0.11588609743826821}]
[]
[]
["FS",{"$f":"Calculations!P58","v":2610271},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1621499999999996},{"$f":"D8","v":4.7903900000000004},{"$f":"ROUND(B13*C13,0)","v":10864339},{"$f":"ROUND(B13*D13,0)","v":12504216},{"$f":"(F13-E13)","v":1639877},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.0818300000000001},{"$f":"'Ut 1.6 p3'!I19","v":1.0397099999999999},{"$f":"ROUND(B13*J13,0)","v":2823869},{"$f":"B13*K13","v":2713924.8614099999},{"$f":"(M13-L13)","v":-109944.1385900001},null,null,{"$f":"G13+N13","v":1529932.8614099999}]
[null,{"$f":"Calculations!P59","v":2714494},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1621499999999996},{"$f":"D9","v":4.7903900000000004},{"$f":"ROUND(B14*C14,0)","v":11298131},{"$f":"ROUND(B14*D14,0)","v":13003485},{"$f":"(F14-E14)","v":1705354},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.52149000000000001},{"$f":"'Ut 1.6 p3'!I20","v":0.50119000000000002},{"$f":"ROUND(B14*J14,0)","v":1415581},{"$f":"B14*K14","v":1360477.24786},{"$f":"(M14-L14)","v":-55103.752139999997},null,null,{"$f":"G14+N14","v":1650250.24786}]
["Total",{"$f":"SUM(B13:B14)","v":5324765},null,null,{"$f":"SUM(E13:E14)","v":22162470},{"$f":"SUM(F13:F14)","v":25507701},{"$f":"SUM(G13:G14)","v":3345231},{"$f":"IF(G15=0,0,G15/E15)","v":0.15094125338917549},null,null,null,{"$f":"SUM(L13:L14)","v":4239450},{"$f":"SUM(M13:M14)","v":4074402.1092699999},{"$f":"SUM(N13:N14)","v":-165047.8907300001},{"$f":"IF(N15=0,0,N15/L15)","v":-3.8931439391902273E-2},null,{"$f":"SUM(Q13:Q14)","v":3180183.1092699999},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":0.12045272121383596}]
[]
[]
[]
["NGV",{"$f":"Calculations!P12","v":560400},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1621499999999996},{"$f":"D8","v":4.7903900000000004},{"$f":"ROUND(B19*C19,0)","v":2332469},{"$f":"ROUND(B19*D19,0)","v":2684535},{"$f":"(F19-E19)","v":352066},{"$f":"IF(G19=0,0,G19/E19)","v":0.15094134155695102},null,{"$f":"'Ut 1.6 p3'!E22","v":0.80154999999999998},{"$f":"'Ut 1.6 p3'!I22","v":0.77034000000000002},{"$f":"ROUND(B19*J19,0)","v":449189},{"$f":"ROUND(B19*K19,0)","v":431699},{"$f":"(M19-L19)","v":-17490},{"$f":"IF(N19=0,0,N19/L19)","v":-3.8936839504084025E-2},null,{"$f":"G19+N19","v":334576},{"$f":"IF(Q19=0,0,Q19/(E19+L19))","v":0.1202793441896883}]
[]
[null,null,null,null,null,null,{"$f":"G10+G15+G19","v":65209449},null,null,null,null,null,null,{"$f":"N10+N15+N19","v":-3774711.8917600038},null,null,{"$f":"Q10+Q15+Q19","v":61434737.108239993}]
[]
[]
["IS",{"$f":"Calculations!P15","v":2687596},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,{"$f":"'Ut 1.6 p3'!E24","v":0.1792},{"$f":"'Ut 1.6 p3'!I24","v":0.1792},{"$f":"ROUND(B24*J24,0)","v":481617},{"$f":"ROUND(B24*K24,0)","v":481617},{"$f":"(M24-L24)","v":0},{"$f":"IF(N24=0,0,N24/L24)","v":0},null,{"$f":"G24+N24","v":0},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":0}]
[]
["ES",0,null,null,{"$f":"ROUND(B26*C26,0)","v":0},{"$f":"ROUND(B26*D26,0)","v":0},{"$f":"(F26-E26)","v":0},{"$f":"IF(G26=0,0,G26/E26)","v":0},null,{"$f":"'Ut 1.6 p3'!E26","v":5.7575900000000004},{"$f":"'Ut 1.6 p3'!I26","v":5.5334399999999997},{"$f":"ROUND(B26*J26,0)","v":0},{"$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,{"$f":"B10+B15+B19+B24+B26","v":106484628},null,null,{"$f":"E10+E15+E19+E24+E26","v":432018816},{"$f":"F10+F15+F19+F24+F26","v":497228265},{"$f":"G10+G15+G19+G24+G26","v":65209449},{"$f":"IF(G28=0,0,G28/E28)","v":0.15094122428223125},null,null,null,{"$f":"L10+L15+L19+L24+L26","v":97447298},{"$f":"M10+M15+M19+M24+M26","v":93672586.108240008},{"$f":"N10+N15+N19+N24+N26","v":-3774711.8917600038},{"$f":"IF(N28=0,0,N28/L28)","v":-3.8735931823989656E-2},null,{"$f":"Q10+Q15+Q19+Q24+Q26","v":61434737.108239993},{"$f":"IF(Q28=0,0,Q28/(E28+L28))","v":0.11603148054955599},null,null,null,null,{"$f":"49300714-6927605-5328088","v":37045021}]
[null,null,null,null,null,null,{"$f":"IF(G28>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N28>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"},null,null,null,null,null,null,null,null,{"$f":"W28-N28","v":40819732.891760007}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G28,-3)","v":65209000},null,null,null,null,null,null,{"$f":"ROUND(N28,-3)","v":-3775000},null,null,{"$f":"ROUND(Q28,-3)","v":61435000},null,null,null,null,null,{"$f":"W29-8603966","v":32215766.891760007}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]
[]
[]
["FT2",{"$f":"'RevRun Fcst'!S138+'RevRun Fcst'!S183","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0.0005*B24","v":1343.798}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M35+M28","v":93673929.906240001}]
["IT",{"$f":"'RevRun Fcst'!S165+'RevRun Fcst'!S174","v":2749057}]
[]
[]
["winter",{"$f":"B8+B13","v":72556344},null,null,null,null,null,null,null,{"$f":"L40/B40","v":1.1097095796337257},null,{"$f":"L8+L13","v":80516470}]
["summer",{"$f":"B9+B14","v":30680288},null,null,null,null,null,null,null,{"$f":"L41/B41","v":0.52150820748488413},null,{"$f":"L9+L14","v":16000022}]
["year",{"$f":"B10+B15","v":103236632},null,null,null,null,null,null,null,{"$f":"L42/B42","v":0.93490547037605798},null,{"$f":"L10+L15","v":96516492}]
[]
[null,{"$f":"B10+B15+B19","v":103797032},null,null,null,null,null,null,null,{"$f":"L44/B44","v":0.93418548807831037},null,{"$f":"L10+L15+L19","v":96965681}]

{"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,{"$f":"ABS(SUM(D10:D2000))","v":2618704.5451695602}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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",{"$f":"('RevRun Fcst'!T272+'RevRun Fcst'!T281)-Calculations!P65","v":0}]
[null,null,"System Sales Volumes",{"$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":-4.6000000238418579}]
[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,{"$f":"SUM('Ut 1.3 p2'!D23:D28)-'Monthly Inputs'!S40-'Monthly Inputs'!S48","v":0}]
[null,"Injections",null,{"$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,{"$f":"'Ut 1.2'!G24-Calculations!P191","v":-0.38999998569488525}]
[null,"Production Function",null,{"$f":"'Wy 1.3 p3'!I40-Calculations!N108","v":0}]
[null,"Production Function",null,{"$f":"'Wy 1.3 p3'!I40-'Rate Base'!U158-'Rate Base'!U176-'Rate Base'!U183-'Rate Base'!U244-'Rate Base'!U251-'Rate Base'!U258","v":1.9790604710578918E-9}]
[null,"Wexpro Reduction",null,{"$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'!D53","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,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E262))","v":0.5027635395526886}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-0.75385001301765442}]
[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":0.58888000249862671}]
[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":0.10703691840171814}]
[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":-2618700}]

{"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. 13-057-03"}]
[]
[null,"Standard Data Request #1"]
[null,"Summary of Sources of Supply and Demand"]
[]
[]
[1,"DEMAND","Total","Utah","Wyoming"]
[]
[{"$f":"A8+1","v":2},"SALES IN DTHS",{"$f":"D10+E10","v":110453764},{"$f":"Calculations!P20","v":106484628},{"$f":"Calculations!P39","v":3969136}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":543889}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":110997653}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!E1403","v":73217730},{"$f":"$D$10/$C$10*C21","v":70586664.13626647},{"$f":"$E$10/$C$10*C21","v":2631065.8637335347}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$266","v":-3155684.1630000002},{"$f":"D21*-'Other Inputs'!$E$266","v":-3042285.2242730847},{"$f":"E21*-'Other Inputs'!$E$266","v":-113398.93872691534},null,{"$f":"C21/C10","v":0.66288125771793527},{"$f":"D21/D10","v":0.66288125771793527},{"$f":"E21/E10","v":0.66288125771793527}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":41119222},{"$f":"$D$10/$C$10*C25","v":39641610.206415564},{"$f":"$E$10/$C$10*C25","v":1477611.7935844359}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$265","v":-579781.03020000004},{"$f":"D25*-'Other Inputs'!$E$265","v":-558946.70391045942},{"$f":"E25*-'Other Inputs'!$E$265","v":-20834.326289540546}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-11393793},{"$f":"$D$10/$C$10*C29","v":-10984359.112596689},{"$f":"$E$10/$C$10*C29","v":-409433.88740331202}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":12221251},{"$f":"$D$10/$C$10*C30","v":11782082.559265504},{"$f":"$E$10/$C$10*C30","v":439168.44073449593}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":827458},{"$f":"D29+D30","v":797723.44666881487},{"$f":"E29+E30","v":29734.55333118391}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P164+Calculations!P165-1","v":-431292.56065},{"$f":"D10/C10*C33","v":-415794.14061419119},{"$f":"E10/C10*C33","v":-15498.420035808815}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":110997652.24614999},{"$f":"SUM(D21:D30)+D33","v":107008971.72055312},{"$f":"SUM(E21:E30)+E33","v":3988680.5255968892}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.8999977489961009E-3},{"$f":"(+D36-D10)/D36","v":4.8999977489962631E-3},{"$f":"(+E36-E10)/E36","v":4.8999977489960654E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":0.75385001301765442}]

{"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. 13-057-03"}]
[]
[]
["Standard Data Request #2"]
["Supplier Non-Gas Costs"]
[]
[null," (A)  ","(B)","(C)","(D)","(E)","(F)",null,null,null,null,null,null,null,null,null,null,null,null,"withdraw"]
["I.  Transportation (QPC T-1)",null,"Volume (Dth)",null,null,null,"Utah Total",null,null,"Utah gas","Utah Co.","Utah gas","Wyo gas","Wyo Co.","Wyo gas",null,"@city gate","@city gate",null,"loss","Kern River"]
[null,"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":2.074537922508915E-2},"Transportation"]
[]
[null,{"$f":"'Wy Storage'!B11","v":"Jun13"},{"$f":"J12+K12+L12-(T12+$B$43*U12)*$J$39","v":5056761.8264336307},{"$f":"M12+N12+O12-(T12+$B$43*U12)*$K$39","v":188487.06884456059},{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4250057.192355644},null,null,{"$f":"Q12*$J$39","v":20632.123797060878},{"$f":"R12*$J$39","v":5112839.6708497507},{"$f":"S12*$J$39","v":76074.38344500419},{"$f":"Q12-J12","v":769.04720293872742},{"$f":"R12-K12","v":190577.32915024925},{"$f":"S12-L12","v":2835.6165549958096},{"$f":"SUM(J12:O12)-U12","v":5257178.1710000001},{"$f":"Calculations!D168","v":21401.170999999606},{"$f":"Calculations!D160","v":5303417},{"$f":"Calculations!D162+Calculations!D163","v":78910},{"$f":"S12*$T$10","v":1637.0178746517847},{"$f":"V12*W12","v":146550},4885,30,{"$f":"B12","v":"Jun13"}]
[null,{"$f":"'Wy Storage'!B12","v":"Jul13"},{"$f":"J13+K13+L13-(T13+$B$43*U13)*$J$39","v":4870238.8149798764},{"$f":"M13+N13+O13-(T13+$B$43*U13)*$K$39","v":181534.56111180576},{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4249559.1759150624,null,null,25375.453962301646,4943106.3550554607,59232.164730212367,945.85133769837557,184250.64494453929,2207.8352697876326,5063683.3053000001,{"$f":"Calculations!E168","v":26321.305300000022},{"$f":"Calculations!E160","v":5127357},{"$f":"Calculations!E162+Calculations!E163","v":61440},{"$f":"S13*$T$10","v":1274.5960995894775},{"$f":"V13*W13","v":151435},4885,31,{"$f":"B13","v":"Jul13"}]
[null,{"$f":"'Wy Storage'!B13","v":"Aug13"},3356863.5766433738,125124.61488003655,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4245518.464028704,null,null,-2.41691145156511E-2,5055727.4854528997,0,-9.0088592423117828E-4,188448.51454710029,0,3597625.9749299996,{"$f":"Calculations!F168","v":-2.5070000439882278E-2},{"$f":"Calculations!F160","v":5244176},{"$f":"Calculations!F162+Calculations!F163","v":0},0,1646550,54885,30,"Aug13"]
[null,{"$f":"'Wy Storage'!B14","v":"Sep13"},3574092.1839919593,133221.65106123232,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4246098.4644103246,null,null,0.20364912895555656,5329584.6611379217,0,7.5908711359365666E-3,198656.33886207826,0,3826806.2112400001,{"$f":"Calculations!G168","v":0.21124000009149313},{"$f":"Calculations!G160","v":5528241},{"$f":"Calculations!G162+Calculations!G163","v":0},0,1701435,54885,31,"Sep13"]
[null,{"$f":"'Wy Storage'!B15","v":"Oct13"},5809520.4539176701,216545.59169217269,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4252067.0578910261,null,null,1661166.7189901697,5597261.214946555,313080.16758034611,61918.764709829818,208633.78505344503,11669.832419653889,6152295.4836999997,{"$f":"Calculations!H168","v":1723085.4836999995},{"$f":"Calculations!H160","v":5805895},{"$f":"Calculations!H162+Calculations!H163","v":324750},6737.0619033477014,1701435,54885,31,"Oct13"]
[null,{"$f":"'Wy Storage'!B16","v":"Nov13"},9460958.1383442339,352650.23925702227,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4261816.396508446,null,null,2641364.8012516764,5635047.7497219564,2828837.1797618414,98454.925548322964,210042.25027804356,105442.82023815857,9982409.7267999984,{"$f":"Calculations!I168","v":2739819.7267999994},{"$f":"Calculations!I160","v":5845090},{"$f":"Calculations!I162+Calculations!I163","v":2934280},60872.751352594591,1536780,54885,28,"Nov13"]
[null,{"$f":"'Wy Storage'!B17","v":"Dec13"},15418874.8232396,574727.1910497162,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4277724.0340571161,null,null,6334428.0010894239,6224423.2138304673,4713295.389367084,236111.13351057656,232010.78616953269,175684.61063291598,16214518.134599999,{"$f":"Calculations!J168","v":6570539.1346000005},{"$f":"Calculations!J160","v":6456434},{"$f":"Calculations!J162+Calculations!J163","v":4888980},101423.74412387636,1701435,54885,31,"Dec13"]
[null,{"$f":"'Wy Storage'!B18","v":"Jan14"},19460406.55905579,725372.30677262193,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4288514.9237917457,null,null,10287647.7092856,6098362.0507425349,3293936.9294979209,383464.4835144002,227311.94925746508,122779.07050207909,20266952.1928,{"$f":"Calculations!K168","v":10671112.1928},{"$f":"Calculations!K160","v":6325674},{"$f":"Calculations!K162+Calculations!K163","v":3416716},70881.069124429705,146550,4885,30,"Jan14"]
[null,{"$f":"'Wy Storage'!B19","v":"Feb14"},15115231.36316644,563409.10494492168,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4276913.3060187204,null,null,9759789.1380502507,5357952.2790934313,156993.19442531629,363788.94444974884,199713.72090656869,5851.8055746837053,15692654.0825,{"$f":"Calculations!L168","v":10123578.0825},{"$f":"Calculations!L160","v":5557666},{"$f":"Calculations!L162+Calculations!L163","v":162845},3378.2812799096428,151435,4885,31,"Feb14"]
[null,{"$f":"'Wy Storage'!B20","v":"Mar14"},11380353.733127108,424194.29492573533,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4266941.1827465156,null,null,5624398.9613571446,5907160.9314942677,0,209645.32454285584,220185.06850573234,0,11814840.2859,{"$f":"Calculations!M168","v":5834044.2859000005},{"$f":"Calculations!M160","v":6127346},{"$f":"Calculations!M162+Calculations!M163","v":0},0,146550,4885,30,"Mar14"]
[null,{"$f":"'Wy Storage'!B21","v":"Apr14"},8966715.1898053233,334227.69774434617,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4260496.7678358462,null,null,2727860.2074564919,6061534.7608223837,340633.15045777889,101678.97804350732,225939.23917761631,12696.849542221113,9318908.1854999997,{"$f":"Calculations!N168","v":2829539.1854999992},{"$f":"Calculations!N160","v":6287474},{"$f":"Calculations!N162+Calculations!N163","v":353330},7329.9648416007494,151435,4885,31,"Apr14"]
[null,{"$f":"'Wy Storage'!B22","v":"May14"},6065132.1442776304,226073.32899364154,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$270/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4381133.4898399999},4252749.5411042878,null,null,-0.18666230040871443,6221378.6959883776,0,-6.9576996258562673E-3,231897.30401162244,0,6301840.80638,{"$f":"Calculations!O168","v":-0.19362000003457069},{"$f":"Calculations!O160","v":6453276},{"$f":"Calculations!O162+Calculations!O163","v":0},0,151435,4885,31,"May14"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":108535148.80698264},{"$f":"SUM(D12:D23)","v":4045567.6512778131},null,null,{"$f":"SUM(G12:G23)","v":51128456.506663434},null,null,{"$f":"SUM(J12:J25)","v":39082663.108057834},67544379.069136009,11782082.559265506,1456777.4525921643,2517666.9308639932,439168.44073449582,{"$f":"SUM(P12:P23)","v":113489712.56064999},40539440.560649991,70062046,12221251,253534.4866,9333025]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E23","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,{"$f":"'Other Inputs'!E133","v":1243265},{"$f":"'Other Inputs'!E134","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'!E24","v":12},{"$f":"'Other Inputs'!D24","v":12000},{"$f":"'Other Inputs'!F24","v":5.2880399999999996},{"$f":"C36*D36*E36","v":761477.75999999989},{"$f":"F36*J34","v":736348.91633259249},null,null,"Dth Sales Allocation Base"]
[null,null,{"$f":"'Other Inputs'!E25","v":5},{"$f":"'Other Inputs'!D25","v":75000},{"$f":"'Other Inputs'!F25","v":6.8088699999999998},{"$f":"C37*D37*E37","v":2553326.25},{"$f":"F37*J34","v":2469066.2235901183},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":106484628},{"$f":"Calculations!P39","v":3969136},{"$f":"J38+K38","v":110453764}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E54","v":12},{"$f":"'Other Inputs'!D54","v":3000},{"$f":"'Other Inputs'!F54","v":14.347541666666666},{"$f":"C39*D39*E39","v":516511.5},null,null,null,{"$f":"J38/L38","v":0.9640651811558002},{"$f":"K38/L38","v":3.5934818844199821E-2}]
[null,null,{"$f":"'Other Inputs'!E55","v":5},{"$f":"'Other Inputs'!D55","v":50000},{"$f":"'Other Inputs'!F55","v":14.347541666666666},{"$f":"C40*D40*E40","v":3586885.4166666665},{"$f":"(F39+F40+F41)*J34","v":4356065.6175054591}]
[null,null,{"$f":"'Other Inputs'!E56","v":12},{"$f":"'Other Inputs'!D56","v":1885},{"$f":"'Other Inputs'!F56","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[]
["V.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C61","v":1.0702303503729549},{"$f":"'Other Inputs'!E60","v":365},{"$f":"'Other Inputs'!D60","v":4885},{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},{"$f":"B43*C43*D43*E43","v":8396.2888700844469}]
[null,{"$f":"'Other Inputs'!C60","v":1.0702303503729549},{"$f":"'Other Inputs'!E61","v":151},{"$f":"'Other Inputs'!D61","v":50000},{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},{"$f":"B44*C44*D44*E44","v":35553.052239389559},{"$f":"(F43+F44)*J39","v":42370.029498383119}]
[]
[]
["VI.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$169+'Other Inputs'!$D$171","v":4706917.7300000004},{"$f":"F47*$J$39","v":4537775.4940578984}]
[]
["VII.  QGM Gathering","Demand",{"$f":"'Ut 1.3 p1'!H49","v":12},null,{"$f":"'Ut 1.3 p1'!J49","v":759167.5},{"$f":"C49*E49","v":9110010}]
[null,"Commodity",{"$f":"'Ut 1.3 p1'!F50","v":46130300.839413591},{"$f":"'Ut 1.3 p1'!F50","v":46130300.839413591},{"$f":"'Ut 1.3 p1'!J50","v":0.13918},{"$f":"C50*E50","v":6420415.2708295835},{"$f":"(F49)*'Ut 1.5'!G51+(F50)*'Ut 1.5'!G54","v":14999077.552943625}]
[]
[]
["VII.  Storage Demand",null,12,{"$f":"'Other Inputs'!E155","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C53*D53*E53","v":6366793.125}]
[null,null,0,{"$f":"'Other Inputs'!E156","v":2500000},{"$f":"'Other Inputs'!E15","v":0.09},{"$f":"C54*D54*E54","v":0}]
[null,null,12,{"$f":"'Other Inputs'!E157","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C55*D55*E55","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E158","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C56*D56*E56","v":3829245.8399999994},{"$f":"SUM(F53:F56)*J34","v":13562229.722850798}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G37+G40+G44+G47+G56+G50","v":93672262.354273796}]

{"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. 13-057-03"}]
[]
[]
[null,null,"Standard Data Request #3"]
[null,null,"Monthly Forecasted Sales"]
[]
[null,null,null,"Utah Sales",null,"Wyoming Sales",null,"System Total"]
[null,null,"Month","Dth",null,"Dth",null,"Dth"]
[]
[null,1,{"$f":"Calculations!D141","v":"Jun13"},{"$f":"Calculations!D20","v":3049002},null,{"$f":"Calculations!D39","v":116714},null,{"$f":"SUM(D11:F11)","v":3165716}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Jul13"},{"$f":"Calculations!E20","v":2838939},null,{"$f":"Calculations!E39","v":70623},null,{"$f":"SUM(D13:F13)","v":2909562}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Aug13"},{"$f":"Calculations!F20","v":2760921},null,{"$f":"Calculations!F39","v":80889},null,2841810]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Sep13"},{"$f":"Calculations!G20","v":3816579},null,{"$f":"Calculations!G39","v":148420},null,3964999]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Oct13"},{"$f":"Calculations!H20","v":6700540},null,{"$f":"Calculations!H39","v":235436},null,6935976]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Nov13"},{"$f":"Calculations!I20","v":10815963},null,{"$f":"Calculations!I39","v":412933},null,11228896]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"Dec13"},{"$f":"Calculations!J20","v":17115975},null,{"$f":"Calculations!J39","v":616008},null,17731983]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jan14"},{"$f":"Calculations!K20","v":19534615},null,{"$f":"Calculations!K39","v":701196},null,20235811]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Feb14"},{"$f":"Calculations!L20","v":15187141},null,{"$f":"Calculations!L39","v":574694},null,15761835]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Mar14"},{"$f":"Calculations!M20","v":11287853},null,{"$f":"Calculations!M39","v":450592},null,11738445]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Apr14"},{"$f":"Calculations!N20","v":8881481},null,{"$f":"Calculations!N39","v":358196},null,9239677]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"May14"},{"$f":"Calculations!O20","v":4495619},null,{"$f":"Calculations!O39","v":203435},null,4699054]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":106484628},null,{"$f":"SUM(F11:F33)","v":3969136},null,{"$f":"SUM(H11:H33)","v":110453764}]

{"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. 13-057-03"}]
[]
[]
[null,null,"Standard Data Request #4"]
[null,null,"Supplier Non-Gas Costs Recovered at Current Rates"]
[]
[]
[null,null," (A)","(B)","(C)","(D)","(E)"]
[null,1,"Rate Schedule","Season","Sales Dth","SNG Rate","SNG Revenue"]
[]
[null,{"$f":"B10+1","v":2},"GS","winter",{"$f":"'Utah Summary-by class'!B8","v":69946073},{"$f":"'Utah Summary-by class'!J8","v":1.1107499999999999},{"$f":"E12*F12","v":77692600.584749997}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":27965794},{"$f":"'Utah Summary-by class'!J9","v":0.52151000000000003},{"$f":"E13*F13","v":14584441.228940001}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":2610271},{"$f":"'Utah Summary-by class'!J13","v":1.0818300000000001},{"$f":"E15*F15","v":2823869.4759300002}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":2714494},{"$f":"'Utah Summary-by class'!J14","v":0.52149000000000001},{"$f":"E16*F16","v":1415581.47606}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B19","v":560400},{"$f":"'Utah Summary-by class'!J19","v":0.80154999999999998},{"$f":"E18*F18","v":449188.62}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B24","v":2687596},{"$f":"'Utah Summary-by class'!J24","v":0.1792},{"$f":"E20*F20","v":481617.20319999999}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":106484628},null,{"$f":"SUM(G12:G20)","v":97447298.588880002}]

{"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":1403,"n_cols":8,"rows_kept":1403,"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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Jun-13 through May-14"}]
[]
["          (A)","          (B)","       (C)","(D)     ","      (E)","(F)      ","(G)     ","(H)      "]
[null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
["Field Name","Well Name","Formation","Price $","Dth    ","Value $","Rate %","Royalty $"]
[]
["ACE UNIT (CO)","ACE UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B11,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B11,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48539,{"$f":"D11*E11","v":213757.23965393897},0.12685197631358325,{"$f":"F11*G11","v":27115.528301438404}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B12,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B12,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29,{"$f":"D12*E12","v":127.7109118433472},0.12685197631358325,{"$f":"F12*G12","v":16.200381564138397}]
[null,"ACE UNIT 10 FT UN","MESAVERDE",{"$f":"IF(LEFT(B13,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B13,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33158,146022.01430695539,0.12685197631358325,18523.181100127618]
[null,"ACE UNIT 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B14,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B14,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},97302,428500.93600625411,0.12685197631358325,54356.1905846136]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B15,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B15,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31384,138209.62956177961,0.12685197631358325,17532.164655479981]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B16,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B16,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41036,180715.34408288263,0.12685197631358325,22924.098547102873]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B17,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B17,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22376,98539.978048508172,0.1925,18968.945774337823]
[null,"F WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B18,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B18,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72161,317784.38308716472,0.1925,61173.493744279207]
[null,"F WILSON B 3 WAS","WASATCH",{"$f":"IF(LEFT(B19,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B19,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},207412,913406.05680180446,0.16249999999999998,148428.48423029319]
[null,"F WILSON B 6 WAS","WASATCH",{"$f":"IF(LEFT(B20,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B20,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},112591,495831.00949497602,0.16249999999999998,80572.539042933597]
[null,"F WILSON A 9 WAS","WASATCH",{"$f":"IF(LEFT(B21,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B21,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12805,56390.973315657277,0.1925,10855.262363264026]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B22,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B22,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70747,311557.37517866498,0.16249999999999998,50628.073466533053]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$f":"IF(LEFT(B23,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B23,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39646,174594.02796349459,0.16249999999999998,28371.529544067867]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B24,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B24,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32876,144780.13578489251,0.1925,27870.176138591811]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$f":"IF(LEFT(B25,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B25,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13763,60609.837231034056,0.13375000000000004,8106.565729650807]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$f":"IF(LEFT(B26,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B26,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40346,177676.70514592022,0.13749999999999996,24430.546957564024]
[null,"STATE LAND 5  FT UN","FORT UNION",{"$f":"IF(LEFT(B27,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B27,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32084,141292.30674420524,0.13375000000000004,18897.846027037456]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B28,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B28,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14469,63718.937360737611,0.1925,12265.89544194199]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$f":"IF(LEFT(B29,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B29,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37128,163505.19775585498,0.15500000000000003,25343.305652157527]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B30,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B30,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},57481,253136.23874715311,0.16249999999999998,41134.638796412371]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B31,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B31,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44521,196062.67262681588,0.1925,37742.064480662055]
[null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B32,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B32,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8595,37850.871975640315,0.13375000000000004,5062.5541267418939]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B33,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B33,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29263,128869.11769902997,0.1925,24807.305157063271]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B34,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B34,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},618,2721.563569627192,0.1925,523.9009871532345]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B35,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B35,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11737,51687.688700185041,0.1925,9949.8800747856203]
[null,"F WILSON 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B36,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B36,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4069,17919.162078985508,0.1925,3449.4387002047101]
[null,"F WILSON 32 LEWIS","LEWIS",{"$f":"IF(LEFT(B37,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B37,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29187,128534.42703350948,0.1925,24742.877203950575]
[null,"F WILSON 32 LANCE","LANCE",{"$f":"IF(LEFT(B38,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B38,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32912,144938.6734685601,0.1925,27900.694642697817]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B39,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B39,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38930,171440.88958832782,0.13749999999999996,23573.122318395068]
[null,"F WILSON 33 LEWIS","LEWIS",{"$f":"IF(LEFT(B40,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B40,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8885,39127.981094073788,0.1925,7532.1363606092045]
[null,"F WILSON 33 LANCE","LANCE",{"$f":"IF(LEFT(B41,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B41,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8885,39127.981094073788,0.1925,7532.1363606092045]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B42,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B42,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44284,195018.96620933749,0.16249999999999998,31690.58200901734]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B43,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B43,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},78478,345603.34274628281,0.1925,66528.643478659447]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$f":"IF(LEFT(B44,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B44,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16819,74067.92504459506,0.16249999999999998,12036.037819746696]
[null,"F WILSON 37 MESA","FORT UNION",{"$f":"IF(LEFT(B45,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B45,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16013,70518.442460259263,0.23250000000000004,16395.537872010282]
[null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",{"$f":"IF(LEFT(B46,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B46,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},90736,399585.42403510178,0.16249999999999998,64932.631405704029]
[null,"F WILSON 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B47,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B47,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},462453,2036561.8729203946,0.1925,392038.16053717595]
[null,"F WILSON 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B48,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B48,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1603,7059.330747754675,0.1925,1358.921168942775]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$f":"IF(LEFT(B49,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B49,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40738,179403.00436807857,0.17239620835829686,30928.397721143716]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$f":"IF(LEFT(B50,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B50,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},210362,926397.33921345533,0.17149599576399291,158873.43416152505]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$f":"IF(LEFT(B51,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B51,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18948,83443.667503715275,0.17239590299445887,14385.346408472378]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B52,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B52,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33080,145678.51599234226,0.13968749999999996,20349.467702680304]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B53,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B53,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16625,73213.583082608529,0.13968749999999996,10227.022386851877]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B54,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B54,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16170,71209.842914031877,0.13968749999999996,9947.1249320538245]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B55,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B55,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2532,11150.483751288108,0.14891328232520415,1660.4551349181675]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B56,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B56,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2881,12687.418517954597,0.14891328232520415,1889.3251357421962]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B57,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B57,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32034,141072.11551688911,0.13968749999999996,19706.011136265442]
[null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B58,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B58,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},503367,2216739.9504086259,0.14954164296521585,331494.934210737]
[null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B59,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B59,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},175641,773492.14714059816,0.13968769999999997,108047.33900213172]
[null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B60,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B60,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},220223,969823.4530647397,0.13968769999999997,135472.40756467142]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B61,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B61,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1849,8142.6715861499652,0.125,1017.8339482687456]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B62,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B62,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28145,123945.64185624162,0.125,15493.205232030203]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B63,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B63,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2527,11128.464628556496,0.125,1391.058078569562]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B64,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B64,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4767,20993.031612318486,0.125,2624.1289515398107]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B65,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B65,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27607,121576.38425032022,0.125,15197.048031290027]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B66,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B66,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18023,79370.129798367125,0.125,9921.2662247958906]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$f":"IF(LEFT(B67,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B67,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1367,6020.0281548226076,0.11004610000000004,662.48062032842438]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B68,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B68,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29755,131035.79937582056,0.11004610000000004,14419.978681691491]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B69,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B69,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29755,131035.79937582056,0.11004610000000004,14419.978681691491]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B70,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B70,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20306,89424.061237620976,0.11004610000000004,9840.7691853613651]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B71,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B71,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33614,148030.15830007839,0.11004610000000004,16290.141603306261]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$f":"IF(LEFT(B72,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B72,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4854,21376.164347848528,0.11004610000000004,2352.3635194397748]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B73,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B73,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2496,10991.946067620504,0.11004610000000004,1209.6207961519731]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B74,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B74,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47446,208943.85942480867,0.11004599999999998,22993.435954262492]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$f":"IF(LEFT(B75,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B75,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9913,43655.112727693129,0.11004610000000004,4804.0749007429922]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$f":"IF(LEFT(B76,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B76,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12794,{"$f":"D76*E76","v":56342.531245647726},0.11004610000000004,{"$f":"F76*G76","v":6200.2758277116764}]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B77,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B77,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44485,195904.1349431483,0.11004610000000004,21558.486024367197]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B78,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B78,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28495,125486.98044745444,0.11004610000000004,13809.352799018619]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B79,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B79,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8273,36432.840471724528,0.11004610000000004,4009.2920058354457]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$f":"IF(LEFT(B80,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B80,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42209,185881.03027571869,0.11004610000000004,20455.482445824771]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B81,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B81,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12539,55219.555986335537,0.11004610000000004,6076.6967800278808]
[null,"BW MUSSER B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B82,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B82,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9562,42109.370311933999,0.11004610000000004,4633.9719762841214]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B83,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B83,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12532,55188.729214511281,0.11004610000000004,6073.3044140130314]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$f":"IF(LEFT(B84,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B84,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39948,175923.98297648394,0.11004610000000004,19359.748223028455]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B85,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B85,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23184,102098.2682819366,0.11004610000000004,11235.516241180827]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B86,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B86,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14920,65705.062231128977,0.11004610000000004,7230.5858487930445]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B87,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B87,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45811,201743.60629157169,0.11004610000000004,22201.097072322933]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B88,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B88,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12538,55215.152161789214,0.11004610000000004,6076.2121563114742]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B89,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B89,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32469,142987.77919453933,0.11004610000000004,15735.2474480202]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B90,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B90,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18491,81431.119686045975,0.11004610000000004,8961.1771400825874]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$f":"IF(LEFT(B91,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B91,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12253,53960.062166087351,0.11004610000000004,5938.0943971354673]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$f":"IF(LEFT(B92,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B92,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13297,58557.654992447853,0.11004599999999998,6444.0357012989152]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B93,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B93,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36861,162329.37660198694,0.11004610000000004,17863.71481047992]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B94,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B94,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},35265,155300.87262605652,0.11004610000000004,17090.255359094284]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B95,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B95,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4916,21649.201469720512,0.11004610000000004,2382.4101898570111]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B96,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B96,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7922,34887.098055965398,0.11004610000000004,3839.1890813765749]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B97,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B97,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},737,3245.6186906395478,0.11004610000000004,357.16767899198885]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B98,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B98,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53890,237322.10480130967,0.11004610000000004,26116.372077175412]
[null,"JA LEE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B99,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B99,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19985,88010.433558251505,0.11004610000000004,9685.2049723947039]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11595,51062.345614607271,0.11004610000000004,5619.2119917396349]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$f":"IF(LEFT(B101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77292,340380.40683434455,0.125,42547.550854293069]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$f":"IF(LEFT(B102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5328,23463.577182805308,0.11004610000000004,2582.0751610167122]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70543,310658.99497121526,0.11004610000000004,34186.81082650186]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4288,18883.599654630096,0.11004610000000004,2078.0664959533897]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$f":"IF(LEFT(B105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25503,112310.73740485805,0.11004610000000004,12359.358639528753]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5035,22173.256590732868,0.11004610000000004,2440.0804121094488]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},128725,566882.31472534034,0.11004610000000004,62383.187894496295]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$f":"IF(LEFT(B108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},89443,393891.27889670705,0.11004610000000004,43346.199066594927]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42195,185819.37673207017,0.11004610000000004,20448.697713795074]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},94683,416967.31951943599,0.11004610000000004,45885.627340567822]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48521,213677.97081210517,0.11004610000000004,23514.427343786014]
[null,"CARL ALLEN 26 FT UN","MESAVERDE",{"$f":"IF(LEFT(B112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},102862,452986.2004838062,0.11004610000000004,49849.364717060998]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$f":"IF(LEFT(B113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},127670,562236.2798289702,0.11004610000000004,61871.909873686855]
[null,"H STEWART 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},120285,529714.03555437992,0.11004610000000004,58292.96372802087]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},84096,370344.02904752159,0.11004599999999998,40754.879020563552]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},81397,358458.10659699765,0.11004599999999998,39446.880798573198]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63654,280321.04767160077,0.11004599999999998,30848.210012068972]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},137800,606847.02248321532,0.11004599999999998,66781.087436187896]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33151,145991.18753513115,0.11004599999999998,16065.746223491038]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$f":"IF(LEFT(B120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},85203,375219.0628203004,0.11004599999999998,41291.356987122766]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},76248,335782.81400798407,0.11004599999999998,36951.555550322606]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10600,46680.540191016567,0.11004599999999998,5137.0067258606077]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},84043,370110.62634656654,0.11004599999999998,40729.193986934253]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$f":"IF(LEFT(B124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},85457,376337.63425506628,0.11004610000000004,41414.488932996464]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$f":"IF(LEFT(B125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},125839,554172.87708465406,0.11004599999999998,60984.508431657829]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},283710,1249409.0620371047,0.11004599999999998,137492.46964093519]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103182,454395.42433862935,0.11004599999999998,50004.398866768795]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9720,42805.174590252922,0.11004599999999998,4710.5382429589718]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},152167,670116.76974022808,0.11004599999999998,73743.670042833124]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19168,84412.508903906186,0.11004599999999998,9289.2589548392589]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},134821,593728.0291597211,0.11004599999999998,65337.394696910655]
[null,"STEWART 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},146848,646692.8269783397,0.11004599999999998,71165.958837658356]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},291686,1284533.9666185714,0.11004599999999998,141357.82489050727]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},143732,632970.50969199929,0.11004599999999998,69655.872709565738]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},144323,635573.16999887582,0.11004599999999998,69942.285065696269]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},249531,1098890.7428683541,0.11004599999999998,120928.53068969087]
[null,"CARL ALLEN A 14 WAS","WASATCH",{"$f":"IF(LEFT(B137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4,17.615298185289269,0.11004610000000004,1.9384948656281622]
[null,"BW MUSSER 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},164787,725693.03551481571,0.11004599999999998,79859.615786263399]
[null,"BW MUSSER 35 LANCE","LANCE",{"$f":"IF(LEFT(B139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5095,22437.486063512206,0.12,2692.4983276214648]
[null,"BW MUSSER 72 FT UN","FORT UNION",{"$f":"IF(LEFT(B140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44510,{"$f":"D140*E140","v":196014.23055680635},0.11004599999999998,{"$f":"F140*G140","v":21570.582015854307}]
[null,"BW MUSSER 72 LANCE","LANCE",{"$f":"IF(LEFT(B141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2840,12506.861711555381,0.12,1500.8234053866456]
[null,"BW MUSSER 73 FT UN","FORT UNION",{"$f":"IF(LEFT(B142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48227,212383.24639548641,0.11004599999999998,23371.926732837692]
[null,"BW MUSSER 73 LANCE","LANCE",{"$f":"IF(LEFT(B143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42303,186294.98978307299,0.12,22355.398773968758]
[null,"BW MUSSER 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},174917,770303.77816906082,0.11004599999999998,84768.849572392457]
[null,"BW MUSSER 42 FT UN","FORT UNION",{"$f":"IF(LEFT(B145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},129458,570110.31811779458,0.11004599999999998,62738.360067590809]
[null,"POWDER WASH GOVT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26115,115005.87802720732,0.11004599999999998,12655.936853382054]
[null,"BW MUSSER 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},312131,1374570.1594681311,0.11004599999999998,151265.94776882994]
[null,"BW MUSSER 38 FT UN","FORT UNION",{"$f":"IF(LEFT(B148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},261449,1151375.5238114235,0.11004599999999998,126704.27089335187]
[null,"BW MUSSER 39 FT UN","FORT UNION",{"$f":"IF(LEFT(B149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},324563,1429318.5062280102,0.11004599999999998,157290.78433636756]
[null,"CARL ALLEN 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},249374,1098199.3424145814,0.11004610000000004,120852.55465528931]
[null,"CARL ALLEN 40 FT UN","FORT UNION",{"$f":"IF(LEFT(B151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},201883,889057.3108851884,0.11004599999999998,97837.200833671421]
[null,"CARL ALLEN 41 FT UN","FORT UNION",{"$f":"IF(LEFT(B152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},151017,665052.37151195738,0.11004599999999998,73186.35327540485]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38625,170097.72310169952,0.15500000000000003,26365.147080763429]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52812,232574.78194037423,0.125,29071.847742546779]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$f":"IF(LEFT(B155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},88116,388047.40372373734,0.13375000000000004,51901.340248049884]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},181295,798391.37112550449,0.13375000000000004,106784.84588803626]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71037,312834.48429709848,0.13375000000000004,41841.61227473693]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19407,85465.022970477206,0.13375000000000004,11430.94682230133]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66933,294761.18835899164,0.13375000000000004,39424.308943015145]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10883,47926.822537625783,0.13375000000000004,6410.2125144074498]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},177658,782374.66125053028,0.13375000000000004,104642.61094225846]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5047,22226.102485288735,0.13375000000000004,2972.7412074073691]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21934,96593.487599033702,0.13375000000000004,12919.378966370761]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11032,48582.992395027803,0.13375000000000004,6497.9752328349705]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$f":"IF(LEFT(B165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},290577,1279650.1251967,0.20374999999999999,260728.71300882762]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18445,81228.54375691514,0.1925,15636.494673206165]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44831,197427.85823617582,0.1925,38004.862710463844]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33705,148430.90633379371,0.1925,28572.949469255291]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17659,77767.137663505797,0.1925,14970.174000224866]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34502,151940.75449721259,0.1925,29248.595240713425]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22636,99684.972430551978,0.18406250000000002,18348.265237998476]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72023,317176.65529977228,0.1925,61056.506145206164]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},80858,356084.44516652991,0.1925,68546.25569455701]
[null,"LASHER 7 LEWIS","LEWIS",{"$f":"IF(LEFT(B174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},97194,428025.32295525132,0.1925,82394.874668885881]
[null,"LASHER 8 LEWIS","LEWIS",{"$f":"IF(LEFT(B175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48660,214290.10242404396,0.18406250000000002,39442.771977425597]
[null,"LASHER 9 LEWIS","LEWIS",{"$f":"IF(LEFT(B176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68187,300283.58434007986,0.18406250000000002,55270.947242595954]
[null,"LASHER 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9651,42501.310696556684,0.25406249999999997,10797.989248843931]
[null,"LASHER 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9370,41263.835999040115,0.18406250000000002,7595.1248135733222]
[null,"LASHER 10 LEWIS","LEWIS",{"$f":"IF(LEFT(B179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9370,41263.835999040115,0.18406250000000002,7595.1248135733222]
[null,"LASHER 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28338,124795.57999368182,0.25406249999999997,31705.877042144784]
[null,"LASHER 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28344,124822.00294095976,0.18406250000000002,22975.049916320408]
[null,"LASHER 11 LEWIS","LEWIS",{"$f":"IF(LEFT(B182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28344,124822.00294095976,0.18406250000000002,22975.049916320408]
[null,"LASHER 11 LANCE","LANCE",{"$f":"IF(LEFT(B183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28344,124822.00294095976,0.18406250000000002,22975.049916320408]
[null,"LASHER 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.25406249999999997,20258.956722496849]
[null,"LASHER 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.18406250000000002,14677.153148278778]
[null,"LASHER 12 LEWIS","LEWIS",{"$f":"IF(LEFT(B186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.18406250000000002,14677.153148278778]
[null,"LASHER 12 LANCE","LANCE",{"$f":"IF(LEFT(B187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.18406250000000002,14677.153148278778]
[null,"WHEELER 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22548,99297.435870475616,0.26249999999999996,26065.576915999845]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31261,137667.95914258197,0.1925,26501.082134947028]
[null,"WHEELER 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2901,12775.495008881042,0.26249999999999996,3353.5674398312731]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},61560,271099.43907160184,0.1925,52186.642021283355]
[null,"WHEELER 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5746,25304.375843168036,0.26249999999999996,6642.3986588316084]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13030,57381.833838579798,0.1925,11046.003013926611]
[null,"WHEELER 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23,101.2879645654133,0.26249999999999996,26.588090698420988]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},243,1070.1293647563232,0.1925,205.99990271559221]
[null,"WHEELER 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7165,31553.402874399402,0.26249999999999996,8282.7682545298412]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63073,277762.42561018752,0.1925,53469.266929961101]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12089,53237.834940490495,0.15491770000000005,8247.4829419604266]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33454,147325.54637266681,0.15491770000000005,22823.334795296891]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41880,184432.17199997866,0.15491770000000005,28571.807892241104]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33882,149210.38327849275,0.15491770000000005,23115.329393622564]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32866,144736.09753942929,0.15491770000000005,22422.183337784052]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20875,91929.83740447837,0.15491770000000005,14241.558972075763]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$f":"IF(LEFT(B204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96552,{"$f":"D204*E204","v":425198.06759651238},0.15491770000000005,{"$f":"F204*G204","v":65870.706676496251}]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11730,51656.861928360784,0.15491770000000005,8002.5622391592196]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24141,106312.72837276706,0.15491770000000005,16469.72336023382]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29113,128208.54401708163,0.15491770000000005,19861.772759475054]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66181,291449.51230015728,0.15491770000000005,45150.688111662086]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37504,165161.03578527219,0.15491770000000005,25586.367793472069]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44020,193856.35652910842,0.15491770000000005,30031.780883869469]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11049,48657.857412315287,0.15491770000000005,7537.9633572438379]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$f":"IF(LEFT(B212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96400,424528.68626547139,0.15491770000000005,65767.007660268442]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40983,180481.94138192752,0.15491770000000005,27959.847250423041]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12677,55827.283773728021,0.13473270000000004,7521.7606765005676]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$f":"IF(LEFT(B215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17485,77000.87219244572,0.13473270000000004,10374.535412843134]
[null,"ISLAND UNIT 14 WAS","WASATCH",{"$f":"IF(LEFT(B216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12606,55514.612230939136,0.13473270000000004,7479.6335953274556]
[null,"ISLAND UNIT 15 WAS","WASATCH",{"$f":"IF(LEFT(B217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15398,67810.090364271047,0.13473270000000004,9136.2365620222245]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$f":"IF(LEFT(B218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5930,26114.679559691343,0.13473270000000004,3518.5012867120267]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$f":"IF(LEFT(B219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16452,72451.721436094769,0.13473270000000004,9761.6160487329289]
[null,"ISLAND UNIT 12 WAS","LANCE",{"$f":"IF(LEFT(B220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5375,23670.556936482455,0.13473270000000004,3189.1980465560105]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$f":"IF(LEFT(B221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6847,30152.986668668906,0.13473270000000004,4062.5933069337684]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$f":"IF(LEFT(B222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4531,19953.729019386421,0.13473270000000004,2688.4197858502857]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$f":"IF(LEFT(B223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16117,70976.440213076785,0.13473270000000004,9562.8474262964137]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$f":"IF(LEFT(B224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6548,28836.243129318533,0.13473270000000004,3885.1848946695363]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$f":"IF(LEFT(B225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19035,83826.800239245305,0.13473270000000004,11294.21112859417]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$f":"IF(LEFT(B226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17566,77357.581980697825,0.13473270000000004,10422.595885730769]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$f":"IF(LEFT(B227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27433,120810.11877926013,0.13473270000000004,16277.073490450426]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$f":"IF(LEFT(B228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10535,46394.291595505616,0.13473270000000004,6250.828171249781]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$f":"IF(LEFT(B229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29120,128239.37078890589,0.13473270000000004,17278.036672690425]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$f":"IF(LEFT(B230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28974,127596.41240514282,0.13473270000000004,17191.409153658391]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$f":"IF(LEFT(B231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24069,105995.65300543186,0.13473270000000004,14281.080517684954]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$f":"IF(LEFT(B232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24821,109307.32906426623,0.13473270000000004,14727.271574617067]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14527,63974.359184424306,0.13473270000000004,8619.4381436872864]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$f":"IF(LEFT(B234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11137,49045.393972391648,0.13473270000000004,6608.0183524640543]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$f":"IF(LEFT(B235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9698,42708.290450233835,0.13473270000000004,5754.2032847442215]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$f":"IF(LEFT(B236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5636,24819.955143072581,0.13473270000000004,3344.0595703050562]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$f":"IF(LEFT(B237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9112,40127.649266088956,0.13473270000000004,5406.5065302731855]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$f":"IF(LEFT(B238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14686,64674.567287289552,0.13473270000000004,8713.7790719482]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$f":"IF(LEFT(B239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11188,49269.989024254086,0.13473270000000004,6638.2786502081208]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$f":"IF(LEFT(B240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18834,82941.631505434518,0.13473270000000004,11174.949955132261]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$f":"IF(LEFT(B241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17222,75842.666336762952,0.13473270000000004,10218.487210751186]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$f":"IF(LEFT(B242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3170,13960.123811841746,0.13473270000000004,1880.885173503731]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$f":"IF(LEFT(B243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12362,54440.079041636483,0.13473270000000004,7334.8588374930978]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$f":"IF(LEFT(B244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6030,26555.062014323572,0.13473270000000004,3577.8352038572543]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$f":"IF(LEFT(B245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27792,122391.09179138984,0.13473270000000004,16490.082253001794]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$f":"IF(LEFT(B246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16621,73195.967784423236,0.13473270000000004,9861.8903687083639]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$f":"IF(LEFT(B247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},93548,411968.97865936015,0.13473270000000004,55505.692811017987]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$f":"IF(LEFT(B248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4176,18390.371305441997,0.13473270000000004,2477.7843799847255]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$f":"IF(LEFT(B249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31182,137320.05700342249,0.13473270000000004,18501.502044225028]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$f":"IF(LEFT(B250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41941,184700.80529730432,0.13473270000000004,24885.238189880121]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$f":"IF(LEFT(B251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10752,47349.921522057557,0.13473270000000004,6379.5827714549259]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$f":"IF(LEFT(B252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18277,80488.70123313299,0.13473270000000004,10844.46003663334]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$f":"IF(LEFT(B253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13970,61521.42891212277,0.13473270000000004,8288.9482251883655]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$f":"IF(LEFT(B254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21514,94743.881289578334,0.13473270000000004,12765.098934624375]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$f":"IF(LEFT(B255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16280,71694.263614127325,0.13473270000000004,9659.5617112431355]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$f":"IF(LEFT(B256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20357,89648.656289483421,0.13473270000000004,12078.605513254086]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$f":"IF(LEFT(B257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5203,22913.099114515018,0.13473270000000004,3087.1437090662184]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$f":"IF(LEFT(B258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36063,158815.12461402174,0.13473270000000004,21397.590540083613]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$f":"IF(LEFT(B259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19955,87878.318821861845,0.13473270000000004,11840.083166330269]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$f":"IF(LEFT(B260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17790,78344.03867907403,0.13473270000000004,10555.503860136081]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$f":"IF(LEFT(B261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53269,234587.32975804352,0.13473270000000004,31606.58432409156]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$f":"IF(LEFT(B262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40028,176276.28894018973,0.13473270000000004,23750.180354891909]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$f":"IF(LEFT(B263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21709,95602.627076111181,0.13473270000000004,12880.800073057568]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$f":"IF(LEFT(B264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29322,129128.94334726299,0.13473270000000004,17397.891185323784]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$f":"IF(LEFT(B265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15703,69153.256850899343,0.13473270000000004,9317.2050093151684]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$f":"IF(LEFT(B266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27649,121761.34488126576,0.13473270000000004,16405.23475148412]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$f":"IF(LEFT(B267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6318,27823.363483664401,0.13473270000000004,3748.7168852355117]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$f":"IF(LEFT(B268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7532,{"$f":"D268*E268","v":33169.606482899697},0.13473270000000004,{"$f":"F268*G268","v":4469.0306393785813}]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$f":"IF(LEFT(B269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14538,64022.801254433849,0.13473270000000004,8625.9648745732611]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$f":"IF(LEFT(B270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},49002,215796.21041888618,0.13473270000000004,29074.806079504677]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$f":"IF(LEFT(B271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43584,191936.28902691187,0.13473270000000004,25860.094448576216]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$f":"IF(LEFT(B272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26849,118238.2852442079,0.13473270000000004,15930.563414322294]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$f":"IF(LEFT(B273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16013,70518.442460259263,0.13473270000000004,9501.1401524653756]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$f":"IF(LEFT(B274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20332,89538.560675825356,0.13473270000000004,12063.772033967778]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$f":"IF(LEFT(B275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17007,74895.84405930365,0.13473270000000004,10090.919288888943]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$f":"IF(LEFT(B276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19951,87860.703523676551,0.13473270000000004,11837.709809644459]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$f":"IF(LEFT(B277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23464,103331.33915490685,0.13473270000000004,13922.110318956322]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11064,48723.914780510117,0.20545219999999997,10010.435484268319]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$f":"IF(LEFT(B279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12529,55175.517740872318,0.13473270000000004,7433.9464791256296]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B280,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B280,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19293,84962.986972196464,0.20545219999999997,17455.832592009101]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B281,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B281,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46109,203055.94600637574,0.13473270000000004,27358.27585649323]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B282,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B282,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8696,38295.658254818874,0.13315196276811,5099.1420621259076]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$f":"IF(LEFT(B283,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B283,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8691,38273.639132087257,0.13143565358154594,5030.5207742701214]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$f":"IF(LEFT(B284,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B284,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2596,11432.328522252736,0.13315196276811,1522.2369817477984]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$f":"IF(LEFT(B285,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B285,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2594,11423.520873160091,0.13315196276811,1521.0642259837398]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B286,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B286,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7661,33737.699849375276,0.13315196276811,4492.2409542256873]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$f":"IF(LEFT(B287,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B287,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4701,20702.379192261214,0.13315196276811,2756.5624234192605]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$f":"IF(LEFT(B288,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B288,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19407,85465.022970477206,0.13315196276811,11379.835556540647]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$f":"IF(LEFT(B289,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B289,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5931,26119.083384237663,0.13315196276811,3477.8072183151739]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$f":"IF(LEFT(B290,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B290,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5475,24110.939391114687,0.13315196276811,3210.4189041098598]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B291,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B291,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12497,55034.595355389996,0.13315196276811,7327.9643917188887]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B292,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B292,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9112,40127.649266088956,0.13315196276811,5343.0752610500531]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B293,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B293,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21377,94140.557326732174,0.13315196276811,12534.999984138169]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B294,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B294,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3596,15836.153068575053,0.13315196276811,2108.6148637769966]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B295,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B295,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1186,5222.935911938268,0.13315196276811,695.44416808662891]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$f":"IF(LEFT(B296,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B296,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},668,2941.7547969433081,0.13315196276811,391.70042519550435]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$f":"IF(LEFT(B297,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B297,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8541,37613.065450138914,0.13315196276811,5008.2534904113818]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$f":"IF(LEFT(B298,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B298,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8539,37604.257801046268,0.13315196276811,5007.080734647323]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B299,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B299,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9975,43928.149849565118,0.13315196276811,5849.1193732412521]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$f":"IF(LEFT(B300,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B300,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7763,34186.889953100152,0.13315196276811,4552.0514981926653]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B301,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B301,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12401,54611.828198943054,0.13315196276811,7271.6721150440853]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$f":"IF(LEFT(B302,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B302,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3102,13660.663742691828,0.13315196276811,1818.9441900545726]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B303,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B303,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},444,1955.2980985671088,0.13315196276811,260.35177962096395]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$f":"IF(LEFT(B304,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B304,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},145,638.55455921673604,0.13315196276811,85.024792894233727]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$f":"IF(LEFT(B305,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B305,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8186,36049.70773619449,0.13315196276811,4800.0893422910158]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B306,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B306,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14807,65207.430057394551,0.13315196276811,8682.4972992063358]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$f":"IF(LEFT(B307,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B307,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},781,3439.38697067773,0.13315196276811,457.96112586480376]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$f":"IF(LEFT(B308,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B308,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2239,9860.1631592156682,0.13315196276811,1312.9000778633745]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$f":"IF(LEFT(B309,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B309,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20695,91137.148986140353,0.13315196276811,12135.090268594255]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$f":"IF(LEFT(B310,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B310,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4301,18940.849373732286,0.13315196276811,2522.0112706075811]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B311,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B311,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9509,41875.967610978914,0.13315196276811,5575.8672802156452]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$f":"IF(LEFT(B312,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B312,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1759,7746.3273769809566,0.13315196276811,1031.4386944893595]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B313,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B313,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9137,40237.744879747013,0.13315196276811,5357.7347081007829]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$f":"IF(LEFT(B314,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B314,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2983,13136.608621679472,0.13315196276811,1749.165222093098]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B315,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B315,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21029,92608.026384612007,0.13315196276811,12330.940481192007]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$f":"IF(LEFT(B316,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B316,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2732,12031.248660552572,0.13315196276811,1601.9843737037695]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B317,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B317,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7454,32826.108168286555,0.13315196276811,4370.8607326456431]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$f":"IF(LEFT(B318,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B318,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},60,264.22947277933906,0.13315196276811,35.182672921751887]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B319,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B319,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11736,51683.284875638717,0.13315196276811,6881.7308234946695]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$f":"IF(LEFT(B320,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B320,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},861,3791.6929343835154,0.13315196276811,504.87135642713963]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B321,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B321,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26774,117907.99840323372,0.13315196276811,15699.681413449751]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$f":"IF(LEFT(B322,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B322,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1589,6997.6772041061622,0.13315196276811,931.7544545443958]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$f":"IF(LEFT(B323,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B323,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26163,115217.26160543079,0.13315196276811,15341.40452752991]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$f":"IF(LEFT(B324,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B324,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17087,75248.150023009439,0.13315196276811,10019.438870232909]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B325,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B325,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9911,43646.30507860049,0.13315196276811,5811.5911887913826]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$f":"IF(LEFT(B326,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B326,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1101,4848.6108255008712,0.13315196276811,645.60204811414712]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$f":"IF(LEFT(B327,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B327,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2489,10961.119295796248,0.13375000000000004,1466.0497058127487]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$f":"IF(LEFT(B328,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B328,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2221,9780.8943173818661,0.13375000000000004,1308.1946149498249]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$f":"IF(LEFT(B329,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B329,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1055,4646.0348963700444,0.13375000000000004,621.40716738949357]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$f":"IF(LEFT(B330,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B330,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},760,3346.9066552049612,0.13375000000000004,447.64876513366369]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$f":"IF(LEFT(B331,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B331,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1104,4861.8222991398379,0.13375000000000004,650.26873250995345]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$f":"IF(LEFT(B332,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B332,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},900,{"$f":"D332*E332","v":3963.4420916900858},0.13375000000000004,{"$f":"F332*G332","v":530.11037976354908}]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$f":"IF(LEFT(B333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1054,4641.6310718237228,0.13375006649997334,620.81846452476543]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},308,1356.3779602672737,0.13375006649997334,181.41564238484605]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B335,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B335,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},988,4350.9786517664497,0.13375006649997334,581.94368401372697]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B336,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B336,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1769,7790.3656224441793,0.13375006649997334,1041.9619200610152]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B337,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B337,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1325,5835.0675238770709,0.13375006649997334,780.44066935039302]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$f":"IF(LEFT(B338,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B338,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2035,8961.7829517659156,0.13375006649997334,1198.6390657570187]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B339,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B339,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},174,766.2654710600832,0.13375006649997334,102.48805771091952]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B340,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B340,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},335,1475.2812230179763,0.13375000000000004,197.3188635786544]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B341,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B341,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2397,10555.967437534595,0.13375000000000004,1411.8606447702525]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$f":"IF(LEFT(B342,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B342,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1707,7517.3285005721955,0.13375000000000004,1005.4426869515314]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$f":"IF(LEFT(B343,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B343,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4145,18253.852744506006,0.13375000000000004,2441.4528045776788]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$f":"IF(LEFT(B344,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B344,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},738,3250.0225151858704,0.13375000000000004,434.69051140611026]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B345,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B345,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10121,44571.108233328174,0.13315196276811,5934.7305440175141]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$f":"IF(LEFT(B346,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B346,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1126,4958.7064391589292,0.13315196276811,660.26149516487703]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B347,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B347,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14228,62657.615645073929,0.13315196276811,8342.9845055114311]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$f":"IF(LEFT(B348,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B348,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2917,12845.956201622199,0.13315196276811,1710.4642818791708]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B349,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B349,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9581,42193.042978314123,0.13315196276811,5618.0864877217473]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$f":"IF(LEFT(B350,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B350,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10542,46425.118367329873,0.13315196276811,6181.5956323518076]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$f":"IF(LEFT(B351,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B351,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4387,19319.578284716004,0.13375000000000004,2583.9935955807664]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B352,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B352,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11656,51330.978911932929,0.13315196276811,6834.8205929323331]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$f":"IF(LEFT(B353,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B353,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10339,45531.141984426438,0.13315196276811,6062.5609222998792]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B354,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B354,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2268,9987.8740710590155,0.13315196276811,1329.9050364422212]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$f":"IF(LEFT(B355,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B355,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2356,10375.410631135379,0.13315196276811,1381.5062900607907]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B356,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B356,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26386,116199.31447926066,0.13315196276811,15472.166795222422]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$f":"IF(LEFT(B357,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B357,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7444,32782.069922823328,0.13315196276811,4364.9969538253508]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B358,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B358,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15149,66713.538052236792,0.13315196276811,8883.0385348603231]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$f":"IF(LEFT(B359,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B359,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3557,15664.403911268482,0.13315196276811,2085.7461263778578]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B360,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B360,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8951,39418.633514131063,0.13315196276811,5248.6684220433526]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$f":"IF(LEFT(B361,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B361,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9689,42668.656029316931,0.13315196276811,5681.4152989809008]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B362,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B362,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5522,24317.919144791835,0.13315196276811,3237.9786645652321]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$f":"IF(LEFT(B363,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B363,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14929,65744.696652045881,0.13315196276811,8754.0354008139002]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$f":"IF(LEFT(B364,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B364,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18126,79823.723726638331,0.13315196276811,10628.685489661246]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$f":"IF(LEFT(B365,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B365,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6704,29523.239758544816,0.13315196276811,3931.0773211237442]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B366,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B366,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4664,20539.437684047287,0.13315196276811,2734.8664417841801]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$f":"IF(LEFT(B367,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B367,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15603,68712.874396267114,0.13315196276811,9149.2540933015789]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B368,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B368,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3766,16584.803241449848,0.13315196276811,2208.2991037219604]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$f":"IF(LEFT(B369,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B369,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10711,47169.364715658339,0.13315196276811,6280.6934944147406]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B370,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B370,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22512,99138.898186808001,0.13315196276811,13200.538880241307]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B371,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B371,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4903,21591.951750618322,0.13315196276811,2875.0107555891586]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$f":"IF(LEFT(B372,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B372,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23945,105449.5787616879,0.13315196276811,14040.81838518915]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B373,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B373,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4395,19354.808881086585,0.13315196276811,2577.1307915183256]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$f":"IF(LEFT(B374,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B374,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18727,82470.422278978032,0.13315196276811,10981.098596760792]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B375,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B375,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17360,76450.394124155428,0.13315196276811,10179.52003202688]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$f":"IF(LEFT(B376,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B376,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5781,25458.509702289317,0.13315196276811,3389.8505360107943]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B377,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B377,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16041,70641.74954755629,0.13315196276811,9406.0876056303678]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$f":"IF(LEFT(B378,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B378,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13124,57795.793345934093,0.13315196276811,7695.623323751196]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B379,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B379,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23081,101644.67435366541,0.13315196276811,13534.187895115923]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B380,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B380,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26928,118586.18738336736,0.13315196276811,15789.983607282247]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$f":"IF(LEFT(B381,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B381,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6737,29668.565968573454,0.13315196276811,3950.427791230708]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B382,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B382,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13213,58187.733730556778,0.13315196276811,7747.8109552517944]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$f":"IF(LEFT(B383,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B383,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},691,3043.0427615087215,0.13315196276811,405.18711648217595]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B384,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B384,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8622,37969.775238391019,0.13315196276811,5055.7500988557458]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$f":"IF(LEFT(B385,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B385,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},961,4232.0753890157466,0.13315196276811,563.50914463005938]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B386,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B386,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17800,78388.07692453725,0.13315196276811,10437.526300119727]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$f":"IF(LEFT(B387,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B387,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3143,13841.220549091044,0.13315196276811,1842.9856832177697]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B388,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B388,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21138,93088.043260161139,0.13315196276811,12394.855670333189]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$f":"IF(LEFT(B389,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B389,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3729,16421.861733235921,0.13315196276811,2186.6031220868799]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B390,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B390,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9540,42012.486171914905,0.13315196276811,5594.0449945585497]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$f":"IF(LEFT(B391,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B391,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4090,18011.642394458278,0.13315196276811,2398.2855374994206]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$f":"IF(LEFT(B392,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B392,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13101,57694.505381368683,0.13315196276811,7682.1366324645251]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$f":"IF(LEFT(B393,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B393,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1457,6416.3723639916161,0.13315196276811,854.35257411654163]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B394,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B394,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2667,11745.00006504162,0.13315196276811,1563.8698113718715]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$f":"IF(LEFT(B395,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B395,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10655,46922.750541064292,0.13315196276811,6247.8563330211064]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B396,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B396,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10691,{"$f":"D396*E396","v":47081.288224731892},0.13315196276811,{"$f":"F396*G396","v":6268.9659367741569}]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$f":"IF(LEFT(B397,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B397,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3191,14052.604127314515,0.13315196276811,1871.1318215551712]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B398,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B398,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5663,24938.858405823285,0.13315196276811,3320.6579459313493]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$f":"IF(LEFT(B399,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B399,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16982,74785.748445645586,0.13315196276811,9957.8691926198426]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B400,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B400,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8219,36195.033946223128,0.13315196276811,4819.4398123979799]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$f":"IF(LEFT(B401,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B401,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},828,3646.3667243548789,0.13315196276811,485.52088632017609]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$f":"IF(LEFT(B402,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B402,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1233,5429.9156656154173,0.13375000000000004,726.25122027606221]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B403,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B403,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6985,30760.714456061385,0.13315196276811,4095.8495059739489]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B404,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B404,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20959,92299.758666369453,0.13315196276811,12289.894029449964]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B405,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B405,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1226,5399.0888937911614,0.13375000000000004,722.12813954456806]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$f":"IF(LEFT(B406,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B406,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6118,26942.598574399937,0.13375000000000004,3603.5725593259926]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B407,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B407,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18653,82144.539262550185,0.13315196276811,10937.706633490632]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$f":"IF(LEFT(B408,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B408,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4662,20530.630034954644,0.13315196276811,2733.6936860201217]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$f":"IF(LEFT(B409,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B409,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26157,115190.83865815286,0.13315196276811,15337.886260237736]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$f":"IF(LEFT(B410,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B410,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6543,28814.224006586923,0.13315196276811,3836.6704821170433]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B411,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B411,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1308,5760.2025065895914,0.13315196276811,766.98226969419125]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$f":"IF(LEFT(B412,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B412,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5228,23023.194728173075,0.13315196276811,3065.5835672486478]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B413,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B413,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15150,66717.941876783108,0.13315196276811,8883.6249127423525]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$f":"IF(LEFT(B414,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B414,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3788,16681.687381468939,0.13315196276811,2221.1994171266028]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B415,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B415,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13825,60882.874352906038,0.13315196276811,8106.6742190536643]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$f":"IF(LEFT(B416,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B416,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13958,61468.583017566903,0.13315196276811,8184.6624773635476]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$f":"IF(LEFT(B417,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B417,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6631,29201.760566663288,0.13315196276811,3888.2717357356132]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$f":"IF(LEFT(B418,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B418,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1628,7169.4263614127331,0.13315196276811,954.62319194353461]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$f":"IF(LEFT(B419,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B419,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4253,18729.465795508815,0.13375000000000004,2505.0660501493048]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$f":"IF(LEFT(B420,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B420,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18143,79898.588743925808,0.13315196276811,10638.653913655742]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$f":"IF(LEFT(B421,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B421,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4533,19962.536668479064,0.13315196276811,2658.0509392383551]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B422,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B422,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20917,92114.798035423912,0.13315196276811,12265.266158404736]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$f":"IF(LEFT(B423,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B423,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5233,23045.213850904685,0.13315196276811,3068.5154566587935]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B424,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B424,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21072,92797.390840103864,0.13315196276811,12356.154730119262]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$f":"IF(LEFT(B425,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B425,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5270,23208.155359118613,0.13315196276811,3090.2114382938744]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B426,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B426,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13288,58518.020571530949,0.13315196276811,7791.7892964039847]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$f":"IF(LEFT(B427,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B427,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8863,39031.096954054701,0.13315196276811,5197.0671684247836]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B428,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B428,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6784,29875.545722250601,0.13315196276811,3977.9875516860802]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$f":"IF(LEFT(B429,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B429,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4531,19953.729019386421,0.13315196276811,2656.8781834742967]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B430,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B430,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6222,27400.596327217459,0.13315196276811,3648.4431819856709]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$f":"IF(LEFT(B431,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B431,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8666,38163.5435184292,0.13315196276811,5081.5507256650308]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$f":"IF(LEFT(B432,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B432,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18462,81303.408774202617,0.13315196276811,10825.708458023055]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$f":"IF(LEFT(B433,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B433,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4619,20341.265579462783,0.13315196276811,2708.4794370928662]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B434,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B434,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21322,93898.34697668445,0.13315196276811,12502.749200626562]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$f":"IF(LEFT(B435,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B435,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7131,31403.672839824445,0.13315196276811,4181.4606767502119]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$f":"IF(LEFT(B436,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B436,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4762,20971.012489586876,0.13315196276811,2792.3314742230414]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B437,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B437,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15001,66061.772019381082,0.13315196276811,8796.2546083200014]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$f":"IF(LEFT(B438,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B438,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10007,44069.072235047432,0.13315196276811,5867.883465466186]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B439,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B439,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2842,12515.669360648026,0.13315196276811,1666.485940726981]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$f":"IF(LEFT(B440,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B440,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4261,18764.696391879395,0.13315196276811,2498.5561553264133]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$f":"IF(LEFT(B441,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B441,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16696,73526.254625397414,0.13315196276811,9790.1651183594931]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$f":"IF(LEFT(B442,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B442,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4846,21340.933751477951,0.13315196276811,2841.5872163134941]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B443,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B443,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25927,114177.95901249872,0.13315196276811,15203.019347371019]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$f":"IF(LEFT(B444,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B444,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18773,82672.998208108867,0.13315196276811,11008.071979334138]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B445,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B445,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34588,152319.48340819631,0.13315196276811,20281.638183625902]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$f":"IF(LEFT(B446,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B446,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1444,6359.1226448894258,0.13315196276811,846.72966165016203]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$f":"IF(LEFT(B447,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B447,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12752,56157.570614702192,0.13315196276811,7477.4907516363346]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$f":"IF(LEFT(B448,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B448,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},819,3606.7323034379779,0.13315196276811,480.24348538191327]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B449,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B449,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11113,48939.702183279915,0.13315196276811,6516.4174029904789]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$f":"IF(LEFT(B450,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B450,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1513,6662.9865385856665,0.13315196276811,887.18973551017677]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B451,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B451,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21915,96509.814932653579,0.13315196276811,12850.471284669877]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$f":"IF(LEFT(B452,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B452,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6183,27228.847169910889,0.13315196276811,3625.5744445865321]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$f":"IF(LEFT(B453,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B453,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16955,74666.845182894889,0.13315196276811,9942.036989805054]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$f":"IF(LEFT(B454,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B454,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7267,32002.592978124281,0.13315196276811,4261.2080687061825]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$f":"IF(LEFT(B455,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B455,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16919,74508.307499227289,0.13315196276811,9920.9273860520043]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$f":"IF(LEFT(B456,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B456,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9521,41928.813505534781,0.13315196276811,5582.9038147999954]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$f":"IF(LEFT(B457,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B457,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17452,76855.545982417083,0.13315196276811,10233.466797173565]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B458,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B458,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12116,53356.738203241199,0.13315196276811,7104.5544186657644]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$f":"IF(LEFT(B459,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B459,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1350,5945.163137535128,0.13315196276811,791.61014073941737]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B460,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B460,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11340,{"$f":"D460*E460","v":49939.370355295076},0.13315196276811,{"$f":"F460*G460","v":6649.5251822111068}]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$f":"IF(LEFT(B461,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B461,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8211,36159.803349852547,0.13315196276811,4814.7487893417456]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$f":"IF(LEFT(B462,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B462,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14945,65815.157844787027,0.13315196276811,8763.4174469263653]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$f":"IF(LEFT(B463,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B463,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10393,45768.948509927846,0.13315196276811,6094.2253279294564]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$f":"IF(LEFT(B464,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B464,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20015,88142.548294641179,0.13315196276811,11736.353308814399]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$f":"IF(LEFT(B465,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B465,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4693,20667.148595890634,0.13315196276811,2751.8714003630266]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B466,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B466,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36706,161646.78379730697,0.13315196276811,21523.586537763746]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B467,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B467,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2343,10318.160912033189,0.13315196276811,1373.8833775944111]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$f":"IF(LEFT(B468,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B468,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26907,118493.70706789459,0.13315196276811,15777.669671759633]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$f":"IF(LEFT(B469,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B469,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},545,2400.084377745663,0.13315196276811,319.575945705913]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$f":"IF(LEFT(B470,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B470,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30573,134638.12785471222,0.13315196276811,17927.330987278678]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$f":"IF(LEFT(B471,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B471,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3399,14968.599632949557,0.13315196276811,1993.0984210172446]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B472,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B472,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24701,108778.87011870756,0.13315196276811,14484.120064003224]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$f":"IF(LEFT(B473,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B473,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1300,5724.9719102190129,0.13315196276811,762.29124663795767]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$f":"IF(LEFT(B474,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B474,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},986,4342.1710026738047,0.13315196276811,578.16859168078929]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$f":"IF(LEFT(B475,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B475,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4484,19746.74926570927,0.13315196276811,2629.3184230189245]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$f":"IF(LEFT(B476,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B476,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3737,16457.092329606501,0.13315196276811,2191.2941451431134]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$f":"IF(LEFT(B477,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B477,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6366,28034.747061887872,0.13315196276811,3732.8815969978755]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B478,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B478,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37273,164143.75231507173,0.13315196276811,21856.062796874303]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$f":"IF(LEFT(B479,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B479,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},372,1638.2227312319021,0.13315196276811,218.13257211486172]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B480,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B480,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12327,54285.945182515206,0.13315196276811,7228.2801517739254]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$f":"IF(LEFT(B481,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B481,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7558,33284.105921104077,0.13315196276811,4431.8440323766799]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B482,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B482,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36933,162646.45196932214,0.13315196276811,21656.694316984373]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$f":"IF(LEFT(B483,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B483,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5041,22199.679538010801,0.13315196276811,2955.9309033091877]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$f":"IF(LEFT(B484,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B484,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36513,160796.84565986678,0.13315196276811,21410.415606532111]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$f":"IF(LEFT(B485,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B485,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2337,10291.737964755255,0.13315196276811,1370.365110302236]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$f":"IF(LEFT(B486,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B486,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14277,62873.403047843727,0.13315196276811,8371.7170217308612]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$f":"IF(LEFT(B487,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B487,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4758,20953.397191401586,0.13315196276811,2789.9859626949246]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B488,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B488,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27885,122800.64747419782,0.13315196276811,16351.147240384189]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B489,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B489,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26652,117370.73180858241,0.13315196276811,15628.14331184219]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$f":"IF(LEFT(B490,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B490,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9365,41241.816876308505,0.13315196276811,5491.4288652034411]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$f":"IF(LEFT(B491,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B491,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7670,33777.334270292173,0.13315196276811,4497.5183551639493]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$f":"IF(LEFT(B492,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B492,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},760,3346.9066552049612,0.13315196276811,445.64719034219058]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$f":"IF(LEFT(B493,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B493,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8550,37652.699871055811,0.13315196276811,5013.5308913496438]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B494,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B494,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3664,16135.613137724971,0.13315196276811,2148.4885597549819]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$f":"IF(LEFT(B495,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B495,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17782,78308.808082703443,0.13315196276811,10426.971498243201]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B496,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B496,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7623,33570.354516615022,0.13315196276811,4469.958594708577]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$f":"IF(LEFT(B497,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B497,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24497,107880.48991125781,0.13315196276811,14364.498976069268]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B498,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B498,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10498,46231.350087291685,0.13315196276811,6155.7950055425217]
[null,"BIRCH CREEK UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B499,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B499,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1587,6988.869555013518,0.13315196276811,930.58169878033755]
[null,"BIRCH CREEK UNIT 25 BR","BEAR RIVER",{"$f":"IF(LEFT(B500,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B500,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},202,889.57255835710805,0.13315196276811,118.44833216989801]
[null,"BIRCH CREEK UNIT 82 ALMY","ALMY",{"$f":"IF(LEFT(B501,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B501,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},162,713.41957650421546,0.13375006649997334,95.419915799821638]
[null,"BIRCH CREEK UNIT 66 MESA","ALMY",{"$f":"IF(LEFT(B502,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B502,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1803,7940.0956570191383,0.13375000000000004,1061.9877941263101]
[null,"BIRCH CREEK UNIT 153 ALMY","ALMY",{"$f":"IF(LEFT(B503,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B503,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1594,7019.696326837774,0.13375000000000004,938.88438371455254]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$f":"IF(LEFT(B504,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B504,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6561,28893.492848420723,0.15008530866450023,4336.4887925507546]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$f":"IF(LEFT(B505,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B505,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1,4.4038245463223173,0.15008530866450023,0.66094936633908774]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$f":"IF(LEFT(B506,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B506,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21618,95201.879042395856,0.14999999999999991,14280.28185635937]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B507,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B507,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10485,46174.100368189494,0.15003638814674433,6927.7952451684096]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$f":"IF(LEFT(B508,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B508,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4669,20561.4568067789,0.14999999999999991,3084.2185210168332]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$f":"IF(LEFT(B509,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B509,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3548,15624.769490351582,0.14999999999999991,2343.715423552736]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$f":"IF(LEFT(B510,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B510,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1091,4804.5725800376485,0.15008530866450023,721.09575867594469]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$f":"IF(LEFT(B511,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B511,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},763,3360.1181288439279,0.14999999999999991,504.01771932658892]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$f":"IF(LEFT(B512,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B512,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3438,15140.348790256126,0.14999999999999991,2271.0523185384177]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$f":"IF(LEFT(B513,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B513,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8526,37547.008081944077,0.16433090909090903,6170.1339717495784]
[null,"BRADY 38-W MID/UPPER WEBER","FRONTIER",{"$f":"IF(LEFT(B514,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B514,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16375,72112.626946027944,0.15008530866450023,10823.045873802561]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B515,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B515,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6859,30205.832563224776,0.15003638814674433,4531.9740187515617]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$f":"IF(LEFT(B516,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B516,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},704,3100.2924806109113,0.16486662685508496,511.13476354250486]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$f":"IF(LEFT(B517,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B517,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2409,10608.813332090462,0.15000020779220791,1591.3242042423149]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$f":"IF(LEFT(B518,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B518,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6357,27995.112640970972,0.11060606060606054,3096.4291254407271]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$f":"IF(LEFT(B519,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B519,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1,4.4038245463223173,0.15008530866450023,0.66094936633908774]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$f":"IF(LEFT(B520,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B520,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3920,17262.992221583485,0.11060606060606054,1909.3915639024146]
[null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B521,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B521,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},450,1981.7210458450429,0.15003638814674433,297.33026803297895]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B522,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B522,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22677,99865.529236951188,0.13270636463754512,13252.791337640267]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$f":"IF(LEFT(B523,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B523,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25280,111328.68453102818,0.17500000000000004,19482.519792929936]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B524,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B524,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29157,{"$f":"D524*E524","v":128402.3122971198},0.1750001354794728,{"$f":"F524*G524","v":22470.422047873541}]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$f":"IF(LEFT(B525,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B525,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8224,36217.053068954738,0.1750001354794728,6337.9891937343355]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B526,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B526,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43374,191011.48587218419,0.17500000000000002,33427.010027632234]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$f":"IF(LEFT(B527,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B527,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34080,150082.34053866458,0.16940006400000002,25423.958092519577]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B528,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B528,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4110,18099.718885384726,0.17465000340923315,3161.1159650386039]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$f":"IF(LEFT(B529,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B529,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21115,92986.755295595736,0.17500000000000004,16272.682176729259]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$f":"IF(LEFT(B530,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B530,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7810,34393.869706777296,0.17500000000000004,6018.9271986860285]
[null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",{"$f":"IF(LEFT(B531,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B531,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11448,50414.983406297892,0.17908361746350762,9028.4976027625362]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B532,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B532,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40831,179812.56005088653,0.16166666666666671,29069.697208226662]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B533,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B533,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27938,123034.05017515291,0.16656812863792678,20493.551496420008]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B534,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B534,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12711,55977.013808302974,0.20312511999999999,11370.337647053198]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$f":"IF(LEFT(B535,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B535,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17014,74926.670831127907,0.17500000000000002,13112.167395447384]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B536,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B536,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2320,10216.872947467777,0.16940006400000002,1730.7389311809102]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B537,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B537,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},67173,295818.10625010903,0.12986945668135103,38417.736735207829]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B538,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B538,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46521,204870.32171946054,0.17465000340923315,35780.602386754472]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B539,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B539,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27371,120537.08165738815,0.1750001354794728,21094.0056203432]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B540,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B540,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56805,250159.25335383925,0.16656812863792678,41668.558692610008]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B541,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B541,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16162,71174.612317661289,0.18750015999999997,13345.251197499461]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B542,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B542,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31690,139557.19987295422,0.16166666666666671,22561.747312794272]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$f":"IF(LEFT(B543,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B543,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24884,109584.77001068454,0.17500000000000002,19177.334751869796]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B544,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B544,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23681,104286.9690814588,0.17500000000000002,18250.219589255292]
[null,"MFS FED 10-3R FR","FRONTIER",{"$f":"IF(LEFT(B545,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B545,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50344,221706.14296005075,0.13270636463754512,29421.816250040203]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B546,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B546,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40141,176773.92111392415,0.17464984122991803,30873.537256136908]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$f":"IF(LEFT(B547,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B547,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37030,163073.62295031542,0.16166666666666671,26363.569043634332]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B548,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B548,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34688,152759.86586282853,0.1750001354794728,26732.997221821086]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B549,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B549,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18384,80959.910459589475,0.18750015999999997,15179.996164758697]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$f":"IF(LEFT(B550,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B550,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4596,20239.977614897369,0.18750015999999997,3794.9990411896742]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B551,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B551,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40766,179526.3114553756,0.16656812863792678,29903.361740391512]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$f":"IF(LEFT(B552,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B552,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21957,96694.77556359912,0.16656328362148606,16105.7993269157]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B553,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B553,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},79091,348302.88719317841,0.1750001354794728,60953.052446697751]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B554,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B554,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16169,71205.439089485546,0.17464984122991803,12436.018631685249]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$f":"IF(LEFT(B555,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B555,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7302,32156.726837245562,0.16927521807241153,5443.3369478697105]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$f":"IF(LEFT(B556,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B556,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19216,84623.892482129653,0.17500000000000004,14809.181184372694]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$f":"IF(LEFT(B557,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B557,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3396,14955.388159310589,0.17500000000000004,2617.1929278793536]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B558,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B558,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15866,69871.080251949883,0.18750015999999997,13100.838726613441]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$f":"IF(LEFT(B559,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B559,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29648,130564.59014936407,0.16166666666666671,21107.942074147199]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B560,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B560,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37774,166350.06841277922,0.16656812863792678,27708.619594307729]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$f":"IF(LEFT(B561,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B561,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9368,41255.028349947468,0.17500000000000004,7219.6299612408084]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B562,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B562,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23852,105040.02307887991,0.13270636463754512,13939.479604241993]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B563,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B563,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43231,190381.7389620601,0.16656812863792678,31711.529985744623]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B564,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B564,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50736,223432.44218220908,0.17113239999999996,38236.530068502667]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B565,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B565,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48639,214197.6221085712,0.17113239999999996,36656.153145732846]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B566,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B566,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},114187,502859.51347090647,0.17500000000000002,88000.414857408643]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$f":"IF(LEFT(B567,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B567,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42716,188113.7693207041,0.17500000000000002,32919.909631123221]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$f":"IF(LEFT(B568,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B568,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72134,317665.47982441401,0.17500000000000002,55591.458969272455]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$f":"IF(LEFT(B569,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B569,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25402,111865.95112567951,0.18749994666666664,20974.859869880846]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$f":"IF(LEFT(B570,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B570,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37551,165368.01553894934,0.18749994666666664,31006.494093925503]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$f":"IF(LEFT(B571,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B571,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30096,132537.50354611647,0.18749994666666664,24850.774846229979]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$f":"IF(LEFT(B572,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B572,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47576,209516.35661583056,0.18749994666666664,39284.30569126254]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$f":"IF(LEFT(B573,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B573,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19026,83787.165818328416,0.18749994666666664,15710.089122287733]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$f":"IF(LEFT(B574,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B574,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1953,8600.6693389674856,0.21887943372872165,1882.5096346011819]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$f":"IF(LEFT(B575,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B575,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43607,192037.57699147728,0.16954399382898069,32558.817768375429]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$f":"IF(LEFT(B576,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B576,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32335,142397.66670533214,0.16954399382898069,24142.669125150082]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$f":"IF(LEFT(B577,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B577,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18644,82104.904841633281,0.18712338037139509,15363.747339038142]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$f":"IF(LEFT(B578,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B578,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},75174,331053.10644523386,0.17972711100929656,59499.218412055016]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$f":"IF(LEFT(B579,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B579,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46496,204760.22610580246,0.18712284107427321,38315.315247928324]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B580,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B580,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96877,426629.31057406712,0.13469890909090909,57466.502720533485]
[null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",{"$f":"IF(LEFT(B581,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B581,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43466,191416.63773044586,0.12499962199981253,23927.007360780786]
[null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",{"$f":"IF(LEFT(B582,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B582,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1326,5839.4713484233926,0.12499962199981253,729.93171123165962]
[null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",{"$f":"IF(LEFT(B583,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B583,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28243,124377.2166617812,0.12499962199981253,15547.105068111436]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B584,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B584,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18654,82148.943087096501,0.17109376661132791,14055.172095910948]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$f":"IF(LEFT(B585,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B585,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5484,24150.573812031587,0.16710545959000112,4035.6927362217834]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$f":"IF(LEFT(B586,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B586,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},949,4179.2294944598789,0.17109406710940669,715.04137159073036]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$f":"IF(LEFT(B587,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B587,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2587,11392.694101335836,0.17500027978557234,1993.7246552452109]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B588,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B588,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12612,{"$f":"D588*E588","v":55541.035178217069},0.16710534736842106,{"$f":"F588*G588","v":9281.2039766576563}]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B589,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B589,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12055,53088.104905915534,0.16710534736842106,8871.3062114341938]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$f":"IF(LEFT(B590,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B590,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2846,12533.284658833316,0.17109376661132791,2144.3668802917641]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B591,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B591,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24022,105788.67325175471,0.17109376661132791,18099.782571457748]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B592,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B592,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1076,4738.5152118428132,0.17109376661132791,810.73041573926128]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B593,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B593,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24282,106933.66763379851,0.17109376661132791,18295.683973030431]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B594,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B594,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},391,1721.895397612026,0.1550036186960351,266.90001764591221]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$f":"IF(LEFT(B595,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B595,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7277,32046.631223587505,0.14919028157450756,4781.0459357614254]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$f":"IF(LEFT(B596,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B596,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},107843,474921.65054903767,0.15499991812808053,73612.816952353707]
[null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",{"$f":"IF(LEFT(B597,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B597,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2483,10934.696348518313,0.17500000000000004,1913.5718609907053]
[null,"BERKLEY FED 1 FR","FRONTIER",{"$f":"IF(LEFT(B598,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B598,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1854,8164.690708881576,0.1875,1530.8795079152956]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$f":"IF(LEFT(B599,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B599,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20236,89115.793519378407,0.1875,16709.211284883451]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$f":"IF(LEFT(B600,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B600,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4860,21402.587295126461,0.13238430899440623,2833.3667297577745]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$f":"IF(LEFT(B601,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B601,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15398,67810.090364271047,0.17109406710940669,11601.904151479523]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$f":"IF(LEFT(B602,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B602,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8752,38542.272429412922,0.16710527999999999,6440.6172261533266]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$f":"IF(LEFT(B603,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B603,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},194,854.34196198652955,0.17109406710940669,146.17284097850546]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$f":"IF(LEFT(B604,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B604,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1676,7380.809939636204,0.17500000000000004,1291.6417394363361]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$f":"IF(LEFT(B605,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B605,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},509,2241.5466940780593,0.15503099666189787,347.50921804710384]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$f":"IF(LEFT(B606,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B606,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5920,26070.64131422812,0.17109406710940669,4460.5320546018165]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$f":"IF(LEFT(B607,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B607,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9844,43351.248833996891,0.16710581305227967,7244.2456832367416]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$f":"IF(LEFT(B608,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B608,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9682,42637.829257492675,0.17499999999999996,7461.6201200612168]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B609,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B609,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42147,185607.99315384671,0.16710534736842106,31016.088170329072]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$f":"IF(LEFT(B610,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B610,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14457,63666.091466181744,0.14325871492314249,9120.7224476244446]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B611,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B611,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50764,223555.74926950611,0.17109376661132791,38248.995190137415]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B612,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B612,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7004,30844.387122441512,0.17109376661132791,5277.282371596456]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B613,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B613,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21412,94294.691185853459,0.17109376661132791,16133.233886439652]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B614,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B614,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4477,19715.922493885013,0.17109376661132791,3373.2714416957924]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B615,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B615,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24337,107175.87798384624,0.17109376661132791,18337.124654132345]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$f":"IF(LEFT(B616,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B616,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20279,89305.157974870279,0.16876698508613705,15071.762264060046]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$f":"IF(LEFT(B617,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B617,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14236,62692.846241444509,0.13238161126830639,8299.3800004386103]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$f":"IF(LEFT(B618,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B618,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12622,55585.073423680289,0.13238430899440623,7358.5915355972493]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$f":"IF(LEFT(B619,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B619,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8865,39039.904603147341,0.13238430899440623,5168.2707940951996]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$f":"IF(LEFT(B620,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B620,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},930,4095.5568280797552,0.13238430899440623,542.18746063266053]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$f":"IF(LEFT(B621,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B621,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13687,60275.146565513554,0.16710545959000112,10072.30606868482]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$f":"IF(LEFT(B622,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B622,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1674,7372.002290543559,0.19557569871587349,1441.7844989080763]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$f":"IF(LEFT(B623,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B623,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8969,39497.902355964863,0.16876698508613705,6665.9418978428193]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$f":"IF(LEFT(B624,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B624,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24749,108990.25369693103,0.12506329406329411,13630.680148132315]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$f":"IF(LEFT(B625,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B625,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2671,11762.615363226909,0.17500027978557234,2058.4609795747806]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$f":"IF(LEFT(B626,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B626,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},700,3082.677182425622,0.15701492537313433,484.02632774802305]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$f":"IF(LEFT(B627,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B627,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},378,1664.645678509836,0.15015031152647965,249.94706720945996]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$f":"IF(LEFT(B628,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B628,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8650,38093.082325688047,0.1875,7142.4529360665092]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$f":"IF(LEFT(B629,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B629,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15377,67717.610048798277,0.1875,12697.051884149678]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B630,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B630,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23353,102842.51463026508,0.1708855291139309,17574.297528000028]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B631,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B631,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13284,58500.405273345663,0.17109376661132791,10009.0546865059]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$f":"IF(LEFT(B632,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B632,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9676,42611.406310214741,0.12500138599789337,5326.4848480962219]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$f":"IF(LEFT(B633,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B633,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1707,7517.3285005721955,0.12505732991285853,940.09703035939117]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B634,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B634,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27734,122135.66996770314,0.1708855291139309,20871.218586115392]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B635,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B635,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33164,146048.43725423334,0.17109376661132791,24987.97723752497]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B636,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B636,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20421,89930.501060448049,0.17109376661132791,15386.548159676076]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B637,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B637,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39996,176135.36655470741,0.17109376661132791,30135.663297311799]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$f":"IF(LEFT(B638,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B638,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11403,50216.811301713387,0.17109376661132791,8591.7833928204436]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B639,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B639,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28274,124513.73522271719,0.17109376661132791,21303.523954100256]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B640,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B640,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39474,173836.57014152716,0.17109376661132791,29742.353560308184]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$f":"IF(LEFT(B641,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B641,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4788,21085.511927791256,0.12494405241935486,2634.509307594883]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$f":"IF(LEFT(B642,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B642,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22723,100068.10516608202,0.12494405241935486,12502.914577376467]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$f":"IF(LEFT(B643,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B643,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13391,58971.614499802148,0.16710527999999999,9854.4681530414982]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$f":"IF(LEFT(B644,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B644,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6179,27211.231871725598,0.17109406710940669,4655.6803319906458]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$f":"IF(LEFT(B645,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B645,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1913,8424.5163571145931,0.17500027978557234,1474.2927195531845]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$f":"IF(LEFT(B646,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B646,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26859,118282.32348967112,0.17109376661132791,20237.368249387382]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B647,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B647,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28275,124518.13904726352,0.17109376661132791,21304.277421029383]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B648,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B648,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11343,49952.581828934046,0.17109376661132791,8546.5753770729007]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$f":"IF(LEFT(B649,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B649,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6852,30175.005791400519,0.17500000000000004,5280.6260134950926]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$f":"IF(LEFT(B650,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B650,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27746,122188.51586225902,0.17109406710940669,20905.730132936151]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$f":"IF(LEFT(B651,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B651,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14412,63467.91936159724,0.16710545959000112,10605.835834140837]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$f":"IF(LEFT(B652,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B652,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9134,{"$f":"D652*E652","v":40224.53340610805},0.149197957452951,{"$f":"F652*G652","v":6001.4182236893148}]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$f":"IF(LEFT(B653,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B653,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3210,14136.276793694638,0.19556701809666666,2764.5894995319682]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$f":"IF(LEFT(B654,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B654,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21964,96725.602335423377,0.14999805261067006,14508.651987907586]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$f":"IF(LEFT(B655,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B655,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6019,26506.619944314029,0.17500000000000004,4638.6584902549557]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$f":"IF(LEFT(B656,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B656,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13408,59046.479517089632,0.15735303529411765,9291.1427754460001]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$f":"IF(LEFT(B657,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B657,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3870,17042.800994267367,0.15500332882010159,2641.6908865299793]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$f":"IF(LEFT(B658,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B658,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3044,13405.241919005133,0.14999805261067006,2010.7601826256916]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B659,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B659,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13866,61063.431159305255,0.16710534736842106,10204.025875383371]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$f":"IF(LEFT(B660,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B660,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47696,210044.81556138926,0.12506329406329411,26268.8965350244]
[null,"LAWLER FED 30-4 FR","FRONTIER",{"$f":"IF(LEFT(B661,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B661,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2587,11392.694101335836,0.17500027978557234,1993.7246552452109]
[null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",{"$f":"IF(LEFT(B662,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B662,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7279,32055.438872680148,0.16710545959000112,5356.6388451784032]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$f":"IF(LEFT(B663,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B663,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3081,13568.183427219059,0.19557569871587349,2653.6069540835024]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$f":"IF(LEFT(B664,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B664,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13315,58636.923834281653,0.17109406710940669,10032.429781591754]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$f":"IF(LEFT(B665,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B665,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1768,7785.9617978978567,0.149197957452951,1161.6495970530664]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$f":"IF(LEFT(B666,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B666,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1631,7182.6378350516998,0.19556701809666666,1404.6870634693585]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B667,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B667,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1043,4593.1890018141767,0.15499887791741471,711.93914134380748]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B668,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B668,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2244,9882.18228194728,0.15499887791741471,1531.7271650771852]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B669,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B669,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1844,8120.6524634183534,0.15499887791741471,1258.6920197871343]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$f":"IF(LEFT(B670,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B670,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27843,122615.68684325228,8.9597349720777278E-2,10986.040575348183]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$f":"IF(LEFT(B671,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B671,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15710,69184.0836227236,0.14119600737762761,9768.516381608486]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B672,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B672,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3303,14545.832476502614,0.15500124831337442,2254.6221916151276]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$f":"IF(LEFT(B673,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B673,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15235,67092.266963220507,0.1875,12579.800055603846]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$f":"IF(LEFT(B674,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B674,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10261,45187.643669813297,0.17500000000000004,7907.8376422173287]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$f":"IF(LEFT(B675,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B675,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9228,40638.492913462345,0.15735303529411765,6394.5902097117905]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B676,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B676,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},272,1197.8402765996702,0.15503099666189787,185.7023719230103]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$f":"IF(LEFT(B677,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B677,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},394,1735.106871250993,0.15500000000000008,268.94156504390406]
[null,"BRUFF 21-15 FR","FRONTIER",{"$f":"IF(LEFT(B678,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B678,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23329,102736.82284115333,0.16710527999999999,17167.865547181322]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$f":"IF(LEFT(B679,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B679,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16178,71245.07351040245,0.16710534736842106,11905.432757244494]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$f":"IF(LEFT(B680,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B680,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},266,1171.4173293217364,0.14093007033656918,165.08792661478833]
[null,"TRIPP 14-7 FR","FRONTIER",{"$f":"IF(LEFT(B681,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B681,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1434,6315.0843994262032,0.15500964976586223,978.89902099691619]
[null,"TRIPP 14-7 DK","DAKOTA",{"$f":"IF(LEFT(B682,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B682,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64,281.84477096462831,0.13019328439125724,36.694296420386614]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B683,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B683,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64474,283932.18379958509,0.17109376661132791,48579.026788450872]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B684,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B684,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36845,162258.91540924579,0.17109376661132791,27761.489003636696]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B685,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B685,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29950,131894.5451623534,0.17109376661132791,22566.334527314943]
[null,"FABIAN DITCH 531-09E FR","MESAVERDE",{"$f":"IF(LEFT(B686,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B686,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12892,56774.106051187315,0.16710545959000112,9487.26308449512]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$f":"IF(LEFT(B687,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B687,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2119,9331.7042136569908,0.15500423181814293,1446.4536431920294]
[null,"DONLEY 26-10 FR","MESAVERDE",{"$f":"IF(LEFT(B688,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B688,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},708,3117.9077787962005,0.15500331169691342,483.28603127897844]
[null,"STATE OF WYOMING 24-09 FR","MESAVERDE",{"$f":"IF(LEFT(B689,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B689,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},402,1770.3374676215715,0.15502414678372017,274.44505543728593]
[null,"KOBUS 631-15E FR","MESAVERDE",{"$f":"IF(LEFT(B690,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B690,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13942,61398.12182482575,0.17109406710940669,10504.854375888264]
[null,"MCNAMARA 34-6 FR","MESAVERDE",{"$f":"IF(LEFT(B691,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B691,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10892,47966.45695854268,0.17147677545210113,8225.1333691128966]
[null,"MCNAMARA 34-6 DK","MESAVERDE",{"$f":"IF(LEFT(B692,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B692,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22015,96950.197387285822,0.15639283631941298,15162.316351124571]
[null,"MCNAMARA 34-9 FR","MESAVERDE",{"$f":"IF(LEFT(B693,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B693,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10673,47002.019382898092,0.17500159999999998,8225.4285952381779]
[null,"MCNAMARA 34-9 DK","MESAVERDE",{"$f":"IF(LEFT(B694,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B694,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13261,58399.117308780253,0.15735303529411765,9189.2783670338158]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$f":"IF(LEFT(B695,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B695,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22730,100098.93193790628,0.16166719304507729,16182.713353211548]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$f":"IF(LEFT(B696,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B696,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39361,173338.93796779274,0.16166677333333332,28023.146794279874]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$f":"IF(LEFT(B697,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B697,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32337,142406.47435442478,0.16166677333333332,23022.395210655934]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$f":"IF(LEFT(B698,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B698,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4412,19429.673898374065,0.1550786838340486,3013.1282554846184]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$f":"IF(LEFT(B699,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B699,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13198,58121.676362361941,0.15499700777977254,9008.6859233104351]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$f":"IF(LEFT(B700,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B700,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5255,23142.097990923779,0.16596204625284744,3840.7099371576201]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$f":"IF(LEFT(B701,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B701,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5781,25458.509702289317,0.17500000000000004,4455.2391979006316]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$f":"IF(LEFT(B702,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B702,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4238,18663.408427313982,0.17500000000000004,3266.0964747799476]
[null,"KOBUS 618-09E FR","FRONTIER",{"$f":"IF(LEFT(B703,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B703,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14765,65022.469426449017,0.17108586085860852,11124.425156976584]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$f":"IF(LEFT(B704,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B704,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12743,56117.936193785288,0.16710545959000112,9377.6135189048491]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B705,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B705,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},968,4262.9021608400035,0.15500000000000008,660.7498349302009]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$f":"IF(LEFT(B706,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B706,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5203,22913.099114515018,0.15499700777977254,3551.4618017111839]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$f":"IF(LEFT(B707,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B707,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2588,11397.097925882157,0.13019404070020213,1483.8342312264908]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$f":"IF(LEFT(B708,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B708,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15340,67554.668540584345,0.16656812863792678,11252.454719560559]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B709,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B709,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26666,117432.38535223091,0.16656812863792678,19560.492669608986]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B710,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B710,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25778,113521.7891550967,0.16656812863792678,18909.111979193749]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B711,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B711,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34970,154001.74438489144,0.17113239999999996,26354.688120772989]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$f":"IF(LEFT(B712,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B712,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},54484,239937.97658182515,0.17500000000000002,41989.145901819407]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$f":"IF(LEFT(B713,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B713,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9153,40308.206072488174,0.16828915504336733,6783.4339412529625]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B714,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B714,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36569,161043.45983446081,0.17750914285714284,28586.686517963848]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B715,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B715,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10927,48120.590817663964,0.17750914285714284,8541.8448298228286]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$f":"IF(LEFT(B716,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B716,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16097,{"$f":"D716*E716","v":70888.363722150345},0.17500000000000004,{"$f":"F716*G716","v":12405.463651376314}]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$f":"IF(LEFT(B717,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B717,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9455,41638.161085477514,0.17500000000000004,7286.6781899585667]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B718,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B718,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},139599,614769.50284204923,0.17109376661132791,105183.22983901967]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$f":"IF(LEFT(B719,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B719,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71915,316701.04224876943,0.20039264749509189,63464.560320685858]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$f":"IF(LEFT(B720,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B720,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},147185,648176.91585045028,0.16442297418638252,106575.17630308762]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$f":"IF(LEFT(B721,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B721,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},245207,1079848.6055300564,0.20039264749509189,216393.72095605114]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$f":"IF(LEFT(B722,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B722,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23216,102239.19066741892,0.16580913432087141,16952.191698231247]
[null,"FABIAN DITCH 549-21E DK","DAKOTA",{"$f":"IF(LEFT(B723,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B723,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5870,25850.450086912002,0.16823366673644055,4348.916004908544]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B724,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B724,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36994,162915.0852666478,0.17500006400000004,28510.150348228828]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$f":"IF(LEFT(B725,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B725,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},514,2263.5658168096711,0.15499700777977254,350.84592851807577]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$f":"IF(LEFT(B726,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B726,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2710,11934.36452053348,0.15242001129481419,1819.0359750161429]
[null,"KOBUS 645-15E FR","FRONTIER",{"$f":"IF(LEFT(B727,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B727,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15296,67360.900260546172,0.17109287109287116,11524.969824977377]
[null,"KOBUS 649-11E DK","DAKOTA",{"$f":"IF(LEFT(B728,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B728,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27327,120343.31337734997,0.16405307716003781,19742.690875189004]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$f":"IF(LEFT(B729,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B729,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38168,168085.17528403021,0.17108541085410861,28756.921271953172]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B730,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B730,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},142722,628522.64690021379,0.16249999999999998,102134.93012128472]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B731,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B731,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},78475,345590.13127264386,0.16249999999999998,56158.396331804623]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B732,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B732,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52280,230231.94728173074,0.16249999999999998,37412.691433281238]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B733,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B733,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13545,59649.803479935792,0.17109376661132791,10205.70955500771]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$f":"IF(LEFT(B734,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B734,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13536,59610.169059018888,0.20039264749509189,11945.439595366806]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$f":"IF(LEFT(B735,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B735,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22014,96945.793562739491,0.16249999999999998,15753.691453945165]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$f":"IF(LEFT(B736,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B736,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},115559,508901.56074846064,0.17292019999999997,87999.359664935953]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$f":"IF(LEFT(B737,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B737,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22447,98852.649591297057,0.14255602494634376,14092.04078114912]
[null,"KOBUS 616-09E FR","FRONTIER",{"$f":"IF(LEFT(B738,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B738,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63278,278665.20964218362,0.17108541085410861,47675.551882379295]
[null,"KOBUS 616-09E DK","DAKOTA",{"$f":"IF(LEFT(B739,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B739,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},640,2818.4477096462833,0.17500002709589457,493.22842555646156]
[null,"KOBUS 630-15E FR","FRONTIER",{"$f":"IF(LEFT(B740,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B740,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},57670,253968.56158640803,0.17109287109287116,43452.210369145221]
[null,"KOBUS 630-15E DK","DAKOTA",{"$f":"IF(LEFT(B741,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B741,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2496,10991.946067620504,0.16939980800000001,1862.0335534012684]
[null,"KOBUS 617-09E FR","FRONTIER",{"$f":"IF(LEFT(B742,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B742,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},405,1783.5489412605384,0.17109287109287116,305.15250909491613]
[null,"KOBUS 617-09E DK","DAKOTA",{"$f":"IF(LEFT(B743,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B743,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33063,145603.65097505477,0.17500006503016102,25480.648389263453]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$f":"IF(LEFT(B744,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B744,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64768,285226.90821620385,0.17109376661132791,48800.546065613831]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$f":"IF(LEFT(B745,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B745,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26520,116789.42696846786,0.1710943261226508,19982.008305420546]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$f":"IF(LEFT(B746,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B746,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45153,198845.8897400916,0.17013638270803791,33830.920396740534]
[null,"BERKLEY FED 3 DK","DAKOTA",{"$f":"IF(LEFT(B747,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B747,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9253,40748.588527120402,0.1875,7640.3603488350755]
[null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",{"$f":"IF(LEFT(B748,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B748,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12352,54396.040796173264,0.17109406710940669,9306.8398544664924]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$f":"IF(LEFT(B749,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B749,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28859,127089.97258231575,0.1768634957733049,22477.576828641839]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B750,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B750,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},32380,149071.83880991663,0.1620568239947886,24158.108744598158]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B751,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B751,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},79365,365382.53511887073,0.1620568239947886,59212.733184528501]
[null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",{"$f":"IF(LEFT(B752,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B752,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},64243,295763.50032938464,0.1620568239947886,47930.493516961687]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B753,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B753,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},68399,314896.99514390022,0.1620568239947886,51031.206918522839]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B754,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B754,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10176,46848.518583375902,0.1620568239947886,7592.1221304827313]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B755,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B755,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},45831,210997.88278249814,0.1620568239947886,34193.646753356341]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B756,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B756,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1760,8102.7312015272792,0.1620568239947886,1313.1028842029882]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B757,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B757,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},88888,409224.75627349818,0.1620568239947886,66317.664301724551]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B758,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B758,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2383,10970.913893886083,0.1620568239947886,1777.9114619634779]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$f":"IF(LEFT(B759,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B759,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},35457,163237.80693895041,0.1620568239947886,26453.800548400766]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$f":"IF(LEFT(B760,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B760,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},273242,1257958.2266862027,0.1620568239947886,203860.71493488233]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B761,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B761,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4632,21324.915298564974,0.1620568239947886,3455.8480452433187]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B762,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B762,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7793,35877.604689489817,0.1620568239947886,5814.2106685192539]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B763,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B763,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},41847,192656.24578995002,0.1620568239947886,31221.259315478663]
[null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",{"$f":"IF(LEFT(B764,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B764,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},47034,216536.2837117239,0.1620568239947886,35091.18241795645]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B765,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B765,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},100659,463416.37500825815,0.1620568239947886,75099.785921016242]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B766,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B766,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19617,90313.226125204907,0.1620568239947886,14635.874590573876]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$f":"IF(LEFT(B767,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B767,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},70,322.26771824256224,0.1620568239947886,52.225682894437035]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$f":"IF(LEFT(B768,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B768,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},141727,652486.24147662311,0.1620568239947886,105739.84799399825]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$f":"IF(LEFT(B769,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B769,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},44570,205192.46002958569,0.1620568239947886,33252.838380072266]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$f":"IF(LEFT(B770,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B770,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11668,53717.424806488802,0.1620568239947886,8705.2752573184462]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$f":"IF(LEFT(B771,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B771,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3356,15450.435177457697,0.1620568239947886,2503.8484541961525]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B772,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B772,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15979,73564.512425684312,0.1620568239947886,11921.631242431562]
[null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",{"$f":"IF(LEFT(B773,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B773,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},42340,194925.93129128692,0.1620568239947886,31589.07733929234]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B774,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B774,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24383,112255.05391297706,0.1620568239947886,18191.697514500829]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B775,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B775,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27314,125748.86365824778,0.1620568239947886,20378.461465409328]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B776,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B776,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},41378,190497.05207772486,0.1620568239947886,30871.347240085935]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B777,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B777,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},59611,274438.5850308197,0.1620568239947886,44474.645471718373]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B778,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B778,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},114067,525144.4545253478,0.1620568239947886,85103.242438853558]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B779,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B779,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},18039,83048.390991108288,0.1620568239947886,13458.558481896423]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$f":"IF(LEFT(B780,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B780,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},43102,{"$f":"D780*E780","v":198434.04559558452},0.1620568239947886,{"$f":"F780*G780","v":32157.591201657498}]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B781,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B781,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},66532,306301.65471591643,0.1620568239947886,49638.273347609778]
[null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",{"$f":"IF(LEFT(B782,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B782,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},78040,359282.46759499365,0.1620568239947886,58224.175615455228]
[null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",{"$f":"IF(LEFT(B783,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B783,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},188570,868143.19469999941,0.1620568239947886,140688.52890577129]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B784,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B784,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},265049,1220239.0921781838,0.1620568239947886,197748.07179268057]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$f":"IF(LEFT(B785,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B785,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},212522,978414.00023351156,0.1620568239947886,158558.66542987924]
[null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",{"$f":"IF(LEFT(B786,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B786,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},89748,413184.04538333532,0.1620568239947886,66959.294120141916]
[null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",{"$f":"IF(LEFT(B787,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B787,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},114897,528965.62889879534,0.1620568239947886,85722.489821744733]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$f":"IF(LEFT(B788,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B788,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},87556,403092.46197779686,0.1620568239947886,65323.884164361843]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$f":"IF(LEFT(B789,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B789,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},136597,628868.62155398959,0.1620568239947886,101912.45151902021]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$f":"IF(LEFT(B790,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B790,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},46759,215270.23196148523,0.1620568239947886,34886.01009229973]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$f":"IF(LEFT(B791,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B791,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},127984,589215.88073651551,0.1620568239947886,95486.454279451849]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$f":"IF(LEFT(B792,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B792,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},43536,200432.10544868841,0.1620568239947886,32481.390435603007]
[null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B793,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B793,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},226395,1042282.8581646411,0.1620568239947886,168909.04969837246]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B794,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B794,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},31471,144886.96229730966,0.1620568239947886,23479.920948154682]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B795,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B795,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},271004,1247654.8673515334,0.1620568239947886,202190.98524462877]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B796,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B796,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},34998,161124.65147218847,0.1620568239947886,26111.349284850105]
[null,"CANYON CREEK 2A-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B797,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B797,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},422820,1946589.0946760024,0.16205668241123022,315457.77070107311]
[null,"CANYON CREEK 11D-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B798,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B798,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},451945,2080675.4845876398,0.16205668241123022,337187.36620665167]
[null,"CANYON CREEK 8C-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B799,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B799,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},390762,1798999.6873700013,0.16205668241123022,291539.92099402274]
[null,"CANYON CREEK 7B-25W MESA","MESAVERDE",{"$f":"IF(LEFT(B800,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B800,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},445725,2052039.695909515,0.16205668241123022,332546.74529524572]
[null,"CANYON CREEK 3A-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B801,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B801,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},446445,2055354.4495828671,0.1620568239947886,333084.21428295627]
[null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",{"$f":"IF(LEFT(B802,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B802,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},300622,1384010.9427645078,0.16205668241123022,224288.22180525519]
[null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",{"$f":"IF(LEFT(B803,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B803,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},431551,1986785.0867899423,0.16205668241123022,321971.79982928617]
[null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",{"$f":"IF(LEFT(B804,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B804,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},329015,1514727.3331082372,0.16205668241123022,245471.68636113135]
[null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",{"$f":"IF(LEFT(B805,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B805,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},461385,2124135.5883049225,0.16205668241123022,344230.36643232248]
[null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",{"$f":"IF(LEFT(B806,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B806,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},270072,1243364.102874361,0.16205668241123022,201495.46154103451]
[null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",{"$f":"IF(LEFT(B807,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B807,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},403995,1859922.0975914847,0.16205668241123022,301412.80467901239]
[null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",{"$f":"IF(LEFT(B808,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B808,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},313328,1442507.1374500792,0.16205668241123022,233767.9210496803]
[null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",{"$f":"IF(LEFT(B809,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B809,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},248505,1144073.4188838275,0.16205668241123022,185404.74269918681]
[null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",{"$f":"IF(LEFT(B810,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B810,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},236879,1090549.3547082841,0.1620609299179793,176735.44254547678]
[null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",{"$f":"IF(LEFT(B811,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B811,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},212828,979822.77054468624,0.16205668241123022,158786.82754545193]
[null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",{"$f":"IF(LEFT(B812,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B812,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},379655,1747865.0081339995,0.16205668241123022,283253.2045208739]
[null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B813,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B813,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},245040,1128121.1668308207,0.16205668241123022,182819.57365448878]
[null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B814,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B814,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},339909,1564881.3977158726,0.1620568239947886,253599.70924235994]
[null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B815,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B815,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},360787,1661000.0465939899,0.1620568239947886,269176.39220621792]
[null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",{"$f":"IF(LEFT(B816,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B816,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},404276,1861215.7722890012,0.16205668241123022,301622.45330861124]
[null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",{"$f":"IF(LEFT(B817,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B817,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},395825,1822308.8510480314,0.16205668241123022,295317.32672946464]
[null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",{"$f":"IF(LEFT(B818,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B818,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},390729,1798847.7611599728,0.16205668241123022,291515.30033645424]
[null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",{"$f":"IF(LEFT(B819,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B819,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},402248,1851879.2161090595,0.16205668241123022,300109.40198894386]
[null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",{"$f":"IF(LEFT(B820,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B820,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},407041,1873945.3471595824,0.16205668241123022,303685.36598064302]
[null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",{"$f":"IF(LEFT(B821,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B821,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},412382,1898534.3740614899,0.16205668241123022,307670.18210408662]
[null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",{"$f":"IF(LEFT(B822,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B822,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},376670,1734122.5918632273,0.16205668241123022,281026.15413171845]
[null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",{"$f":"IF(LEFT(B823,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B823,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},113754,523703.45744234888,0.16205668241123022,84869.644880397958]
[null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",{"$f":"IF(LEFT(B824,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B824,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},281465,1295815.4759306111,0.16205668241123022,209995.55704644418]
[null,"CANYON CREEK 13 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B825,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B825,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},242855,1118061.8101971063,0.16205668241123022,181189.38769123761]
[null,"CANYON CREEK 14 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B826,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B826,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},158230,728463.15796458034,0.16205668241123022,118052.32263854783]
[null,"CANYON CREEK 19 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B827,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B827,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2658,12236.965644124721,0.16205668241123022,1983.0820550670551]
[null,"CANYON CREEK 25 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B828,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B828,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},118805,546957.37522582291,0.16205668241123022,88638.097649451258]
[null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B829,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B829,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},197769,910493.77670161845,0.16205668241123022,147551.60080833576]
[null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",{"$f":"IF(LEFT(B830,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B830,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},231686,1066641.6938392324,0.16205668241123022,172856.41422508116]
[null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B831,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B831,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},180349,830295.15310468362,0.16205668241123022,134554.87793426949]
[null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",{"$f":"IF(LEFT(B832,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B832,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},187929,865192.14316580677,0.16205668241123022,140210.16836971277]
[null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B833,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B833,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15089,69467.108579457446,0.1620568239947886,11257.618988488004]
[null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",{"$f":"IF(LEFT(B834,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B834,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},58397,268849.54203158437,0.1620568239947886,43568.902914091988]
[null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",{"$f":"IF(LEFT(B835,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B835,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},52731,242764.27215212214,0.1620568239947886,39341.606924379419]
[null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",{"$f":"IF(LEFT(B836,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B836,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},79239,364802.45322603412,0.1620568239947886,59118.726955318511]
[null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",{"$f":"IF(LEFT(B837,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B837,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},33573,154564.20149367917,0.1620568239947886,25048.183597356205]
[null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",{"$f":"IF(LEFT(B838,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B838,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},84762,390229.37619537226,0.16205668241123022,63239.278085625927]
[null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",{"$f":"IF(LEFT(B839,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B839,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},85130,391923.58362841891,0.16205668241123022,63513.835721541916]
[null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",{"$f":"IF(LEFT(B840,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B840,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},52162,240144.69598526473,0.16205668241123022,38917.052730025476]
[null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",{"$f":"IF(LEFT(B841,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B841,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},93556,430715.40925573074,0.16205668241123022,69800.310287379005]
[null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",{"$f":"IF(LEFT(B842,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B842,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27824,128096.81417687217,0.16205668241123022,20758.944732951746]
[null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",{"$f":"IF(LEFT(B843,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B843,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},90308,415762.18712927587,0.16205668241123022,67377.040718207529]
[null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",{"$f":"IF(LEFT(B844,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B844,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},113319,{"$f":"D844*E844","v":521700.79376469873},0.16205668241123022,{"$f":"F844*G844","v":84545.099848812504}]
[null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",{"$f":"IF(LEFT(B845,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B845,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21907,100855.98433628301,0.16205668241123022,16344.386222857027]
[null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",{"$f":"IF(LEFT(B846,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B846,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},239959,1104729.134310957,0.16205668241123022,179028.73846946406]
[null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",{"$f":"IF(LEFT(B847,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B847,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},183784,846109.2904213008,0.16205668241123022,137117.6645629961]
[null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",{"$f":"IF(LEFT(B848,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B848,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},203573,937214.37436847319,0.16205668241123022,151881.8522182715]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B849,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B849,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1027,4728.1278090730202,0.13238478908931198,625.93220279144248]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B850,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B850,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},39767,183080.2907335996,0.13238478908931198,24237.045675177502]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$f":"IF(LEFT(B851,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B851,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5275,24285.174481850227,0.13238478908931198,3214.9877017768836]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B852,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B852,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},690,3176.6389369623989,0.13238478908931198,420.53867568266338]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$f":"IF(LEFT(B853,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B853,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},51361,236457.03252366054,0.13238478908931198,31303.314379329382]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B854,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B854,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10376,47769.283492640367,0.13238478908931198,6323.9265201207472]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$f":"IF(LEFT(B855,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B855,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},45290,208507.21370293776,0.13238478908931198,27603.183509663515]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B856,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B856,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12833,59080.880402954303,0.13238478908931198,7821.409891355971]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$f":"IF(LEFT(B857,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B857,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3035,13972.607498088233,0.13238478908931198,1849.7606966621499]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$f":"IF(LEFT(B858,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B858,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},95124,437934.20614436414,0.13238478908931198,57975.827515416917]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$f":"IF(LEFT(B859,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B859,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},53314,245448.30186262802,0.13238478908931198,32493.621674413793]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B860,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B860,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},9820,45209.557044885158,0.13238478908931198,5985.0576742083404]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B861,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B861,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14369,66152.354906105378,0.13238478908931198,8757.5655520060736]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B862,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B862,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1225,5639.6850692448388,0.13238478908931198,746.6085184221198]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$f":"IF(LEFT(B863,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B863,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4601,21182.196737628983,0.13238478908931198,2804.2006475593253]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B864,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B864,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5526,25440.734442977126,0.13238478908931198,3367.9662635107215]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$f":"IF(LEFT(B865,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B865,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},31322,144200.99243990763,0.13238478908931198,19090.017970626643]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B866,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B866,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20623,94944.673618805158,0.13238478908931198,12569.230592179083]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B867,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B867,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},18803,86565.712944498533,0.13238478908931198,11459.983650523362]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$f":"IF(LEFT(B868,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B868,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5170,23801.772904486381,0.13238161126830639,3150.9170481382239]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$f":"IF(LEFT(B869,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B869,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14129,65047.437014988027,0.13238478908931198,8611.2912300294956]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B870,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B870,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8923,41079.926426834041,0.13238478908931198,5438.3573958208781]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$f":"IF(LEFT(B871,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B871,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},644,2964.8630078315723,0.13238478908931198,392.50276397048583]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B872,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B872,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13152,60549.500433231122,0.13238478908931198,8015.8328443165065]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B873,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B873,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},32026,147442.08492051854,0.13238478908931198,19519.089315091271]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B874,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B874,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4512,20772.456353006295,0.13238478908931198,2749.9572531596768]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$f":"IF(LEFT(B875,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B875,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25583,117779.64336856385,0.13238478908931198,15592.233246361708]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B876,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B876,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27563,126895.21597028204,0.13238478908931198,16798.996402668479]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$f":"IF(LEFT(B877,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B877,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26410,121587.00626837241,0.13238360026222168,16096.125634912454]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B878,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B878,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30234,139192.03133350896,0.13238478908931198,18426.907710999487]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$f":"IF(LEFT(B879,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B879,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7109,32728.588699805354,0.13238478908931198,4332.7673122145707]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B880,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B880,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},29340,135076.21218909678,0.13238478908931198,17882.03586163673]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B881,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B881,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10376,47769.283492640367,0.13238478908931198,6323.9265201207472]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$f":"IF(LEFT(B882,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B882,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22774,104847.50021794446,0.13238360026222168,13880.08955734556]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$f":"IF(LEFT(B883,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B883,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10233,47110.936582516275,0.13238360026222168,6236.7153965187108]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B884,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B884,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10712,49316.168540204664,0.13238478908931198,6528.7105708879571]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B885,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B885,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},36362,167404.2681533721,0.13238478908931198,22161.778732134793]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B886,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B886,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4175,19220.967480895677,0.17908361746350762,3442.1603876272411]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$f":"IF(LEFT(B887,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B887,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},37593,173071.57616989489,0.17908361746350762,30994.28394061578]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$f":"IF(LEFT(B888,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B888,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1751,8061.2967806103779,0.13238478908931198,1067.1930740874545]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B889,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B889,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10000,46038.245463223175,0.13238478908931198,6094.7634156907743]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B890,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B890,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},33530,154366.2370381873,0.13238478908931198,20435.741732811166]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$f":"IF(LEFT(B891,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B891,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21995,101261.12089635937,0.13238478908931198,13405.432132811857]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$f":"IF(LEFT(B892,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B892,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},86121,396485.97375382431,0.13238478908931198,52488.712012270516]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$f":"IF(LEFT(B893,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B893,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11169,51420.116357873965,0.13238478908931198,6807.2412589850255]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$f":"IF(LEFT(B894,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B894,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12076,55595.785221388309,0.13238478908931198,7360.0363007881788]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B895,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B895,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25044,115298.18193809612,0.13238478908931198,15263.725498255975]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$f":"IF(LEFT(B896,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B896,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6960,32042.618842403332,0.13238498342330993,4241.961564291003]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$f":"IF(LEFT(B897,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B897,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10907,50213.914326737518,0.13238478908931198,6647.5584574939276]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$f":"IF(LEFT(B898,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B898,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13920,64085.237684806663,0.13238478908931198,8483.9106746415582]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$f":"IF(LEFT(B899,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B899,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5842,26895.54299961498,0.13238478908931198,3560.5607874465504]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$f":"IF(LEFT(B900,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B900,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12124,55816.768799611775,0.13238478908931198,7389.2911651834938]
[null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",{"$f":"IF(LEFT(B901,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B901,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},110944,510766.71046718321,0.14093259999999996,71983.680499587324]
[null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",{"$f":"IF(LEFT(B902,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B902,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27738,127700.88526588844,0.13238478908931198,16905.654762443068]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$f":"IF(LEFT(B903,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B903,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19455,89567.406548700688,0.13238478908931198,11857.362225226401]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$f":"IF(LEFT(B904,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B904,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1241,5713.3462619859956,0.13238478908931198,756.36013988722505]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$f":"IF(LEFT(B905,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B905,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8115,37360.036193405605,0.13238478908931198,4945.9005118330633]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$f":"IF(LEFT(B906,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B906,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19168,88246.108903906177,0.13238478908931198,11682.442515196075]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$f":"IF(LEFT(B907,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B907,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7279,33511.238872680151,0.13238498342330993,4436.384802654341]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$f":"IF(LEFT(B908,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B908,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8819,{"$f":"D908*E908","v":40601.128674016516},0.13238478908931198,{"$f":"F908*G908","v":5374.9718562976932}]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$f":"IF(LEFT(B909,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B909,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4481,20629.737792070304,0.13238478908931198,2731.0634865710358]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B910,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B910,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17490,80520.89131517733,0.13238478908931198,10659.741214043164]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B911,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B911,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22556,103843.8664668462,0.13238478908931198,13747.34836043211]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$f":"IF(LEFT(B912,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B912,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16160,74397.804668568657,0.13238478908931198,9849.1376797562916]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B913,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B913,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5165,23778.753781754771,0.13238478908931198,3147.9453042042851]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$f":"IF(LEFT(B914,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B914,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19430,89452.310935042624,0.13238478908931198,11842.125316687174]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B915,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B915,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17304,79664.579949561376,0.13238478908931198,10546.378614511315]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B916,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B916,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8251,37986.156331705439,0.13238478908931198,5028.7892942864573]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$f":"IF(LEFT(B917,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B917,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},315,1450.2047320915301,0.13238478908931198,191.98504759425938]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$f":"IF(LEFT(B918,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B918,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2836,13056.446413370093,0.13238478908931198,1728.4749046899035]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B919,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B919,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20892,96183.102421765856,0.13238478908931198,12733.179728061164]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B920,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B920,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26994,124275.63980342464,0.13238478908931198,16452.204364315676]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B921,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B921,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13413,61751.098639821248,0.13238478908931198,8174.9061694660359]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B922,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B922,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},18298,84240.781548605766,0.13238478908931198,11152.198098030978]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$f":"IF(LEFT(B923,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B923,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},28169,129685.13364535336,0.13238478908931198,17168.33906565934]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$f":"IF(LEFT(B924,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B924,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},68957,317465.92924074805,0.13238478908931198,42027.660085578871]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B925,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B925,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22819,105054.67232252896,0.13238478908931198,13907.640638264776]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$f":"IF(LEFT(B926,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B926,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},31514,145084.92675280152,0.13238478908931198,19207.037428207906]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B927,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B927,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23437,107899.83589215616,0.13238478908931198,14284.297017354467]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$f":"IF(LEFT(B928,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B928,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},40553,186698.89682700895,0.13238478908931198,24716.094079650797]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B929,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B929,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12724,58579.063527405167,0.13238478908931198,7754.9769701249406]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B930,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B930,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17906,82436.082326447417,0.13238478908931198,10913.2833721359]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B931,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B931,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17716,81561.35566264618,0.13238478908931198,10797.482867237775]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B932,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B932,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5483,25242.769987485266,0.13238478908931198,3341.7587808232511]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B933,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B933,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7330,33746.033924542586,0.13238478908931198,4467.4615837013371]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B934,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B934,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11926,54905.211539439959,0.13238478908931198,7268.6148495528168]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B935,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B935,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25061,115376.4469553836,0.13238478908931198,15274.086596062649]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B936,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B936,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23878,109930.1225170843,0.13238478908931198,14553.076083986431]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B937,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B937,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21267,97909.53662663672,0.13238478908931198,12961.733356149569]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$f":"IF(LEFT(B938,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B938,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1851,8521.6792352426091,0.13238478908931198,1128.1407082443623]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$f":"IF(LEFT(B939,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B939,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12927,59513.639910308601,0.13238584835749112,7878.7637083684458]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$f":"IF(LEFT(B940,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B940,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16041,73849.949547556302,0.13238584835749112,9776.6882220111584]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B941,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B941,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20337,93627.979798556975,0.13238478908931198,12394.920358490328]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B942,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B942,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22779,104870.51934067607,0.13238478908931198,13883.261584602014]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$f":"IF(LEFT(B943,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B943,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2232,10275.736387391413,0.13238161126830639,1360.318539931241]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$f":"IF(LEFT(B944,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B944,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3245,14939.410652815921,0.13238498342330993,1977.7536316270555]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B945,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B945,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23422,107830.77852396131,0.13238478908931198,14275.154872230931]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B946,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B946,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23880,109939.33016617694,0.13238478908931198,14554.295036669568]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$f":"IF(LEFT(B947,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B947,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2952,13590.490060743481,0.13238478908931198,1799.1741603119165]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B948,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B948,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30635,141038.1649765842,0.13238478908931198,18671.307723968686]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B949,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B949,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19778,91054.441877162797,0.13238478908931198,12054.223083553214]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B950,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B950,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23469,108047.15827763847,0.13238478908931198,14303.800260284679]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$f":"IF(LEFT(B951,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B951,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8894,40946.415514990695,0.13238498342330993,5420.6905391960036]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B952,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B952,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},112018,515711.21802993334,0.13238420608731807,68272.020169216514]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$f":"IF(LEFT(B953,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B953,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},77852,358416.94858028507,0.13238478908931198,47448.952143835813]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B954,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B954,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14904,68615.401038387819,0.13238478908931198,9083.63539474553]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B955,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B955,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16208,74618.788246792115,0.13238478908931198,9878.3925441516058]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$f":"IF(LEFT(B956,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B956,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15572,71690.755835331132,0.13238478908931198,9490.7655909136738]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B957,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B957,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30896,142239.76318317433,0.13238478908931198,18830.381049118216]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B958,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B958,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13859,63804.404387481001,0.13238478908931198,8446.7326178058447]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B959,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B959,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21155,97393.908277448631,0.13238478908931198,12893.472005893833]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$f":"IF(LEFT(B960,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B960,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3733,17186.07703142121,0.13238478908931198,2275.1751830773655]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B961,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B961,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20582,94755.916812405936,0.13238478908931198,12544.242062174751]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B962,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B962,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},28531,131351.71813112203,0.13238478908931198,17388.969501307347]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B963,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B963,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7704,35467.864304867137,0.13238478908931198,4695.4057354481729]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B964,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B964,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},49543,228087.27949844659,0.13238478908931198,30195.286390356803]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B965,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B965,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3732,17181.473206874889,0.13238478908931198,2274.565706735797]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B966,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B966,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},46845,215666.16087246896,0.13238478908931198,28550.919220803429]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B967,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B967,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},29115,134040.35166617428,0.13238478908931198,17744.903684783691]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$f":"IF(LEFT(B968,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B968,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4736,21803.713051382496,0.13238478908931198,2886.4799536711507]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B969,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B969,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6970,32088.657087866552,0.13238478908931198,4248.0501007364692]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B970,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B970,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},28270,130150.11992453191,0.13238478908931198,17229.896176157818]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$f":"IF(LEFT(B971,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B971,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5781,26614.709702289318,0.13238478908931198,3523.3827306108365]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$f":"IF(LEFT(B972,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B972,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2248,{"$f":"D972*E972","v":10349.397580132571},0.13238478908931198,{"$f":"F972*G972","v":1370.1028158472861}]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$f":"IF(LEFT(B973,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B973,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12160,55982.50648327938,0.13238478908931198,7411.2323134799808]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$f":"IF(LEFT(B974,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B974,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14478,66654.171781654513,0.13238478908931198,8823.9984732371031]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$f":"IF(LEFT(B975,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B975,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19406,89341.819145930887,0.13238478908931198,11827.497884489516]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$f":"IF(LEFT(B976,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B976,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24105,110975.19068909946,0.13238478908931198,14691.427213522609]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$f":"IF(LEFT(B977,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B977,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20607,94871.012426064,0.13238478908931198,12559.478970713979]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$f":"IF(LEFT(B978,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B978,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16308,75079.170701424358,0.13238478908931198,9939.3401783085155]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$f":"IF(LEFT(B979,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B979,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26077,120053.93269444708,0.13238478908931198,15893.314559096832]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$f":"IF(LEFT(B980,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B980,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},183811,846233.59368405154,0.13238478908931198,112028.45582015369]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$f":"IF(LEFT(B981,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B981,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},32437,149334.25680905703,0.13238478908931198,19769.584091476165]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$f":"IF(LEFT(B982,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B982,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},87073,400868.81472192315,0.14093270000000002,56495.52440456039]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$f":"IF(LEFT(B983,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B983,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},86697,399137.77669250598,0.14093270000000002,56251.564541271946]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$f":"IF(LEFT(B984,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B984,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},83298,383489.37705955643,0.14093270000000002,54046.193330321359]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$f":"IF(LEFT(B985,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B985,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},149997,690559.87047470862,0.13238478908931198,91419.622806336891]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B986,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B986,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26962,124128.31741794232,0.13238478908931198,16432.701121385464]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$f":"IF(LEFT(B987,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B987,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30051,138349.53144153196,0.13238478908931198,18315.373540492343]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B988,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B988,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},43173,198760.91713837342,0.13238478908931198,26312.922094561778]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$f":"IF(LEFT(B989,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B989,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},36775,169305.64769100322,0.13238478908931198,22413.492461202823]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$f":"IF(LEFT(B990,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B990,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27593,127033.33070667171,0.13238478908931198,16817.280692915552]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B991,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B991,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19384,89240.535005911806,0.13238478908931198,11814.089404974997]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B992,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B992,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17760,81763.923942684356,0.13238478908931198,10824.299826266813]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$f":"IF(LEFT(B993,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B993,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},9149,42120.390774302883,0.13238478908931198,5576.0990490154891]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$f":"IF(LEFT(B994,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B994,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24072,110823.26447907083,0.13238478908931198,14671.314494250832]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B995,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B995,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19237,88563.772797602418,0.13238478908931198,11724.496382764342]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$f":"IF(LEFT(B996,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B996,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6073,27959.026469815435,0.13238478908931198,3701.3498223490074]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B997,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B997,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},44140,203212.81547466709,0.14093270000000002,28639.330759446621]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B998,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B998,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},67267,309685.46575746336,0.14093259999999996,43644.777871410268]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$f":"IF(LEFT(B999,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B999,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},35177,161948.73606598016,0.13238478908931198,21439.549267375434]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$f":"IF(LEFT(B1000,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1000,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8394,38644.50324182953,0.13238478908931198,5115.9444111308358]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B1001,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1001,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16243,74779.9221059134,0.13238478908931198,9899.7242161065242]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$f":"IF(LEFT(B1002,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1002,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5126,23599.204624448201,0.13238478908931198,3124.1757268830911]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$f":"IF(LEFT(B1003,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1003,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15723,72385.933341825803,0.13238478908931198,9582.7965184906043]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B1004,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1004,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15806,72768.050779170546,0.14093259999999996,10255.390593240529]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$f":"IF(LEFT(B1005,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1005,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25536,117563.2636148867,0.14093259999999996,16568.496405731377]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B1006,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1006,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24483,112715.43636760931,0.13238478908931198,14921.809270635722]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$f":"IF(LEFT(B1007,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1007,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11000,50642.070009545496,0.13238478908931198,6704.239757259852]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$f":"IF(LEFT(B1008,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1008,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11553,53187.984983661736,0.13238478908931198,7041.2801741475514]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$f":"IF(LEFT(B1009,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1009,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8867,40822.112252239989,0.13238478908931198,5404.2267206930092]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$f":"IF(LEFT(B1010,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1010,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7965,36669.462511457255,0.13238478908931198,4854.4790605977014]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$f":"IF(LEFT(B1011,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1011,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},34370,158233.44965709804,0.13238478908931198,20947.70185972919]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$f":"IF(LEFT(B1012,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1012,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},90076,414694.0998345291,0.13238478908931198,54899.190943176218]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$f":"IF(LEFT(B1013,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1013,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6121,28180.010048038905,0.13238478908931198,3730.6046867443229]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$f":"IF(LEFT(B1014,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1014,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19389,89263.554128643416,0.13238478908931198,11817.136786682842]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B1015,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1015,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},33489,154177.4802317881,0.14093259999999996,21728.633150514492]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B1016,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1016,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19952,91855.507348222876,0.13238478908931198,12160.271966986233]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$f":"IF(LEFT(B1017,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1017,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2982,13728.60479713315,0.13238478908931198,1817.4584505589887]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$f":"IF(LEFT(B1018,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1018,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},56840,261681.38721296052,0.13238478908931198,34642.635254786357]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$f":"IF(LEFT(B1019,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1019,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},48419,222912.58070838029,0.13238478908931198,29510.234982433158]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$f":"IF(LEFT(B1020,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1020,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30761,141618.24686942081,0.13238478908931198,18748.101743006391]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$f":"IF(LEFT(B1021,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1021,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3040,13995.626620819845,0.13238478908931198,1852.8080783699952]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B1022,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1022,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},41623,191624.98909157384,0.13238478908931198,25368.233765129709]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$f":"IF(LEFT(B1023,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1023,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},51486,237032.51059195085,0.13238478908931198,31379.498922025519]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B1024,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1024,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},71879,330918.30456510186,0.14093259999999996,46637.177049951664]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B1025,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1025,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16077,74015.687231223899,0.13238478908931198,9798.5511434060572]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B1026,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1026,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},64624,297517.55748153344,0.14093259999999996,41929.922921521946]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$f":"IF(LEFT(B1027,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1027,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},75865,349269.14920674264,0.14093259999999996,49223.409297494167]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$f":"IF(LEFT(B1028,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1028,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3873,17830.612467906336,0.13238445172096389,2360.4958554127629]
[null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B1029,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1029,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21583,99364.345183274578,0.13238478908931198,13154.327880085397]
[null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B1030,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1030,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15212,70033.378998655098,0.13238478908931198,9271.3541079488059]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B1031,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1031,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30927,142382.48174411032,0.13238478908931198,18849.274815706856]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B1032,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1032,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},51452,236875.98055737588,0.14093259999999996,33383.547817500425]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$f":"IF(LEFT(B1033,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1033,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},66551,306389.12738229654,0.13238370026528551,40560.926403920326]
[null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",{"$f":"IF(LEFT(B1034,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1034,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7829,36043.342373157422,0.13238478908931198,4771.5902781443065]
[null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",{"$f":"IF(LEFT(B1035,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1035,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19543,89972.543108777056,0.13238478908931198,11910.996143284481]
[null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B1036,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1036,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5813,{"$f":"D1036*E1036","v":26762.032087771633},0.13238478908931198,{"$f":"F1036*G1036","v":3542.885973541047}]
[null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",{"$f":"IF(LEFT(B1037,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1037,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8723,40159.161517569577,0.13238478908931198,5316.4621275070622]
[null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B1038,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1038,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13399,61686.645096172731,0.13238478908931198,8166.3735006840679]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1039,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1039,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6831,30082.525475927749,0.13375006649997342,4023.5397828924811]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B1040,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1040,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14874,65502.486301998149,0.13375006649997342,8760.9618988058501]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B1041,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1041,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16206,71368.380597699477,0.13375006649997342,9545.5256509377177]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B1042,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1042,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19210,84597.469534851713,0.13375006649997342,11314.917176015892]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1043,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1043,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6943,30575.753825115848,0.13375024338255648,4089.514515714377]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1044,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1044,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16676,73438.17813447096,0.13375024338255648,9822.3741990570288]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B1045,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1045,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6088,26810.483838010266,0.13375024338255648,3585.9087385379698]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1046,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1046,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5296,23322.654797322994,0.13375024338255648,3119.4107554692987]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B1047,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1047,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21503,94695.439219568783,0.13375024338255648,12665.538042835409]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1048,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1048,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12170,53594.5447287426,0.13375024338255648,7168.2834014466316]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1049,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1049,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2063,9085.0900390629413,0.13375024338255648,1215.133003877108]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$f":"IF(LEFT(B1050,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1050,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23841,104991.58100887037,0.13375000000000004,14042.623959936416]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$f":"IF(LEFT(B1051,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1051,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3371,14845.292545652532,0.13375000000000004,1985.5578779810266]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$f":"IF(LEFT(B1052,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1052,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25727,113297.19410323426,0.13375000000000004,15153.499711307586]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B1053,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1053,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5711,25150.241984046756,0.13375024338255648,3363.8509864964435]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1054,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1054,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6701,29510.028284905849,0.13375024338255648,3946.973465332283]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B1055,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1055,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7794,34323.408514036142,0.13375000000000004,4590.7558887523355]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B1056,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1056,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},129021,568185.84679105168,0.13375024338255648,75994.995294827109]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B1057,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1057,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7741,34090.005813081058,0.1925,6562.3261190181038]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1058,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1058,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16190,71297.919404958317,0.1925,13724.849485454477]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1059,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1059,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},117263,516405.67777539388,0.1925,99408.092971763326]
[null,"WW WILSON A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1060,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1060,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},121110,533347.19080509583,0.1925,102669.33422998094]
[null,"WW WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B1061,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1061,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22271,98077.576471144333,0.1925,18879.933470695283]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B1062,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1062,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11646,51286.940666469709,0.16249999999999998,8334.1278583013263]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$f":"IF(LEFT(B1063,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1063,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6559,28884.68519932808,0.16249999999999998,4693.7613448908123]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1064,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1064,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8421,37084.606504580232,0.1925,7138.7867521316948]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1065,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1065,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10063,44315.686409641479,0.16249999999999998,7201.2990415667391]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$f":"IF(LEFT(B1066,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1066,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8823,38854.943972201807,0.1925,7479.5767146488479]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$f":"IF(LEFT(B1067,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1067,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56952,250806.61556214863,0.16249999999999998,40756.075028849147]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B1068,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1068,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27774,122311.82294955604,0.1925,23545.025917789539]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1069,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1069,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},67772,298455.99715335609,0.1925,57452.779452021052]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B1070,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1070,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43461,191394.61860771425,0.1925,36843.464081984996]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1071,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1071,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48583,213951.00793397715,0.16249999999999998,34767.038789271282]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$f":"IF(LEFT(B1072,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1072,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5392,23745.421953769935,0.15499975950490077,3680.5346921767309]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$f":"IF(LEFT(B1073,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1073,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7425,32698.397256443208,0.14120951073665619,4617.3246784551666]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1074,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1074,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3517,15488.25092941559,0.16500000000000004,2555.561403353573]
[null,"GRANGER 2 FR","FRONTIER",{"$f":"IF(LEFT(B1075,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1075,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2031,8944.1676535806273,0.16500000000000004,1475.7876628408039]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B1076,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1076,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18910,83276.322170955027,0.125,10409.540271369378]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1077,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1077,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1631,7182.6378350516998,0.18500000000000005,1328.7879994845648]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1078,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1078,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15067,66352.424439438357,0.125,8294.0530549297946]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1079,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1079,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31015,136584.61830418668,0.125,17073.077288023334]
[null,"JOHNSON RIDGE 7 MESA","FRONTIER",{"$f":"IF(LEFT(B1080,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1080,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2730,12022.441011459927,0.125,1502.8051264324909]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1081,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1081,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},147,647.36220830938066,0.18500000000000005,119.76200853723546]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1082,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1082,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27550,121325.36625117985,0.125,15165.670781397481]
[null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1083,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1083,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13221,58222.964326927358,0.18500000000000005,10771.248400481565]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1084,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1084,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},165,726.63105014318239,0.18500000000000005,134.42674427648879]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1085,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1085,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3520,15501.462403054556,0.18500000000000005,2867.7705445650936]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1086,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1086,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16844,74178.02065825311,0.16001200762674619,11869.374007305334]
[null,"PIONEER 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1087,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1087,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25828,113741.98038241282,0.16001200762674619,18200.082632431855]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1088,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1088,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10008,44073.476059593755,0.17049203399779811,7514.1765787533996]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1089,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1089,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},245793,1082429.2467142013,0.18680795364983613,202206.39254941355]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$f":"IF(LEFT(B1090,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1090,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20186,88895.602292062293,0.17049203399779811,15155.992048233024]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$f":"IF(LEFT(B1091,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1091,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5619,24745.0901257851,0.13375005666858894,3309.6572065930977]
[null,"KINNEY UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1092,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1092,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109385,481712.3479994667,0.16001168927094148,77079.606546066294]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1093,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1093,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7616,33539.527744790772,0.16500014076444472,5534.0267990634766]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B1094,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1094,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4474,19702.711020246046,0.16500014076444472,3250.9500917817741]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1095,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1095,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2499,11005.15754125947,0.16500014076444472,1815.8525434427029]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B1096,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1096,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8370,36860.011452717794,0.16500014076444472,6081.9070782774807]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1097,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1097,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6264,27585.556958162997,0.15000000000000002,4137.8335437244505]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$f":"IF(LEFT(B1098,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1098,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6106,26889.75267984407,0.15000000000000002,4033.4629019766112]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$f":"IF(LEFT(B1099,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1099,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},801,3527.4634616041762,0.15000000000000002,529.11951924062646]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$f":"IF(LEFT(B1100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},808,{"$f":"D1100*E1100","v":3558.2902334284322},0.15000000000000002,{"$f":"F1100*G1100","v":533.74353501426492}]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$f":"IF(LEFT(B1101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9262,40788.222948037306,0.15000000000000002,6118.2334422055965]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$f":"IF(LEFT(B1102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5831,25678.700929605431,0.15000000000000002,3851.8051394408153]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$f":"IF(LEFT(B1103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8359,36811.56938270825,0.15000000000000002,5521.7354074062387]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$f":"IF(LEFT(B1104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5386,23718.999006492002,0.17500000000000004,4150.8248261361014]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2938,12938.436517094968,0.15500000000000003,2005.4576601497204]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$f":"IF(LEFT(B1106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3498,15404.578263035466,0.15500000000000003,2387.7096307704978]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$f":"IF(LEFT(B1107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5840,25718.335350522335,0.15000000000000002,3857.7503025783508]
[null,"UP 11 19 104 A2 2 DK","DAKOTA",{"$f":"IF(LEFT(B1108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},155,682.59280467995916,0.15000000000000002,102.38892070199388]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$f":"IF(LEFT(B1109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14559,64115.28156990662,0.19807338666666668,12699.530957638322]
[null,"MESA UNIT 3 LANCE","LANCE",{"$f":"IF(LEFT(B1110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22619,99610.107413264501,0.15630809883457225,15569.866514474905]
[null,"MESA UNIT 6 LANCE","LANCE",{"$f":"IF(LEFT(B1111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21792,95968.144513455933,0.17636500160130178,16925.421960789616]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$f":"IF(LEFT(B1112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103600,456236.22299899207,0.20475464566929127,93416.486181654385]
[null,"MESA UNIT 7-7 LANCE","LANCE",{"$f":"IF(LEFT(B1113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},101415,446613.86636527779,0.19589471514884155,87489.296133148877]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$f":"IF(LEFT(B1114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},129878,571959.92442724993,0.19257007611565097,110142.36618205749]
[null,"STEWART POINT 5-20 LANCE","LANCE",{"$f":"IF(LEFT(B1115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68941,303604.06804800685,0.20839888000000001,63270.747744648419]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$f":"IF(LEFT(B1116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},156000,686996.62922628154,0.20485650000000008,140735.72497509379]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$f":"IF(LEFT(B1117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},69056,304110.50787083397,0.20485650000000008,62299.014255641523]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$f":"IF(LEFT(B1118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45523,200475.30482223086,0.16404507072891669,32886.985558963992]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$f":"IF(LEFT(B1119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64683,284852.58312976646,0.17501400024029512,49853.190052321632]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$f":"IF(LEFT(B1120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},169067,744541.40457307524,0.20485650000000008,152524.14624592426]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$f":"IF(LEFT(B1121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},141108,621414.87408244959,0.20485650000000008,127300.87615247138]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$f":"IF(LEFT(B1122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},142216,626294.31167977466,0.20456547539449055,128118.19360563834]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$f":"IF(LEFT(B1123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},97520,429460.96975735237,0.20719855424441661,88983.692038128531]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$f":"IF(LEFT(B1124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45348,199704.63552662445,0.16253713216040649,32459.41873763677]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$f":"IF(LEFT(B1125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34953,153926.87936760395,0.1601988918589527,24658.915501996842]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$f":"IF(LEFT(B1126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45290,199449.21370293776,0.16568682570714235,33046.107108225238]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$f":"IF(LEFT(B1127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24056,105938.40328632966,0.1605199381248949,17005.2259405718]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$f":"IF(LEFT(B1128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37128,163505.19775585498,0.1584657683911174,25909.976798323165]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$f":"IF(LEFT(B1129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24898,109646.42355433306,0.20850189518186457,22861.487110991879]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$f":"IF(LEFT(B1130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37174,163707.77368498582,0.1599278055266701,26181.424993096534]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$f":"IF(LEFT(B1131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},166382,732717.13566619984,0.21087100972050571,154508.80223744834]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$f":"IF(LEFT(B1132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56827,250256.13749385832,0.1657145062919787,41471.072271332268]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$f":"IF(LEFT(B1133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},81184,357520.09196863102,0.16606230071798228,59370.60902521549]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$f":"IF(LEFT(B1134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},110560,486886.84184139542,0.19599672780504607,95428.227812246492]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$f":"IF(LEFT(B1135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27485,121039.11765566889,0.17200788427431893,20819.682542381968]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$f":"IF(LEFT(B1136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26272,115697.27848097992,0.16606118067763384,19212.826665740526]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$f":"IF(LEFT(B1137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32355,142485.74319625858,0.16702222123805621,23798.285323394364]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$f":"IF(LEFT(B1138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},135505,596740.24514940556,0.19656010805424268,117295.32706688243]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$f":"IF(LEFT(B1139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109586,482597.51673327747,0.19640335556318378,94783.771672875431]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$f":"IF(LEFT(B1140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},130560,574963.33276784176,0.2118612219351633,121812.43424810887]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$f":"IF(LEFT(B1141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},145869,642381.48274749005,0.20485650000000008,131596.02222046125]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$f":"IF(LEFT(B1142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},122101,537711.38093050127,0.20485650000000008,110153.67150758927]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$f":"IF(LEFT(B1143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},117211,516176.67889898515,0.19427508367142873,100280.26748234054]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$f":"IF(LEFT(B1144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},155660,685499.32888053195,0.19928023737952127,136606.46898281493]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$f":"IF(LEFT(B1145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},137812,606899.86837777123,0.21336936707095838,129493.84079121299]
[null,"MESA UNIT 8-7D LANCE","MESAVERDE",{"$f":"IF(LEFT(B1146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},148644,654602.09586353449,0.19820366324668995,129744.53336911344]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$f":"IF(LEFT(B1147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},188195,828777.76049512846,0.21459404564900905,177850.77256857508]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18839,82963.650628166142,0.15598881469780587,12941.401524490515]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29576,130247.51478202885,0.15794572419634748,20572.038047022019]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},132245,582383.77712839481,0.19935842349779073,116103.11167900551]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},113856,501401.84754607378,0.1923927910503688,96466.10088720065]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45535,200528.15071678671,0.1577039958484692,31624.090648141337]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33505,147550.14142452925,0.17314277563908706,25547.241032182836]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56448,248587.08799080216,0.16178215508277546,40216.954820903506]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44795,197269.3205525082,0.16207701499726726,31972.822625689594]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32275,142133.43723255279,0.16990476815254588,24149.148699721314]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$f":"IF(LEFT(B1157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56358,248190.74378163315,0.20485650000000008,50843.48710350215]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$f":"IF(LEFT(B1158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66469,292717.81376949808,0.1754845382200193,51367.450378113979]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$f":"IF(LEFT(B1159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34203,150624.01095786222,0.15967293202475283,24050.577462970359]
[null,"MESA UNIT 12A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41718,183718.75242347445,0.15974326246146506,29347.832887475997]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33094,145740.16953599078,0.16153743228329803,23542.492767376483]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$f":"IF(LEFT(B1162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30290,133391.845508103,0.15735119738488698,20989.366612079866]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$f":"IF(LEFT(B1163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},152191,670222.46152933978,0.20871669522772118,139886.61723779229]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},160046,{"$f":"D1164*E1164","v":704814.50334070157},0.20782367996478848,{"$f":"F1164*G1164","v":146477.14377681931}]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136232,599941.8255945819,0.19729497019716721,118365.50460071712]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3232,14233.160933713729,0.20485650000000008,2915.7555328173275]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},60211,265158.67975861306,0.20485650000000008,54319.479079970333]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17969,79132.323272865717,0.20485650000000008,16210.770782547823]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30929,136205.88939320296,0.16022280630141666,21823.28983335934]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28964,127552.3741596796,0.1759151494169669,22438.394958788904]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32020,141010.4619732406,0.16005531480111326,22569.473881377435]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34999,154129.45529673478,0.15789094556434755,24335.645436119292]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53172,234160.15877705027,0.17238788793584589,40366.375210298022]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},65459,288269.95097771258,0.17452689709603181,50310.860070165378]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},58174,256188.0891577545,0.20485650000000008,52481.795286545552]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},79384,349593.20778525085,0.20485650000000008,71616.440970659271]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},58338,256910.31638335134,0.20485650000000008,52629.748228186036]
[null,"MESA UNIT 8D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},60740,267488.30294361757,0.17607947581382705,47099.200168642354]
[null,"MESA UNIT 4C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62441,274979.2084969118,0.15958891047025414,43883.632285995001]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},55947,246380.7718930947,0.15798687529184152,38924.928283382003]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72093,317484.92301801482,0.17026424616129807,54056.331085240039]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},92332,406613.92801103223,0.17136267377295025,69678.44989729239]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77665,342023.03339012276,0.1761550632397326,60249.089076282246]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70585,310843.95560216077,0.17266711947950014,53672.530421438729]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64339,283337.6674858316,0.15943483936688191,45173.895502190557]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},208431,917893.55401450698,0.20485650000000008,188036.46084797292]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},95252,419473.09568629338,0.20485650000000008,85931.790226459198]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},85593,376936.5543933661,0.20485650000000008,77217.903255084631]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38381,169023.18991239686,0.20485650000000008,34625.499104288938]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},55704,245310.64252833836,0.20485650000000008,50253.479641106569]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},61957,272847.7574164918,0.20485650000000008,55894.636617191572]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62587,275622.16688067489,0.20485650000000008,56462.992429590995]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73614,324183.14015297109,0.20485650000000008,66411.023450747147]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39411,173559.12919510884,0.20485650000000008,35554.715749957824]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66139,291264.55166921177,0.20485650000000008,59667.436629023905]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56236,247653.47718698185,0.20485650000000008,50733.424549354968]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53670,236353.26340111878,0.20485650000000008,48418.502303931309]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37919,166988.62297199594,0.20485650000000008,34208.704841862702]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},88033,387681.88628639258,0.17081384119628421,66221.432158799769]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},107003,471222.43793012691,0.17544098695610069,82671.729586321366]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47907,210974.02254066325,0.15996689584756185,33748.859490303446]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},80719,355472.31355459115,0.18261355933738635,64914.064424099335]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},75909,334289.91748678079,0.17680775301784224,59105.049167357596]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27146,119546.22113446562,0.15973186745092083,19095.341148508935]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27460,120929.02204201084,0.15934556457447613,19269.503290723485]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},49870,219618.73012509398,0.16130773545836821,35426.200020721422]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77451,341080.61493720982,0.17985397681021864,61344.70500933205]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44306,195115.85034935659,0.18091577485149929,35299.535251763024]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},257730,1134997.7003236508,0.20485650000000008,232511.65639635207]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},257794,1135279.5450946155,0.20485650000000008,232569.3941296752]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43458,191381.40713407527,0.20485650000000008,39205.725230561708]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68563,301939.42236949707,0.15917334094312435,48060.706620989986]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50423,222054.0450992102,0.15911708033041702,35332.591331745076]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},51552,227025.96301200811,0.16130474217446553,36620.364430561713]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62997,277427.73494466703,0.16348451164052363,45355.137762965518]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45096,198594.87174095123,0.1605168577514294,31877.824777405636]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},58829,259072.59423559561,0.1831777010835611,47456.322225830649]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46760,205922.83578603156,0.15960687091275752,32866.699469290106]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41528,182882.02575967318,0.15891728232064015,29063.114519020568]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36814,162122.39684830979,0.15862030005683414,25715.903234012039]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45252,199281.86837017752,0.1771839574301742,35309.550081907109]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48862,215179.67498240108,0.16017168344014432,34465.69078403429]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42943,189113.43749271927,0.15910847331523956,30089.550322863546]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},51916,228628.95514686944,0.16007342292277119,36597.419429616115]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73675,324451.77345029672,0.16181508201595257,52501.19033108103]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71669,315617.70141037414,0.162176954883126,51185.917721946178]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48683,214391.39038860938,0.15867002087459195,34017.486388293444]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},57256,{"$f":"D1228*E1228","v":252145.3782242306},0.16025139484512829,{"$f":"F1228*G1228","v":40406.648564185394}]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41363,182155.39470953002,0.15816184986510651,28810.034190167902]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63508,279678.08928783773,0.16041605958495306,44864.857035803601]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70292,309553.63501008833,0.16064526514322411,49728.325772244461]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44384,195459.34866396972,0.173422907174996,33897.1284798368]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},35126,154688.74101411772,0.17146607506095693,26523.871277811635]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71231,313688.82625908498,0.1756062868827854,55085.730015977104]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52481,231117.11601554154,0.17327562120691622,40046.961849143889]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},81408,358506.54866700718,0.18576902538013132,66599.412138264539]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71648,315525.22109490138,0.18216038388072869,57476.195398699034]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70548,310681.01409394684,0.16378275134862583,50884.191280087813]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},51759,227937.55469309681,0.16524612513966322,37665.797686844307]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103286,454853.42209144688,0.16242437749182945,73879.283933231607]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},78743,346770.35625105823,0.17877525146635012,61993.957639858752]
[null,"MESA UNIT 15C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73730,324693.98380034446,0.1773400464424445,57581.246166735407]
[null,"MESA UNIT 15C1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62049,273252.90927475347,0.18003003032103088,49193.729542043766]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},110053,484654.10279640998,0.17902400799732002,86764.719974958454]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},83253,366631.60495497187,0.17950338988222725,65811.61592737904]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},166332,732496.94443888369,0.1785189757718422,130764.60427723352]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46868,206398.44883703438,0.18247319533204695,37662.184470871674]
[null,"MESA UNIT 10D4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62113,273534.75404571812,0.17564123670606832,48043.982482680156]
[null,"MESA UNIT 12C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},112981,497548.50106804172,0.17814795909463726,88637.250015867583]
[null,"MESA UNIT 12D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},130138,573104.91880929377,0.18474765965335066,105879.79248584057]
[null,"MESA UNIT 13B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},195431,860643.83491231676,0.17908837804037789,154131.30846489756]
[null,"MESA UNIT 13B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},221671,976200.19100781437,0.18014543642253578,175858.00944486551]
[null,"MESA UNIT 9D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},239946,1056680.0845918548,0.17757560810749098,187640.60859647364]
[null,"MESA UNIT 9A2-17 LANCE","FORT UNION",{"$f":"IF(LEFT(B1254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136176,599695.21141998784,0.17748195154366289,106435.07645420896]
[null,"MESA UNIT 12B1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109667,482954.22652152955,0.15885288079212032,76718.6701736752]
[null,"MESA UNIT 15A1R-16 LANCE","LANCE",{"$f":"IF(LEFT(B1256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},111762,492180.23894607485,0.18111107465135354,89139.291997683584]
[null,"MESA UNIT 15C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},106536,469165.8518669944,0.17955864802179736,84242.78605923237]
[null,"MESA UNIT 15D2-16 LANCE ","LANCE",{"$f":"IF(LEFT(B1258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},184209,811224.11585348775,0.181607177185064,147324.12174460123]
[null,"MESA UNIT 13C1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},260665,1147922.9253671069,0.18495113258938817,212309.64517197013]
[null,"MESA UNIT 13C2-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},332208,1462985.7448846444,0.17712108905794205,259125.62841021278]
[null,"MESA UNIT 10C4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},110609,487102.6292441652,0.17855998309987034,86977.037245740546]
[null,"MESA UNIT 8C1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},167126,735993.58112866362,0.17546622337055384,129142.01410561593]
[null,"MESA UNIT 8B1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},153327,675225.20621396194,0.17738547087789572,119775.14115288788]
[null,"MESA UNIT 8C2-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},212763,936970.92194917519,0.18403300870464531,172433.57783507209]
[null,"MESA UNIT 8D1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},195921,862801.70894001471,0.17622084113564307,152043.64288267968]
[null,"MESA UNIT 9A2-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},206881,911067.62596770737,0.18022936255530966,164201.13747293918]
[null,"MESA UNIT 9B2-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96870,426598.4838022429,0.18173543231766565,77528.059879861306]
[null,"MESA UNIT 6B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},139604,614791.52196478075,0.16114606926923458,99071.237184674712]
[null,"MESA UNIT 3D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},238728,1051316.2262944342,0.18307121068301388,192465.73435841946]
[null,"MESA UNIT 3D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},218751,963341.02333255322,0.18169261896901806,175031.95348958552]
[null,"MESA UNIT 2C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},178242,784946.49478558253,0.1846830045537258,144966.27707091684]
[null,"MESA UNIT 3A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},277703,1222955.2879873465,0.16133210813105556,197301.95476102078]
[null,"MESA UNIT 3B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},277232,1220881.0866260286,0.16474805156609976,201137.78021554087]
[null,"MESA UNIT 4A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},219657,967330.88837152126,0.16059466326365102,155348.17828255284]
[null,"MESA UNIT 4B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},190731,839945.85954460187,0.1603223157655678,134662.06531989091]
[null,"MESA UNIT 4A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},216462,953260.66894602147,0.16010046201487066,152617.47351886271]
[null,"MESA UNIT 3C1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},239087,1052897.1993065639,0.1605237947686223,169015.05393394409]
[null,"MESA UNIT 13D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},170039,748821.9220321005,0.17994848034361852,134749.36691766407]
[null,"MESA UNIT 14C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},201039,885340.48296809231,0.1788077841686104,158305.76999429194]
[null,"MESA UNIT 13D2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1280,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1280,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},194390,856059.45355959528,0.17755827280997685,152000.43799669432]
[null,"MESA UNIT 13A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1281,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1281,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},237495,1045886.3106288188,0.1746395406611537,182653.10487200564]
[null,"MESA UNIT 1 LANCE","LANCE",{"$f":"IF(LEFT(B1282,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1282,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},107306,472556.79676766257,0.19302339999999996,91214.519605203212]
[null,"MESA UNIT 8C2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1283,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1283,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109157,480708.27600290522,0.17430848173523572,83791.529747629058]
[null,"MESA UNIT 9B3-17 LANCE","LANCE",{"$f":"IF(LEFT(B1284,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1284,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},117399,517004.59791369375,0.17069027599668987,88247.657509446057]
[null,"MESA UNIT 15A1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1285,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1285,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44660,196674.8042387547,0.17793548511053087,34995.426701241508]
[null,"MESA UNIT 15B2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1286,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1286,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64650,284707.25691973779,0.17760710182525938,50566.030770134152]
[null,"MESA UNIT 15D2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1287,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1287,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68296,300763.60121562897,0.17658387953188459,53110.003524636406]
["SHUTE CR (WY)","SHUTE CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1288,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1288,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},291,1281.5129429797944,0.17824512805559603,228.42343862633717]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1289,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1289,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},543,2391.2767286530184,0.17824512805559603,426.23342671512404]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1290,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1290,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},379,1669.0495030561583,0.17781543419078832,296.7827620718503]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1291,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1291,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},338,1488.4926966569433,0.17781543419078832,264.67697514587172]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B1292,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1292,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73,{"$f":"D1292*E1292","v":321.47919188152918},0.17782685389669012,{"$f":"F1292*G1292","v":57.167633285542699}]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B1293,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1293,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},447,1968.5095722060757,0.17823297856830436,350.85332439450747]
[null,"SHUTE CREEK UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B1294,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1294,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},55,242.21035004772745,0.17824512805559603,43.172814860647918]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$f":"IF(LEFT(B1295,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1295,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},161,709.01575195789314,0.17824512805559603,126.37860350116938]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1296,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1296,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1796,7909.2688851948824,0.17823297856830436,1409.692551705896]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$f":"IF(LEFT(B1297,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1297,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},933,4108.7683017187219,0.17824512805559603,732.36793209062739]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$f":"IF(LEFT(B1298,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1298,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},943,4152.8065471819455,0.17823297856830436,740.16708032219367]
[null,"SHUTE CREEK UNIT 15-12 FR","MESAVERDE",{"$f":"IF(LEFT(B1299,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1299,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},84,369.92126189107466,0.17781543419078832,65.777709799565756]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$f":"IF(LEFT(B1300,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1300,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},580,2554.2182368669442,0.17782685389669012,454.20859322759952]
[null,"SHUTE CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B1301,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1301,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},173,761.86164651376089,0.17823297856830436,135.78887051510023]
[null,"SHUTE CREEK UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1302,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1302,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1105,4866.2261236861605,0.17823297856830436,867.3219764114782]
[null,"SHUTE CREEK UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B1303,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1303,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},318,1400.4162057304968,0.17781543419078832,249.01561566978464]
[null,"SHUTE CREEK UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1304,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1304,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},116,510.84364737338882,0.17781543419078832,90.835884961305098]
[null,"SHUTE CREEK UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1305,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1305,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37,162.94150821392574,0.17781543419078832,28.973515030761106]
[null,"SHUTE CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1306,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1306,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},122,537.26659465132275,0.17824512805559603,95.76515296361903]
[null,"SHUTE CREEK UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B1307,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1307,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48,211.38357822347123,0.17781543419078832,37.587262742609006]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1308,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1308,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23,101.2879645654133,0.17823297856830436,18.05285561761448]
[null,"SHUTE CREEK UNIT 3-32E FR","FRONTIER",{"$f":"IF(LEFT(B1309,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1309,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27,118.90326275070257,0.17824512805559603,21.193927295227162]
["SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",{"$f":"IF(LEFT(B1310,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1310,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},804,3540.674935243143,0.15428999492234111,546.29071778032494]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1311,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1311,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11886,52343.858557587067,0.15428999492234111,8076.1336710658497]
["TIERNEY (WY)","C G ROAD 15-130 MESA","MESAVERDE",{"$f":"IF(LEFT(B1312,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1312,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5848,25753.565946892912,0.15920749279538904,4100.1606649455298]
["TRAIL (WY)","TRAIL UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B1313,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1313,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12490,55003.768583565747,0.13524037536921907,7438.7303099630908]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B1314,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1314,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31053,136751.96363694692,0.13524037536921907,18494.386894738498]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1315,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1315,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47149,207635.92353455094,0.13524037536921907,28080.760238947136]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1316,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1316,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},86120,379257.36992927798,0.13524037536921907,51290.909070778333]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$f":"IF(LEFT(B1317,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1317,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21824,96109.066898938254,0.13770523751522534,13234.721884684974]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1318,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1318,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73358,323055.76106911257,0.13524037536921907,43690.182392175535]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$f":"IF(LEFT(B1319,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1319,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},69235,304898.79246462561,0.13524037536921907,41234.627142537589]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$f":"IF(LEFT(B1320,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1320,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72757,320409.06251677283,0.13524037536921907,43332.241886467935]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$f":"IF(LEFT(B1321,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1321,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40663,179072.7175271044,0.13524037536921907,24217.861536751734]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1322,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1322,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},80537,354670.8174871605,0.13770523751522534,48840.029161788574]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$f":"IF(LEFT(B1323,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1323,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52000,228998.87640876049,0.13524037536921907,30969.894004650174]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1324,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1324,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},221017,973320.08975451963,0.13524037536921907,131632.17429280322]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$f":"IF(LEFT(B1325,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1325,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},74470,327952.81396462297,0.13524037536921907,44352.461663967282]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1326,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1326,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},82030,361245.72753481969,0.13524037536921907,48855.007792335651]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1327,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1327,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},201504,887388.26138213219,0.13524037536921907,120010.72156755824]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$f":"IF(LEFT(B1328,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1328,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},170173,749412.03452130768,0.13524037536921907,101350.76485487181]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$f":"IF(LEFT(B1329,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1329,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},146453,644953.31628254231,0.13524037536921907,87223.728589673687]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1330,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1330,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136111,599408.96282447688,0.13524037536921907,81064.293132056526]
[null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1331,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1331,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},61982,272957.85303014988,0.13541854348367693,36963.554889774452]
[null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",{"$f":"IF(LEFT(B1332,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1332,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},86053,378962.31368467439,0.13541854348367693,51318.524554382901]
[null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},87287,384396.63317483611,0.13541854348367693,52054.432184565558]
[null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},115513,508698.98481932987,0.13541854348367693,68887.275595858737]
[null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1335,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1335,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},231263,1018441.6760561381,0.13541854348367693,137915.88839459696]
[null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1336,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1336,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103026,453708.42770940304,0.13541854348367693,61440.534446676487]
[null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1337,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1337,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},94888,417870.10355143202,0.13523994172718318,56512.728453827665]
[null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1338,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1338,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},222821,981264.58923608507,0.13524012922529866,132706.34985249775]
[null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1339,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1339,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},172329,758906.68024317862,0.13523994172718318,102634.49521245751]
[null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1340,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1340,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},203234,895006.87784726988,0.13523994172718318,121040.67800549293]
[null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1341,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1341,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},191408,842927.24876246217,0.13523994172718318,113997.43200289021]
[null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1342,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1342,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},196210,864074.41423390189,0.13524037536921907,116857.74812793097]
[null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1343,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1343,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},158817,699402.20297327149,0.13523994172718318,94587.11317396877]
[null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1344,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1344,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},207551,914018.18841374328,0.13523994172718318,123611.76653866017]
[null,"TRAIL UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B1345,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1345,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},203845,897697.61464507272,0.13523994172718318,121404.57309323098]
[null,"TRAIL UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B1346,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1346,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},155523,684896.00491768576,0.13523994172718318,92625.295794248392]
[null,"TRAIL UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B1347,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1347,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77016,339164.9512595596,0.13523994172718318,45868.648244245764]
[null,"TRAIL UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B1348,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1348,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},83877,369379.59147187701,0.13523994172718318,49954.874425867376]
[null,"TRAIL UNIT 6-22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1349,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1349,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},286249,1260590.372560217,0.13879679143874571,174965.8990299312]
[null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1350,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1350,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},175820,774280.43173438986,0.13523994172718318,104713.64046825712]
[null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B1351,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1351,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},278126,1224818.1057704408,0.13523994172718318,165644.32925079329]
[null,"TRAIL UNIT 70 MESA","MESAVERDE",{"$f":"IF(LEFT(B1352,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1352,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},134205,591015.27323918662,0.13540884456969426,80028.695272360404]
[null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",{"$f":"IF(LEFT(B1353,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1353,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},105017,462476.44238113082,0.13523994172718318,62545.28711781912]
[null,"TRAIL UNIT 46 MESA","MESAVERDE",{"$f":"IF(LEFT(B1354,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1354,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},206110,907672.27724249288,0.13523994172718318,122753.5458816544]
[null,"TRAIL UNIT 47 MESA","MESAVERDE",{"$f":"IF(LEFT(B1355,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1355,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},164682,725230.63393745187,0.13523994172718318,98080.148672469106]
[null,"TRAIL UNIT 48 MESA","MESAVERDE",{"$f":"IF(LEFT(B1356,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1356,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},161207,{"$f":"D1356*E1356","v":709927.34363898181},0.13523994172718318,{"$f":"F1356*G1356","v":96010.532584269851}]
[null,"TRAIL UNIT 52 MESA","MESAVERDE",{"$f":"IF(LEFT(B1357,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1357,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},157102,691849.64387632872,0.13523994172718318,93565.705521807133]
[null,"TRAIL UNIT 132 MESA","MESAVERDE",{"$f":"IF(LEFT(B1358,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1358,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136753,602236.21818321582,0.13523994172718318,81446.391053097279]
[null,"TRAIL UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B1359,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1359,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},179321,789698.22147106426,0.13523994172718318,106798.74145380693]
[null,"TRAIL UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B1360,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1360,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},179183,789090.49368367181,0.13523994172718318,106716.55238325398]
[null,"TRAIL UNIT 50 MESA","MESAVERDE",{"$f":"IF(LEFT(B1361,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1361,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},177308,780833.3226593174,0.13523994172718318,105599.85305508891]
[null,"TRAIL UNIT 51 MESA","MESAVERDE",{"$f":"IF(LEFT(B1362,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1362,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},209470,922469.12771813583,0.13523994172718318,124754.67107772619]
[null,"TRAIL UNIT 57 MESA","MESAVERDE",{"$f":"IF(LEFT(B1363,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1363,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},206478,909292.88467553945,0.13523994172718318,122972.71673646224]
[null,"TRAIL UNIT 61 MESA","MESAVERDE",{"$f":"IF(LEFT(B1364,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1364,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},93480,411669.51859021024,0.13523994172718318,55674.161704997583]
[null,"TRAIL UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B1365,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1365,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},128409,565490.70616870245,0.13523994172718318,76476.930149518987]
[null,"TRAIL UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B1366,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1366,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},172136,758056.74210573838,0.13523994172718318,102519.54962827839]
[null,"TRAIL UNIT 64 MESA","MESAVERDE",{"$f":"IF(LEFT(B1367,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1367,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},95096,418786.09905706707,0.13523994172718318,56636.607632632113]
[null,"TRAIL UNIT 74 MESA","MESAVERDE",{"$f":"IF(LEFT(B1368,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1368,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},190964,840971.950663895,0.13523994172718318,113732.99760198072]
[null,"TRAIL UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B1369,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1369,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},245916,1082970.9171333991,0.13523994172718318,146460.92372535501]
[null,"TRAIL UNIT 93 MESA","MESAVERDE",{"$f":"IF(LEFT(B1370,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1370,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},210314,926185.9556352318,0.13523994172718318,125257.33466864421]
[null,"TRAIL UNIT 94 MESA","MESAVERDE",{"$f":"IF(LEFT(B1371,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1371,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},140434,618446.6963382283,0.13523994172718318,83638.69517415094]
[null,"TRAIL UNIT 114 MESA","MESAVERDE",{"$f":"IF(LEFT(B1372,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1372,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},138726,610924.9640131098,0.13524644635772132,82625.430373991883]
[null,"TRAIL UNIT 44 MESA","MESAVERDE",{"$f":"IF(LEFT(B1373,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1373,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},157439,693333.7327484393,0.13523994172718318,93766.413614389327]
[null,"TRAIL UNIT 55 MESA","MESAVERDE",{"$f":"IF(LEFT(B1374,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1374,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},195128,859309.47607478115,0.13523994172718318,116212.96346996971]
[null,"TRAIL UNIT 115 MESA","MESAVERDE",{"$f":"IF(LEFT(B1375,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1375,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},152868,673203.85074719996,0.13523994172718318,91044.049545566639]
[null,"TRAIL UNIT 56 MESA","MESAVERDE",{"$f":"IF(LEFT(B1376,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1376,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},177420,781326.55100850551,0.13523994172718318,105666.55722829131]
[null,"TRAIL UNIT 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B1377,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1377,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},188637,830724.250944603,0.13523994172718318,112347.099289106]
[null,"TRAIL UNIT 116 MESA","MESAVERDE",{"$f":"IF(LEFT(B1378,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1378,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},174654,769145.57231337798,0.13523994172718318,104019.20237938219]
[null,"TRAIL UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B1379,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1379,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12864,56650.798963890287,0.13523994172718318,7661.4507506748914]
[null,"TRAIL UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B1380,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1380,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13343,58760.230921578681,0.13537754051135248,7954.8155420424446]
[null,"TRAIL UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B1381,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1381,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12674,55814.07230008905,0.13523994172718318,7548.2918854208319]
[null,"TRAIL UNIT 40 MESA","MESAVERDE",{"$f":"IF(LEFT(B1382,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1382,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12912,56862.182542113762,0.13523994172718318,7690.0382534759174]
[null,"TRAIL UNIT 41 MESA","MESAVERDE",{"$f":"IF(LEFT(B1383,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1383,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13178,58033.599871435501,0.13537754051135248,7856.4460176148796]
[null,"TRAIL UNIT 43 MESA","MESAVERDE",{"$f":"IF(LEFT(B1384,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1384,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12713,55985.821457395621,0.13523994172718318,7571.5192314466649]
["JACKKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$f":"IF(LEFT(B1385,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1385,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8252,36340.360156251765,0.15500000000000003,5632.7558242190244]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1386,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1386,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4834,21288.08785692208,0.15500000000000003,3299.653617822923]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$f":"IF(LEFT(B1387,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1387,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4747,20904.955121392042,0.15500000000000003,3240.2680438157672]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$f":"IF(LEFT(B1388,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1388,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36282,159779.56218966632,0.15500000000000003,24765.832139398284]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$f":"IF(LEFT(B1389,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1389,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2551,11234.156417668231,0.15500000000000003,1741.2942447385763]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$f":"IF(LEFT(B1390,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1390,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10052,44267.244339631936,0.15500000000000003,6861.422872642951]
[]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E11:E1390)","v":70500848},{"$f":"SUM(F11:F1390)","v":314659505.15893888},null,{"$f":"SUM(H11:H1390)","v":49163483.675547555}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1403-E1393","v":2716882},null,"+",{"$f":"H1393/E1393*E1395","v":1894606.7692035278}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1393+H1395","v":51058090.444751084}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S118","v":315627797}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":73217730},null,null,{"$f":"H1398+H1400","v":366685887.44475108}]

{"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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$183+Calculations!$P$186-G16,0)","v":91834045}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S105","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$182+Calculations!$P$185","v":18530000},{"$f":"G17/E17","v":4.9559657312466268},{"$f":"G15+G16","v":91834045}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$179","v":21911274},{"$f":"G19/E19","v":4.5625591647477917},{"$f":"ROUND(Calculations!P180,0)","v":99971484}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P188","v":677947.99999999977},{"$f":"G21/E21","v":4.3999318531804814},{"$f":"ROUND(Calculations!P189,0)","v":2982925}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":41119222},{"$f":"G24/E24","v":4.7371629258938803},{"$f":"G17+G19+G21","v":194788454}]

{"sheet":"Ut 1.3 p1","index":22,"n_rows":65,"n_cols":17,"rows_kept":65,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12],[38,14,38,15]]}
[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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22+'Other Inputs'!D23+'Other Inputs'!D24","v":840902}," x",{"$f":"'Other Inputs'!E22","v":12},"x",{"$f":"'Other Inputs'!F22","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681},null,null,null,null,{"$f":"L17*'Ut 1.5'!$G$51","v":51599773.09004949}]
[1,"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D25","v":75000}," x",{"$f":"'Other Inputs'!E25","v":5},"x",{"$f":"'Other Inputs'!F25","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326},null,null,null,null,{"$f":"L18*'Ut 1.5'!$G$51","v":2469065.9818401439}]
[{"$f":"A17+1","v":2},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D30","v":203542}," x",{"$f":"'Other Inputs'!E30","v":12},"x",{"$f":"'Other Inputs'!F30","v":0.86753000000000002},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2118945},null,null,null,null,{"$f":"L19*'Ut 1.5'!$G$51","v":2049019.5990994738}]
[{"$f":"A19+1","v":3},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E270,0)","v":-240852},null,null,null,null,{"$f":"L20*'Ut 1.5'!$G$51","v":-232903.85945945105}]
[{"$f":"A20+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":57792100},null,null,null,null,{"$f":"L21*'Ut 1.5'!$G$51","v":55884954.811529659}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22*'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":"L23*'Ut 1.5'!$G$51","v":0}]
[{"$f":"A21+1","v":5},"January - December",null,null,null,{"$f":"'Other Inputs'!D56","v":1885}," x",{"$f":"'Other Inputs'!E56","v":12},"x",{"$f":"'Other Inputs'!F56","v":17.742041666666669},"=",{"$f":"ROUND(F24*H24*J24,0)","v":401325}]
[{"$f":"A24+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D54","v":3000}," x",{"$f":"'Other Inputs'!E54","v":12},"x",{"$f":"'Other Inputs'!F54","v":14.347541666666666},"=",{"$f":"ROUND(F25*H25*J25,0)","v":516512},null,null,null,null,{"$f":"L25*'Ut 1.5'!$G$51","v":499467.0513722949}]
[{"$f":"A25+1","v":7},"November - March",null,null,null,{"$f":"'Other Inputs'!D55","v":50000}," x",{"$f":"'Other Inputs'!E55","v":5},"x",{"$f":"J25","v":14.347541666666666},"=",{"$f":"ROUND(F26*H26*J26,0)","v":3586885},null,null,null,null,{"$f":"L26*'Ut 1.5'!$G$51","v":3468517.429530222}]
[{"$f":"A26+1","v":8},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L26)","v":4504722},null,null,null,null,{"$f":"L27*'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":"L28*'Ut 1.5'!$G$51","v":0}]
[{"$f":"A27+1","v":9},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L27","v":62296822},null,null,null,{"$f":"M29*'Ut 1.5'!$G$51","v":60241020.526540935}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A29+1","v":10},"QPC Commodity (SNG)",null,null,null,{"$f":"F36-(D40*F40*H40)-(D41*F41*H41)","v":112580716.45826045},null,null,"x",{"$f":"'Other Inputs'!F38","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F35*J35,0)","v":300591}]
[{"$f":"A35+1","v":11},"ACA",null,null,null,{"$f":"Calculations!$P$172","v":122569203.07404999},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.8E-3},"=",{"$f":"ROUND(F36*J36,0)","v":220625}]
[{"$f":"A36+1","v":12},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":521216}]
[]
[null,"Kern River Commodity"]
[{"$f":"A37+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C60","v":1.0702303503729549},"x",{"$f":"'Other Inputs'!D60","v":4885}," x",{"$f":"'Other Inputs'!E60","v":365},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":8396}]
[{"$f":"A40+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C61","v":1.0702303503729549},"x",{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":151},"x",{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D41*F41*H41*J41,0)","v":35553}]
[{"$f":"A41+1","v":15},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L41)","v":43949}]
[]
[{"$f":"A42+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L37+L42","v":565165}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A44+1","v":17},"QEP Field Services Demand",null,null,null,null,null,12,"x",{"$f":"'Other Inputs'!E177","v":759167.5}," = ",{"$f":"ROUND(H49*J49,0)","v":9110010}]
[{"$f":"A49+1","v":18},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D178","v":46130300.839413591},null,null,"x",{"$f":"'Other Inputs'!D177","v":0.13918}," = ",{"$f":"ROUND(F50*J50,0)","v":6420415}]
[{"$f":"A50+1","v":19},null,"Total QEP Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L49+L50","v":15530425}," 1/"]
[]
[{"$f":"A51+1","v":20},"Other Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D169,0)","v":1978875}]
[{"$f":"A53+1","v":21},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$171,0)","v":2728043}]
[{"$f":"A54+1","v":22},null,"Total Other Gathering and Transportation (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L53:L54)","v":4706918}]
[]
[]
[]
[]
[{"$f":"A55+1","v":23},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"M29+M44+M51+M55","v":83099330}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":23,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,1,59,7],[6,1,6,10],[9,1,9,2],[35,9,35,10],[13,1,13,2]]}
[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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E155","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E156","v":2500000},"x",0,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":0}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E157","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E158","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[5,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":14025058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":6},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S35+'Monthly Inputs'!S37+'Monthly Inputs'!S38)","v":1150518},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":44548}]
[{"$f":"A23+1","v":7},"Peaking Withdrawals",null,{"$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(D24*H24,0)","v":44260}]
[{"$f":"A24+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S39","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":0}]
[{"$f":"A25+1","v":9},"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S47","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",0]
[{"$f":"A26+1","v":10},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":10243275},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":107452}]
[{"$f":"A27+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S44","v":11078180},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":197302}]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":393562}]
[]
[13,"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14418620}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2012-03-21"},{"$f":"+'Rate Base'!H209","v":12903260.279999999}]
[{"$f":"A38+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2012-04-20"},{"$f":"+'Rate Base'!I209","v":11695451.32}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2012-05-20"},{"$f":"+'Rate Base'!J209","v":17454303.390000001}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2012-06-19"},{"$f":"+'Rate Base'!K209","v":29378840.710000001}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2012-07-19"},{"$f":"+'Rate Base'!L209","v":41693614.869999997}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2012-08-18"},{"$f":"+'Rate Base'!M209","v":49496814.5}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2012-09-17"},{"$f":"+'Rate Base'!N209","v":58340520.189999998}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2012-10-17"},{"$f":"+'Rate Base'!O209","v":65085991.149999999}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2012-11-16"},{"$f":"+'Rate Base'!P209","v":57526709.57}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2012-12-16"},{"$f":"+'Rate Base'!Q209","v":38347748.57}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2013-01-15"},{"$f":"+'Rate Base'!R209","v":25571748.57}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2013-02-14"},{"$f":"+'Rate Base'!S209","v":14073352.810000001}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2013-03-16"},{"$f":"+'Rate Base'!T209","v":9537533.75}]
[]
[]
[{"$f":"A50+1","v":27},"13-Month Average   3/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":34990457.72208333},null,"x ",null,{"$f":"'Other Inputs'!E260","v":0.1179},null,"  =",{"$f":"D53*H53","v":4125374.9654336246}]
[]
[]
[{"$f":"A53+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K53+K31","v":18543994.965433624}]
[]
[]
[]
["1/",{"$f":"CONCATENATE(\"Exhibit 1.9 - \",'Other Inputs'!G22)","v":"Exhibit 1.9 - 1/1/2013"}]
["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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Other Inputs'!D186","v":366685887.44475108}]
[{"$f":"A14+1","v":2},null,"Other Revenues Credits  2/",null,{"$f":"-'Ut 1.4 p3'!H32","v":-32713841}]
[{"$f":"A15+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E14+E15","v":333972046.44475108},{"$f":"F21","v":73217730},{"$f":"E16/F21","v":4.5613548309234808}]
[]
[{"$f":"A16+1","v":4},null,null,"Gathering  3/",{"$f":"'Ut 1.3 p1'!L53+'Ut 1.3 p1'!M51","v":17509300}]
[]
[]
[{"$f":"A18+1","v":5},"Total Cost of Questar Gas Production",null,null,{"$f":"SUM(E16:E18)","v":351481346.44475108},{"$f":"'Monthly Inputs'!S16","v":73217730},{"$f":"E21/F21","v":4.8004949954710572}]
[]
[{"$f":"A21+1","v":6},"Questar Gas Contract Gas  4/",null,null,{"$f":"'Ut 1.2'!G24","v":194788454},{"$f":"'Ut 1.2'!E24","v":41119222},{"$f":"E23/F23","v":4.7371629258938803}]
[]
[{"$f":"A23+1","v":7},"Injection / Withdrawal Adjustment  5/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":3243341.520943433}]
[]
[{"$f":"A25+1","v":8},"Transportation & Other Costs  6/",null,null,{"$f":"'Ut 1.3 p1'!M60-E18-'Ut 1.3 p1'!M57","v":65590030},{"$f":"'Ut 1.3 p1'!F35","v":112580716.45826045},{"$f":"E27/F27","v":0.5826044820412708}]
[]
[{"$f":"A27+1","v":9},"Storage & Working Gas  7/",null,null,{"$f":"'Ut 1.3 p2'!K56","v":18543994.965433624}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M57","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":633647166.93112803},{"$f":"'Ut 1.6 p1'!H23","v":110453764},{"$f":"E34/F34","v":5.7367639090246669}]
[]
[]
[]
[]
[]
[]
["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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F21","v":73217730},{"$f":"H15/E15","v":5.0081570057519},null,{"$f":"'Ut 1.4 p1'!E14","v":366685887.44475108}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":41119222},{"$f":"H16/E16","v":4.7371629258938803},null,{"$f":"'Ut 1.2'!G24","v":194788454}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":114336952},{"$f":"(+H15+H16)/(+E15+E16)","v":4.9106988740153845},null,{"$f":"SUM(H15:H16)","v":561474341.44475102}]
[]
[]
[null,4,"Storage  3/"]
[null,{"$f":"B20+1","v":5},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S48","v":12221251},{"$f":"'Ut Storage'!L27","v":4.9174316856183422},null,{"$f":"E21*F21","v":60097166.90529485}]
[null,{"$f":"B21+1","v":6},"    Injections",null,{"$f":"-'Monthly Inputs'!S40","v":-11393793},{"$f":"'Ut Storage'!K27","v":4.9898945315534009},null,{"$f":"E22*F22","v":-56853825.384351417}]
[null,{"$f":"B22+1","v":7},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":3243341.520943433}]
[]
[]
[]
[]
[]
[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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2014-05-31"}]
[]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F193","v":4390185},"1/"]
[]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F194","v":6084996},"1/"]
[]
[]
[null,{"$f":"B18+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F195","v":1129505},"1/"]
[null,{"$f":"B21+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F198","v":-169426},"1/"]
[null,{"$f":"B22+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F21+F22","v":960079}]
[]
[]
[null,{"$f":"B23+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F196","v":20977793},"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'!F197","v":300788},"1/"]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B29+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H15:H29)","v":32713841}]
[]
[]
[]
[]
[]
[]
[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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E14","v":366685887.44475108},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":13176790.938051775},353509096.50669932]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E15","v":-32713841},-1175565.9500329567,-31538275.049967043]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L49","v":9110010},300631.2582241639,8809378.7417758349]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L53+'Ut 1.3 p1'!L50","v":8399290},301826.96456989914,8097463.0354301007]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":351481346.44475108},{"$f":"SUM(F15:F18)","v":12603683.21081288},{"$f":"SUM(G15:G18)","v":338877663.23393816}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E23","v":194788454},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":6999687.80743175},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":187788766.19256824}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E25","v":3243341.520943433},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":116548.89000497379},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":3126792.6309384592}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M29","v":62296822},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":2055801.4734590605},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":60241020.526540935}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M44","v":565165},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":20309.101892082192},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":544855.89810791786}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":14025058},{"$f":"CHOOSE($D31,F$51,F$54)*$E31","v":462828.34302123444},{"$f":"CHOOSE($D31,G$51,G$54)*$E31","v":13562229.656978766}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J29","v":393562},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":14142.57917396097},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":379419.42082603904}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p1)",null,2,{"$f":"'Ut 1.3 p1'!L54","v":2728043},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":98031.731004187415},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":2630011.2689958126}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K53","v":4125374.9654336246},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":148244.60204725439},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3977130.3633863702}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":633647166.93112803},{"$f":"SUM(F19:F38)","v":22519277.738847382},{"$f":"SUM(G19:G38)","v":611127889.19228065}]
[]
[]
[]
[]
[]
[]
["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$134","v":42428},{"$f":"'Other Inputs'!$E$133","v":1243265}]
[null,null,null," Percent-",{"$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-",{"$f":"F53+G53","v":110453764},{"$f":"'Ut 1.6 p1'!H22","v":3969136},{"$f":"'Ut 1.6 p1'!H21","v":106484628}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.5934818844199821E-2},{"$f":"G53/E53","v":0.9640651811558002}]

{"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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":611127889.19228065}]
[null,"Less:"]
[{"$f":"A13+1","v":2},"IS Class Commodity Credit  2/",null,null,null,{"$f":"Calculations!P234","v":4.6001577282308856},null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2687596},null,{"$f":"-H15*F15","v":-12363365.509762416}]
[{"$f":"A15+1","v":3},"Net Utah Gas Costs (for Firm Sales)",null,null,null,null,null,null,null,{"$f":"J13+J15","v":598764523.68251824}]
[]
[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":103797032},null,{"$f":"Calculations!P17","v":2687596},null,{"$f":"D21+F21","v":106484628}]
[{"$f":"A21+1","v":5},"Wyoming",null,{"$f":"Calculations!P32","v":3821710},null,{"$f":"Calculations!P36","v":147426},null,{"$f":"D22+F22","v":3969136}]
[{"$f":"A22+1","v":6},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":110453764}]
[]
[{"$f":"A23+1","v":7},"Supplier Non-Gas Costs  3/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-93672262.247236878}]
[]
[]
[{"$f":"A25+1","v":8},"Commodity Portion of Test-Year Gas Cost (Lines 3 + 7)",null,null,null,null,null,null,null,{"$f":"J16+J25+J26","v":505092261.4352814}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"13-057-03"},null,{"$f":"'Control Panel'!F9","v":"12-057-08"},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":4.8661500000000002},null,{"$f":"'Other Inputs'!F109","v":4.0888},null,{"$f":"F34-H34","v":0.77735000000000021},null,null,{"$f":"J34*D21","v":80686622.825200021}]
[{"$f":"A34+1","v":10},"191 Account Amortization (Commodity Portion)   4/",null,null,null,{"$f":"D55/D21","v":-7.5761752031599516E-2},null,{"$f":"'Other Inputs'!F110","v":7.3349999999999999E-2},null,{"$f":"F35-H35","v":-0.14911175203159951},null,null,{"$f":"J35*D21","v":-15477357.2972}]
[{"$f":"A35+1","v":11},"Total Firm Sales Unit Commodity Cost (Lines 9 + 10)",null,null,null,{"$f":"F34+F35","v":4.7903882479684006},null,{"$f":"H34+H35","v":4.1621499999999996},null,{"$f":"J34+J35","v":0.62823824796840066},null,null,{"$f":"SUM(M34:M35)","v":65209265.528000019}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 4/15/2013"},null,"       Dth","x","est. Com. Rate","=","Com. Revenues"]
[null,null,"IS",{"$f":"H15","v":2687596},null,{"$f":"F15","v":4.6001577282308856},null,{"$f":"D49*F49","v":12363365.509762416}]
[]
["3/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["4/","191 Account (Mar 2013) actual",null,{"$f":"'Other Inputs'!E127","v":-30955939}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E128","v":-23092094}]
[null,"191 Account Commodity Portion",null,{"$f":"D53-D54","v":-7863845},null,{"$f":"D21","v":103797032},null,{"$f":"D55/F55","v":-7.5761752031599516E-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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+(+'Ut 1.3 p1'!L35+'Ut 1.3 p1'!L42+'Ut 1.3 p1'!L53+'Ut 1.3 p1'!L54+'Ut 1.3 p1'!L50)*'Ut 1.5'!G54","v":93672262.247236878}]
[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,{"$f":"SUM(F14:F15)","v":93672262.247236878}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E208-(D29*('Other Inputs'!G83-'Other Inputs'!F209))","v":97447292.930879995}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":-3775030.6836431175}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2687596},{"$f":"'Ut 1.6 p3'!E24","v":0.1792},{"$f":"D29*E29","v":481617.20319999999}]
[null," 6c","IS  SNG new rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2687596},{"$f":"'Ut 1.6 p3'!I24","v":0.1792},{"$f":"D30*E30","v":481617.20319999999}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":-3.8931618382622073},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 7."]
[null,null,null,null,"SNG Balance"]
[null,"2/","March 2013 SNG Balance - Actual",null,{"$f":"'Other Inputs'!E128","v":-23092094}]
[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 4/15/2013"}]

{"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$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!",null,"Current Amort."]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G73","v":1.1107499999999999},{"$f":"'Other Inputs'!E73","v":1.1107499999999999},{"$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$29),5)","v":1.06751},{"$f":"I16-G16","v":0},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.06751},null,{"$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",{"$f":"'Other Inputs'!G74","v":0.52151000000000003},{"$f":"'Other Inputs'!E74","v":0.52151000000000003},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.50121000000000004},{"$f":"I17-G17","v":0},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.50121000000000004},null,{"$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",{"$f":"'Other Inputs'!G76","v":1.0818300000000001},{"$f":"'Other Inputs'!E76","v":1.0818300000000001},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.0397099999999999},{"$f":"I19-G19","v":0},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.0397099999999999},null,{"$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",{"$f":"'Other Inputs'!G77","v":0.52149000000000001},{"$f":"'Other Inputs'!E77","v":0.52149000000000001},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.50119000000000002},{"$f":"I20-G20","v":0},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.50119000000000002},null,{"$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,{"$f":"'Other Inputs'!G81","v":0.80154999999999998},{"$f":"'Other Inputs'!E81","v":0.80154999999999998},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.77034000000000002},{"$f":"I22-G22","v":0},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.77034000000000002},null,{"$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,{"$f":"'Other Inputs'!F209","v":0.1792},{"$f":"'Other Inputs'!F209","v":0.1792},{"$f":"'Other Inputs'!$F$48","v":0.1792},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$48","v":0.1792}]
[]
[null,{"$f":"B24+1","v":7},"ES",null,{"$f":"'Other Inputs'!G86","v":5.7575900000000004},{"$f":"'Other Inputs'!E86","v":5.7575900000000004},{"$f":"ROUND(E26*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":5.5334399999999997},{"$f":"I26-G26","v":0},{"$f":"ROUND(E26*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M26","v":5.5334399999999997},null,{"$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'!E262,\"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$42,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$44,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$262,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F42+'Other Inputs'!F44)/(1-('Other Inputs'!$E$262)),(\"$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$273,\"0.0%\")&\"  = \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$273,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$273)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.3%  = $0.17920  /  ( 1 -  0.00300 )  =  $0.17974"}]

{"sheet":"Ut 1.7","index":31,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 13-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J90","v":"2012-12-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G122","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":122.93},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":131.65},null,{"$f":"H16-F16","v":8.7199999999999989}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G123","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":103.94},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":111.25},null,7.3100000000000023]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G124","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":84.94},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":90.85},null,5.9099999999999966]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G125","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":62.69},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":67.739999999999995},null,5.0499999999999972]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G126","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":35.58},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":38.26},null,2.6799999999999997]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G127","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":26.55},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":28.43},null,1.879999999999999]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G128","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":18.899999999999999},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.12},null,1.2200000000000024]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G129","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":17.510000000000002},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.61},null,1.0999999999999979]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G130","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":18.899999999999999},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.12},null,1.2200000000000024]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G131","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":26.55},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":28.43},null,1.879999999999999]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G132","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":54.86},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":58.55},null,3.6899999999999977]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G133","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":96.02},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":102.75},null,6.730000000000004]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":669.36999999999989},null,{"$f":"SUM(H16:H27)","v":716.75999999999988},null,{"$f":"H30-F30","v":47.389999999999986}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":7.08},"%"]

{"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'!J90","v":"2012-12-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G122","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":122.93},null,{"$f":"'CET & DSM'!D107","v":148.36000000000001},null,{"$f":"H17-F17","v":25.430000000000007}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G123","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":103.94},null,{"$f":"'CET & DSM'!D108","v":125.27},null,21.33]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G124","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":84.94},null,{"$f":"'CET & DSM'!D109","v":102.18},null,17.240000000000009]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G125","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":62.69},null,{"$f":"'CET & DSM'!D110","v":72.53},null,9.8400000000000034]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G126","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":35.58},null,{"$f":"'CET & DSM'!D111","v":40.799999999999997},null,5.2199999999999989]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G127","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":26.55},null,{"$f":"'CET & DSM'!D112","v":30.22},null,3.6699999999999982]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G128","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":18.899999999999999},null,{"$f":"'CET & DSM'!D113","v":21.27},null,2.370000000000001]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G129","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":17.510000000000002},null,{"$f":"'CET & DSM'!D114","v":19.64},null,2.129999999999999]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G130","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":18.899999999999999},null,{"$f":"'CET & DSM'!D115","v":21.27},null,2.370000000000001]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G131","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$90)+'Other Inputs'!$G$94,2)","v":26.55},null,{"$f":"'CET & DSM'!D116","v":30.22},null,3.6699999999999982]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G132","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":54.86},null,{"$f":"'CET & DSM'!D117","v":65.62},null,10.760000000000005]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G133","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$92)+'Other Inputs'!$G$94,2)","v":96.02},null,{"$f":"'CET & DSM'!D118","v":115.65},null,19.63000000000001]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":669.36999999999989},null,{"$f":"SUM(H17:H28)","v":793.03},null,{"$f":"H31-F31","v":123.66000000000008}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":18.47},"%"]

{"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",{"$f":"'Other Inputs'!F218","v":2.2669800000000002},{"$f":"'Other Inputs'!F219","v":1.0080499999999999},null,{"$f":"'Other Inputs'!F220","v":2.64202},{"$f":"'Other Inputs'!F221","v":1.2517400000000001}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.50121000000000004},{"$f":"C7","v":0.50121000000000004},null,{"$f":"'Ut 1.6 p3'!I16","v":1.06751},{"$f":"F7","v":1.06751},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.7903882479684006},{"$f":"C8","v":4.7903882479684006},null,{"$f":"D8","v":4.7903882479684006},{"$f":"F8","v":4.7903882479684006}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":7.5585782479684003},{"$f":"SUM(D6:D9)","v":6.2996482479684008},null,{"$f":"SUM(F6:F9)","v":8.4999182479684006},{"$f":"SUM(G6:G9)","v":7.1096382479684008}]
[]
[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$20","v":0.50119000000000002},{"$f":"C20","v":0.50119000000000002},{"$f":"D20","v":0.50119000000000002},{"$f":"'Ut 1.6 p3'!$I$19","v":1.0397099999999999},{"$f":"F20","v":1.0397099999999999},{"$f":"G20","v":1.0397099999999999}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.7903882479684006},{"$f":"C21","v":4.7903882479684006},{"$f":"D21","v":4.7903882479684006},{"$f":"E21","v":4.7903882479684006},{"$f":"F21","v":4.7903882479684006},{"$f":"G21","v":4.7903882479684006}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.9849882479684009},{"$f":"SUM(D19:D22)","v":5.8360782479684001},5.7660182479684003,6.6043382479684007,6.4514982479684004,6.3903682479684001]
[]
[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":0.77034000000000002}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F36","v":4.7903882479684006}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.7553282479684}]
[]
[]
["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$273)","v":0.17973921765295889},{"$f":"C61","v":0.17973921765295889},{"$f":"D61","v":0.17973921765295889}]
[null,"Commodity Cost","Determined Monthly"]
[]
[null,"Total Rate","Determined Monthly"]
[]
[null,"BSF Category 1",5]
[null,"BSF Category 2",29]
[null,"BSF Category 3",67]
[null,"BSF Category 4",274]
[]
[]
["UT ES"]
[null,"Distribution Non-Gas Cost",1.77311]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I26","v":5.5334399999999997}]
[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$33","v":"Docket No. 13-057-03"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 13-057-03"}]
[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. 13-057-03"}," "]

{"sheet":"Wy 1.1","index":36,"n_rows":1403,"n_cols":8,"rows_kept":1403,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Jun-13 through May-14"}]
[]
["(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
["Field Name","Well Name","Formation","Price $","Dth","Value $","Rate %","Royalty $"]
[]
["ACE UNIT (CO)","ACE UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B11,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B11,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48539,{"$f":"D11*E11","v":213757.23965393897},0.12685197631358325,{"$f":"F11*G11","v":27115.528301438404}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B12,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B12,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29,{"$f":"D12*E12","v":127.7109118433472},0.12685197631358325,{"$f":"F12*G12","v":16.200381564138397}]
[null,"ACE UNIT 10 FT UN","MESAVERDE",{"$f":"IF(LEFT(B13,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B13,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33158,146022.01430695539,0.12685197631358325,18523.181100127618]
[null,"ACE UNIT 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B14,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B14,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},97302,428500.93600625411,0.12685197631358325,54356.1905846136]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B15,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B15,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31384,138209.62956177961,0.12685197631358325,17532.164655479981]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B16,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B16,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41036,180715.34408288263,0.12685197631358325,22924.098547102873]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B17,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B17,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22376,98539.978048508172,0.1925,18968.945774337823]
[null,"F WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B18,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B18,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72161,317784.38308716472,0.1925,61173.493744279207]
[null,"F WILSON B 3 WAS","WASATCH",{"$f":"IF(LEFT(B19,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B19,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},207412,913406.05680180446,0.16249999999999998,148428.48423029319]
[null,"F WILSON B 6 WAS","WASATCH",{"$f":"IF(LEFT(B20,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B20,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},112591,495831.00949497602,0.16249999999999998,80572.539042933597]
[null,"F WILSON A 9 WAS","WASATCH",{"$f":"IF(LEFT(B21,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B21,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12805,56390.973315657277,0.1925,10855.262363264026]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B22,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B22,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70747,311557.37517866498,0.16249999999999998,50628.073466533053]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$f":"IF(LEFT(B23,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B23,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39646,174594.02796349459,0.16249999999999998,28371.529544067867]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B24,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B24,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32876,144780.13578489251,0.1925,27870.176138591811]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$f":"IF(LEFT(B25,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B25,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13763,60609.837231034056,0.13375000000000004,8106.565729650807]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$f":"IF(LEFT(B26,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B26,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40346,177676.70514592022,0.13749999999999996,24430.546957564024]
[null,"STATE LAND 5  FT UN","FORT UNION",{"$f":"IF(LEFT(B27,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B27,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32084,141292.30674420524,0.13375000000000004,18897.846027037456]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B28,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B28,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14469,63718.937360737611,0.1925,12265.89544194199]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$f":"IF(LEFT(B29,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B29,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37128,163505.19775585498,0.15500000000000003,25343.305652157527]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B30,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B30,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},57481,253136.23874715311,0.16249999999999998,41134.638796412371]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B31,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B31,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44521,196062.67262681588,0.1925,37742.064480662055]
[null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B32,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B32,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8595,37850.871975640315,0.13375000000000004,5062.5541267418939]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B33,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B33,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29263,128869.11769902997,0.1925,24807.305157063271]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B34,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B34,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},618,2721.563569627192,0.1925,523.9009871532345]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B35,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B35,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11737,51687.688700185041,0.1925,9949.8800747856203]
[null,"F WILSON 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B36,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B36,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4069,17919.162078985508,0.1925,3449.4387002047101]
[null,"F WILSON 32 LEWIS","LEWIS",{"$f":"IF(LEFT(B37,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B37,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29187,128534.42703350948,0.1925,24742.877203950575]
[null,"F WILSON 32 LANCE","LANCE",{"$f":"IF(LEFT(B38,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B38,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32912,144938.6734685601,0.1925,27900.694642697817]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B39,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B39,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38930,171440.88958832782,0.13749999999999996,23573.122318395068]
[null,"F WILSON 33 LEWIS","LEWIS",{"$f":"IF(LEFT(B40,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B40,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8885,39127.981094073788,0.1925,7532.1363606092045]
[null,"F WILSON 33 LANCE","LANCE",{"$f":"IF(LEFT(B41,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B41,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8885,39127.981094073788,0.1925,7532.1363606092045]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B42,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B42,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44284,195018.96620933749,0.16249999999999998,31690.58200901734]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B43,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B43,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},78478,345603.34274628281,0.1925,66528.643478659447]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$f":"IF(LEFT(B44,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B44,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16819,74067.92504459506,0.16249999999999998,12036.037819746696]
[null,"F WILSON 37 MESA","FORT UNION",{"$f":"IF(LEFT(B45,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B45,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16013,70518.442460259263,0.23250000000000004,16395.537872010282]
[null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",{"$f":"IF(LEFT(B46,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B46,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},90736,399585.42403510178,0.16249999999999998,64932.631405704029]
[null,"F WILSON 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B47,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B47,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},462453,2036561.8729203946,0.1925,392038.16053717595]
[null,"F WILSON 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B48,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B48,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1603,7059.330747754675,0.1925,1358.921168942775]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$f":"IF(LEFT(B49,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B49,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40738,179403.00436807857,0.17239620835829686,30928.397721143716]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$f":"IF(LEFT(B50,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B50,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},210362,926397.33921345533,0.17149599576399291,158873.43416152505]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$f":"IF(LEFT(B51,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B51,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18948,83443.667503715275,0.17239590299445887,14385.346408472378]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B52,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B52,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33080,145678.51599234226,0.13968749999999996,20349.467702680304]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B53,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B53,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16625,73213.583082608529,0.13968749999999996,10227.022386851877]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B54,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B54,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16170,71209.842914031877,0.13968749999999996,9947.1249320538245]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B55,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B55,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2532,11150.483751288108,0.14891328232520415,1660.4551349181675]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B56,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B56,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2881,12687.418517954597,0.14891328232520415,1889.3251357421962]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B57,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B57,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32034,141072.11551688911,0.13968749999999996,19706.011136265442]
[null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B58,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B58,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},503367,2216739.9504086259,0.14954164296521585,331494.934210737]
[null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B59,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B59,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},175641,773492.14714059816,0.13968769999999997,108047.33900213172]
[null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B60,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B60,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},220223,969823.4530647397,0.13968769999999997,135472.40756467142]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B61,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B61,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1849,8142.6715861499652,0.125,1017.8339482687456]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B62,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B62,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28145,123945.64185624162,0.125,15493.205232030203]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B63,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B63,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2527,11128.464628556496,0.125,1391.058078569562]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B64,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B64,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4767,20993.031612318486,0.125,2624.1289515398107]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B65,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B65,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27607,121576.38425032022,0.125,15197.048031290027]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B66,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B66,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18023,79370.129798367125,0.125,9921.2662247958906]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$f":"IF(LEFT(B67,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B67,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1367,6020.0281548226076,0.11004610000000004,662.48062032842438]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B68,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B68,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29755,131035.79937582056,0.11004610000000004,14419.978681691491]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B69,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B69,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29755,131035.79937582056,0.11004610000000004,14419.978681691491]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B70,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B70,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20306,89424.061237620976,0.11004610000000004,9840.7691853613651]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B71,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B71,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33614,148030.15830007839,0.11004610000000004,16290.141603306261]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$f":"IF(LEFT(B72,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B72,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4854,21376.164347848528,0.11004610000000004,2352.3635194397748]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B73,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B73,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2496,10991.946067620504,0.11004610000000004,1209.6207961519731]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B74,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B74,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47446,208943.85942480867,0.11004599999999998,22993.435954262492]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$f":"IF(LEFT(B75,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B75,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9913,43655.112727693129,0.11004610000000004,4804.0749007429922]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$f":"IF(LEFT(B76,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B76,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12794,{"$f":"D76*E76","v":56342.531245647726},0.11004610000000004,{"$f":"F76*G76","v":6200.2758277116764}]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B77,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B77,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44485,195904.1349431483,0.11004610000000004,21558.486024367197]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B78,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B78,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28495,125486.98044745444,0.11004610000000004,13809.352799018619]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B79,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B79,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8273,36432.840471724528,0.11004610000000004,4009.2920058354457]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$f":"IF(LEFT(B80,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B80,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42209,185881.03027571869,0.11004610000000004,20455.482445824771]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B81,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B81,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12539,55219.555986335537,0.11004610000000004,6076.6967800278808]
[null,"BW MUSSER B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B82,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B82,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9562,42109.370311933999,0.11004610000000004,4633.9719762841214]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B83,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B83,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12532,55188.729214511281,0.11004610000000004,6073.3044140130314]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$f":"IF(LEFT(B84,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B84,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39948,175923.98297648394,0.11004610000000004,19359.748223028455]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B85,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B85,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23184,102098.2682819366,0.11004610000000004,11235.516241180827]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B86,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B86,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14920,65705.062231128977,0.11004610000000004,7230.5858487930445]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B87,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B87,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45811,201743.60629157169,0.11004610000000004,22201.097072322933]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B88,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B88,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12538,55215.152161789214,0.11004610000000004,6076.2121563114742]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B89,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B89,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32469,142987.77919453933,0.11004610000000004,15735.2474480202]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B90,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B90,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18491,81431.119686045975,0.11004610000000004,8961.1771400825874]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$f":"IF(LEFT(B91,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B91,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12253,53960.062166087351,0.11004610000000004,5938.0943971354673]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$f":"IF(LEFT(B92,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B92,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13297,58557.654992447853,0.11004599999999998,6444.0357012989152]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B93,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B93,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36861,162329.37660198694,0.11004610000000004,17863.71481047992]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B94,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B94,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},35265,155300.87262605652,0.11004610000000004,17090.255359094284]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B95,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B95,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4916,21649.201469720512,0.11004610000000004,2382.4101898570111]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B96,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B96,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7922,34887.098055965398,0.11004610000000004,3839.1890813765749]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B97,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B97,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},737,3245.6186906395478,0.11004610000000004,357.16767899198885]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B98,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B98,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53890,237322.10480130967,0.11004610000000004,26116.372077175412]
[null,"JA LEE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B99,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B99,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19985,88010.433558251505,0.11004610000000004,9685.2049723947039]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11595,51062.345614607271,0.11004610000000004,5619.2119917396349]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$f":"IF(LEFT(B101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77292,340380.40683434455,0.125,42547.550854293069]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$f":"IF(LEFT(B102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5328,23463.577182805308,0.11004610000000004,2582.0751610167122]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70543,310658.99497121526,0.11004610000000004,34186.81082650186]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4288,18883.599654630096,0.11004610000000004,2078.0664959533897]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$f":"IF(LEFT(B105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25503,112310.73740485805,0.11004610000000004,12359.358639528753]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5035,22173.256590732868,0.11004610000000004,2440.0804121094488]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},128725,566882.31472534034,0.11004610000000004,62383.187894496295]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$f":"IF(LEFT(B108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},89443,393891.27889670705,0.11004610000000004,43346.199066594927]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42195,185819.37673207017,0.11004610000000004,20448.697713795074]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},94683,416967.31951943599,0.11004610000000004,45885.627340567822]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48521,213677.97081210517,0.11004610000000004,23514.427343786014]
[null,"CARL ALLEN 26 FT UN","MESAVERDE",{"$f":"IF(LEFT(B112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},102862,452986.2004838062,0.11004610000000004,49849.364717060998]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$f":"IF(LEFT(B113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},127670,562236.2798289702,0.11004610000000004,61871.909873686855]
[null,"H STEWART 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},120285,529714.03555437992,0.11004610000000004,58292.96372802087]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},84096,370344.02904752159,0.11004599999999998,40754.879020563552]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},81397,358458.10659699765,0.11004599999999998,39446.880798573198]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63654,280321.04767160077,0.11004599999999998,30848.210012068972]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},137800,606847.02248321532,0.11004599999999998,66781.087436187896]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33151,145991.18753513115,0.11004599999999998,16065.746223491038]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$f":"IF(LEFT(B120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},85203,375219.0628203004,0.11004599999999998,41291.356987122766]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},76248,335782.81400798407,0.11004599999999998,36951.555550322606]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10600,46680.540191016567,0.11004599999999998,5137.0067258606077]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},84043,370110.62634656654,0.11004599999999998,40729.193986934253]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$f":"IF(LEFT(B124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},85457,376337.63425506628,0.11004610000000004,41414.488932996464]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$f":"IF(LEFT(B125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},125839,554172.87708465406,0.11004599999999998,60984.508431657829]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},283710,1249409.0620371047,0.11004599999999998,137492.46964093519]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103182,454395.42433862935,0.11004599999999998,50004.398866768795]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9720,42805.174590252922,0.11004599999999998,4710.5382429589718]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},152167,670116.76974022808,0.11004599999999998,73743.670042833124]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19168,84412.508903906186,0.11004599999999998,9289.2589548392589]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},134821,593728.0291597211,0.11004599999999998,65337.394696910655]
[null,"STEWART 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},146848,646692.8269783397,0.11004599999999998,71165.958837658356]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},291686,1284533.9666185714,0.11004599999999998,141357.82489050727]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},143732,632970.50969199929,0.11004599999999998,69655.872709565738]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},144323,635573.16999887582,0.11004599999999998,69942.285065696269]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},249531,1098890.7428683541,0.11004599999999998,120928.53068969087]
[null,"CARL ALLEN A 14 WAS","WASATCH",{"$f":"IF(LEFT(B137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4,17.615298185289269,0.11004610000000004,1.9384948656281622]
[null,"BW MUSSER 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},164787,725693.03551481571,0.11004599999999998,79859.615786263399]
[null,"BW MUSSER 35 LANCE","LANCE",{"$f":"IF(LEFT(B139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5095,22437.486063512206,0.12,2692.4983276214648]
[null,"BW MUSSER 72 FT UN","FORT UNION",{"$f":"IF(LEFT(B140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44510,{"$f":"D140*E140","v":196014.23055680635},0.11004599999999998,{"$f":"F140*G140","v":21570.582015854307}]
[null,"BW MUSSER 72 LANCE","LANCE",{"$f":"IF(LEFT(B141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2840,12506.861711555381,0.12,1500.8234053866456]
[null,"BW MUSSER 73 FT UN","FORT UNION",{"$f":"IF(LEFT(B142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48227,212383.24639548641,0.11004599999999998,23371.926732837692]
[null,"BW MUSSER 73 LANCE","LANCE",{"$f":"IF(LEFT(B143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42303,186294.98978307299,0.12,22355.398773968758]
[null,"BW MUSSER 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},174917,770303.77816906082,0.11004599999999998,84768.849572392457]
[null,"BW MUSSER 42 FT UN","FORT UNION",{"$f":"IF(LEFT(B145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},129458,570110.31811779458,0.11004599999999998,62738.360067590809]
[null,"POWDER WASH GOVT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26115,115005.87802720732,0.11004599999999998,12655.936853382054]
[null,"BW MUSSER 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},312131,1374570.1594681311,0.11004599999999998,151265.94776882994]
[null,"BW MUSSER 38 FT UN","FORT UNION",{"$f":"IF(LEFT(B148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},261449,1151375.5238114235,0.11004599999999998,126704.27089335187]
[null,"BW MUSSER 39 FT UN","FORT UNION",{"$f":"IF(LEFT(B149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},324563,1429318.5062280102,0.11004599999999998,157290.78433636756]
[null,"CARL ALLEN 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},249374,1098199.3424145814,0.11004610000000004,120852.55465528931]
[null,"CARL ALLEN 40 FT UN","FORT UNION",{"$f":"IF(LEFT(B151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},201883,889057.3108851884,0.11004599999999998,97837.200833671421]
[null,"CARL ALLEN 41 FT UN","FORT UNION",{"$f":"IF(LEFT(B152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},151017,665052.37151195738,0.11004599999999998,73186.35327540485]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38625,170097.72310169952,0.15500000000000003,26365.147080763429]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52812,232574.78194037423,0.125,29071.847742546779]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$f":"IF(LEFT(B155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},88116,388047.40372373734,0.13375000000000004,51901.340248049884]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},181295,798391.37112550449,0.13375000000000004,106784.84588803626]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71037,312834.48429709848,0.13375000000000004,41841.61227473693]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19407,85465.022970477206,0.13375000000000004,11430.94682230133]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66933,294761.18835899164,0.13375000000000004,39424.308943015145]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10883,47926.822537625783,0.13375000000000004,6410.2125144074498]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},177658,782374.66125053028,0.13375000000000004,104642.61094225846]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5047,22226.102485288735,0.13375000000000004,2972.7412074073691]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21934,96593.487599033702,0.13375000000000004,12919.378966370761]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11032,48582.992395027803,0.13375000000000004,6497.9752328349705]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$f":"IF(LEFT(B165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},290577,1279650.1251967,0.20374999999999999,260728.71300882762]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18445,81228.54375691514,0.1925,15636.494673206165]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44831,197427.85823617582,0.1925,38004.862710463844]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33705,148430.90633379371,0.1925,28572.949469255291]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17659,77767.137663505797,0.1925,14970.174000224866]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34502,151940.75449721259,0.1925,29248.595240713425]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22636,99684.972430551978,0.18406250000000002,18348.265237998476]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72023,317176.65529977228,0.1925,61056.506145206164]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},80858,356084.44516652991,0.1925,68546.25569455701]
[null,"LASHER 7 LEWIS","LEWIS",{"$f":"IF(LEFT(B174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},97194,428025.32295525132,0.1925,82394.874668885881]
[null,"LASHER 8 LEWIS","LEWIS",{"$f":"IF(LEFT(B175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48660,214290.10242404396,0.18406250000000002,39442.771977425597]
[null,"LASHER 9 LEWIS","LEWIS",{"$f":"IF(LEFT(B176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68187,300283.58434007986,0.18406250000000002,55270.947242595954]
[null,"LASHER 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9651,42501.310696556684,0.25406249999999997,10797.989248843931]
[null,"LASHER 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9370,41263.835999040115,0.18406250000000002,7595.1248135733222]
[null,"LASHER 10 LEWIS","LEWIS",{"$f":"IF(LEFT(B179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9370,41263.835999040115,0.18406250000000002,7595.1248135733222]
[null,"LASHER 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28338,124795.57999368182,0.25406249999999997,31705.877042144784]
[null,"LASHER 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28344,124822.00294095976,0.18406250000000002,22975.049916320408]
[null,"LASHER 11 LEWIS","LEWIS",{"$f":"IF(LEFT(B182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28344,124822.00294095976,0.18406250000000002,22975.049916320408]
[null,"LASHER 11 LANCE","LANCE",{"$f":"IF(LEFT(B183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28344,124822.00294095976,0.18406250000000002,22975.049916320408]
[null,"LASHER 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.25406249999999997,20258.956722496849]
[null,"LASHER 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.18406250000000002,14677.153148278778]
[null,"LASHER 12 LEWIS","LEWIS",{"$f":"IF(LEFT(B186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.18406250000000002,14677.153148278778]
[null,"LASHER 12 LANCE","LANCE",{"$f":"IF(LEFT(B187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18107,79740.051060258207,0.18406250000000002,14677.153148278778]
[null,"WHEELER 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22548,99297.435870475616,0.26249999999999996,26065.576915999845]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31261,137667.95914258197,0.1925,26501.082134947028]
[null,"WHEELER 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2901,12775.495008881042,0.26249999999999996,3353.5674398312731]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},61560,271099.43907160184,0.1925,52186.642021283355]
[null,"WHEELER 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5746,25304.375843168036,0.26249999999999996,6642.3986588316084]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13030,57381.833838579798,0.1925,11046.003013926611]
[null,"WHEELER 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23,101.2879645654133,0.26249999999999996,26.588090698420988]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},243,1070.1293647563232,0.1925,205.99990271559221]
[null,"WHEELER 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7165,31553.402874399402,0.26249999999999996,8282.7682545298412]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63073,277762.42561018752,0.1925,53469.266929961101]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12089,53237.834940490495,0.15491770000000005,8247.4829419604266]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33454,147325.54637266681,0.15491770000000005,22823.334795296891]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41880,184432.17199997866,0.15491770000000005,28571.807892241104]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33882,149210.38327849275,0.15491770000000005,23115.329393622564]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32866,144736.09753942929,0.15491770000000005,22422.183337784052]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20875,91929.83740447837,0.15491770000000005,14241.558972075763]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$f":"IF(LEFT(B204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96552,{"$f":"D204*E204","v":425198.06759651238},0.15491770000000005,{"$f":"F204*G204","v":65870.706676496251}]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11730,51656.861928360784,0.15491770000000005,8002.5622391592196]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24141,106312.72837276706,0.15491770000000005,16469.72336023382]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29113,128208.54401708163,0.15491770000000005,19861.772759475054]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66181,291449.51230015728,0.15491770000000005,45150.688111662086]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37504,165161.03578527219,0.15491770000000005,25586.367793472069]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44020,193856.35652910842,0.15491770000000005,30031.780883869469]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11049,48657.857412315287,0.15491770000000005,7537.9633572438379]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$f":"IF(LEFT(B212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96400,424528.68626547139,0.15491770000000005,65767.007660268442]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40983,180481.94138192752,0.15491770000000005,27959.847250423041]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12677,55827.283773728021,0.13473270000000004,7521.7606765005676]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$f":"IF(LEFT(B215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17485,77000.87219244572,0.13473270000000004,10374.535412843134]
[null,"ISLAND UNIT 14 WAS","WASATCH",{"$f":"IF(LEFT(B216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12606,55514.612230939136,0.13473270000000004,7479.6335953274556]
[null,"ISLAND UNIT 15 WAS","WASATCH",{"$f":"IF(LEFT(B217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15398,67810.090364271047,0.13473270000000004,9136.2365620222245]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$f":"IF(LEFT(B218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5930,26114.679559691343,0.13473270000000004,3518.5012867120267]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$f":"IF(LEFT(B219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16452,72451.721436094769,0.13473270000000004,9761.6160487329289]
[null,"ISLAND UNIT 12 WAS","LANCE",{"$f":"IF(LEFT(B220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5375,23670.556936482455,0.13473270000000004,3189.1980465560105]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$f":"IF(LEFT(B221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6847,30152.986668668906,0.13473270000000004,4062.5933069337684]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$f":"IF(LEFT(B222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4531,19953.729019386421,0.13473270000000004,2688.4197858502857]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$f":"IF(LEFT(B223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16117,70976.440213076785,0.13473270000000004,9562.8474262964137]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$f":"IF(LEFT(B224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6548,28836.243129318533,0.13473270000000004,3885.1848946695363]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$f":"IF(LEFT(B225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19035,83826.800239245305,0.13473270000000004,11294.21112859417]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$f":"IF(LEFT(B226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17566,77357.581980697825,0.13473270000000004,10422.595885730769]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$f":"IF(LEFT(B227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27433,120810.11877926013,0.13473270000000004,16277.073490450426]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$f":"IF(LEFT(B228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10535,46394.291595505616,0.13473270000000004,6250.828171249781]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$f":"IF(LEFT(B229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29120,128239.37078890589,0.13473270000000004,17278.036672690425]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$f":"IF(LEFT(B230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28974,127596.41240514282,0.13473270000000004,17191.409153658391]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$f":"IF(LEFT(B231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24069,105995.65300543186,0.13473270000000004,14281.080517684954]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$f":"IF(LEFT(B232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24821,109307.32906426623,0.13473270000000004,14727.271574617067]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14527,63974.359184424306,0.13473270000000004,8619.4381436872864]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$f":"IF(LEFT(B234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11137,49045.393972391648,0.13473270000000004,6608.0183524640543]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$f":"IF(LEFT(B235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9698,42708.290450233835,0.13473270000000004,5754.2032847442215]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$f":"IF(LEFT(B236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5636,24819.955143072581,0.13473270000000004,3344.0595703050562]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$f":"IF(LEFT(B237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9112,40127.649266088956,0.13473270000000004,5406.5065302731855]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$f":"IF(LEFT(B238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14686,64674.567287289552,0.13473270000000004,8713.7790719482]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$f":"IF(LEFT(B239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11188,49269.989024254086,0.13473270000000004,6638.2786502081208]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$f":"IF(LEFT(B240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18834,82941.631505434518,0.13473270000000004,11174.949955132261]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$f":"IF(LEFT(B241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17222,75842.666336762952,0.13473270000000004,10218.487210751186]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$f":"IF(LEFT(B242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3170,13960.123811841746,0.13473270000000004,1880.885173503731]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$f":"IF(LEFT(B243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12362,54440.079041636483,0.13473270000000004,7334.8588374930978]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$f":"IF(LEFT(B244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6030,26555.062014323572,0.13473270000000004,3577.8352038572543]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$f":"IF(LEFT(B245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27792,122391.09179138984,0.13473270000000004,16490.082253001794]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$f":"IF(LEFT(B246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16621,73195.967784423236,0.13473270000000004,9861.8903687083639]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$f":"IF(LEFT(B247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},93548,411968.97865936015,0.13473270000000004,55505.692811017987]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$f":"IF(LEFT(B248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4176,18390.371305441997,0.13473270000000004,2477.7843799847255]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$f":"IF(LEFT(B249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31182,137320.05700342249,0.13473270000000004,18501.502044225028]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$f":"IF(LEFT(B250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41941,184700.80529730432,0.13473270000000004,24885.238189880121]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$f":"IF(LEFT(B251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10752,47349.921522057557,0.13473270000000004,6379.5827714549259]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$f":"IF(LEFT(B252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18277,80488.70123313299,0.13473270000000004,10844.46003663334]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$f":"IF(LEFT(B253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13970,61521.42891212277,0.13473270000000004,8288.9482251883655]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$f":"IF(LEFT(B254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21514,94743.881289578334,0.13473270000000004,12765.098934624375]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$f":"IF(LEFT(B255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16280,71694.263614127325,0.13473270000000004,9659.5617112431355]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$f":"IF(LEFT(B256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20357,89648.656289483421,0.13473270000000004,12078.605513254086]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$f":"IF(LEFT(B257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5203,22913.099114515018,0.13473270000000004,3087.1437090662184]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$f":"IF(LEFT(B258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36063,158815.12461402174,0.13473270000000004,21397.590540083613]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$f":"IF(LEFT(B259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19955,87878.318821861845,0.13473270000000004,11840.083166330269]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$f":"IF(LEFT(B260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17790,78344.03867907403,0.13473270000000004,10555.503860136081]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$f":"IF(LEFT(B261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53269,234587.32975804352,0.13473270000000004,31606.58432409156]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$f":"IF(LEFT(B262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40028,176276.28894018973,0.13473270000000004,23750.180354891909]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$f":"IF(LEFT(B263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21709,95602.627076111181,0.13473270000000004,12880.800073057568]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$f":"IF(LEFT(B264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29322,129128.94334726299,0.13473270000000004,17397.891185323784]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$f":"IF(LEFT(B265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15703,69153.256850899343,0.13473270000000004,9317.2050093151684]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$f":"IF(LEFT(B266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27649,121761.34488126576,0.13473270000000004,16405.23475148412]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$f":"IF(LEFT(B267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6318,27823.363483664401,0.13473270000000004,3748.7168852355117]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$f":"IF(LEFT(B268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7532,{"$f":"D268*E268","v":33169.606482899697},0.13473270000000004,{"$f":"F268*G268","v":4469.0306393785813}]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$f":"IF(LEFT(B269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14538,64022.801254433849,0.13473270000000004,8625.9648745732611]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$f":"IF(LEFT(B270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},49002,215796.21041888618,0.13473270000000004,29074.806079504677]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$f":"IF(LEFT(B271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43584,191936.28902691187,0.13473270000000004,25860.094448576216]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$f":"IF(LEFT(B272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26849,118238.2852442079,0.13473270000000004,15930.563414322294]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$f":"IF(LEFT(B273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16013,70518.442460259263,0.13473270000000004,9501.1401524653756]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$f":"IF(LEFT(B274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20332,89538.560675825356,0.13473270000000004,12063.772033967778]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$f":"IF(LEFT(B275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17007,74895.84405930365,0.13473270000000004,10090.919288888943]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$f":"IF(LEFT(B276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19951,87860.703523676551,0.13473270000000004,11837.709809644459]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$f":"IF(LEFT(B277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23464,103331.33915490685,0.13473270000000004,13922.110318956322]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11064,48723.914780510117,0.20545219999999997,10010.435484268319]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$f":"IF(LEFT(B279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12529,55175.517740872318,0.13473270000000004,7433.9464791256296]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B280,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B280,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19293,84962.986972196464,0.20545219999999997,17455.832592009101]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B281,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B281,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46109,203055.94600637574,0.13473270000000004,27358.27585649323]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B282,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B282,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8696,38295.658254818874,0.13315196276811,5099.1420621259076]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$f":"IF(LEFT(B283,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B283,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8691,38273.639132087257,0.13143565358154594,5030.5207742701214]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$f":"IF(LEFT(B284,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B284,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2596,11432.328522252736,0.13315196276811,1522.2369817477984]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$f":"IF(LEFT(B285,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B285,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2594,11423.520873160091,0.13315196276811,1521.0642259837398]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B286,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B286,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7661,33737.699849375276,0.13315196276811,4492.2409542256873]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$f":"IF(LEFT(B287,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B287,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4701,20702.379192261214,0.13315196276811,2756.5624234192605]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$f":"IF(LEFT(B288,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B288,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19407,85465.022970477206,0.13315196276811,11379.835556540647]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$f":"IF(LEFT(B289,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B289,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5931,26119.083384237663,0.13315196276811,3477.8072183151739]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$f":"IF(LEFT(B290,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B290,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5475,24110.939391114687,0.13315196276811,3210.4189041098598]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B291,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B291,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12497,55034.595355389996,0.13315196276811,7327.9643917188887]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B292,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B292,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9112,40127.649266088956,0.13315196276811,5343.0752610500531]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B293,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B293,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21377,94140.557326732174,0.13315196276811,12534.999984138169]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B294,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B294,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3596,15836.153068575053,0.13315196276811,2108.6148637769966]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B295,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B295,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1186,5222.935911938268,0.13315196276811,695.44416808662891]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$f":"IF(LEFT(B296,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B296,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},668,2941.7547969433081,0.13315196276811,391.70042519550435]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$f":"IF(LEFT(B297,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B297,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8541,37613.065450138914,0.13315196276811,5008.2534904113818]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$f":"IF(LEFT(B298,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B298,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8539,37604.257801046268,0.13315196276811,5007.080734647323]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B299,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B299,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9975,43928.149849565118,0.13315196276811,5849.1193732412521]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$f":"IF(LEFT(B300,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B300,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7763,34186.889953100152,0.13315196276811,4552.0514981926653]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B301,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B301,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12401,54611.828198943054,0.13315196276811,7271.6721150440853]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$f":"IF(LEFT(B302,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B302,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3102,13660.663742691828,0.13315196276811,1818.9441900545726]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B303,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B303,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},444,1955.2980985671088,0.13315196276811,260.35177962096395]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$f":"IF(LEFT(B304,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B304,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},145,638.55455921673604,0.13315196276811,85.024792894233727]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$f":"IF(LEFT(B305,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B305,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8186,36049.70773619449,0.13315196276811,4800.0893422910158]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B306,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B306,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14807,65207.430057394551,0.13315196276811,8682.4972992063358]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$f":"IF(LEFT(B307,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B307,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},781,3439.38697067773,0.13315196276811,457.96112586480376]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$f":"IF(LEFT(B308,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B308,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2239,9860.1631592156682,0.13315196276811,1312.9000778633745]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$f":"IF(LEFT(B309,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B309,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20695,91137.148986140353,0.13315196276811,12135.090268594255]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$f":"IF(LEFT(B310,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B310,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4301,18940.849373732286,0.13315196276811,2522.0112706075811]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B311,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B311,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9509,41875.967610978914,0.13315196276811,5575.8672802156452]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$f":"IF(LEFT(B312,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B312,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1759,7746.3273769809566,0.13315196276811,1031.4386944893595]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B313,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B313,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9137,40237.744879747013,0.13315196276811,5357.7347081007829]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$f":"IF(LEFT(B314,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B314,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2983,13136.608621679472,0.13315196276811,1749.165222093098]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B315,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B315,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21029,92608.026384612007,0.13315196276811,12330.940481192007]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$f":"IF(LEFT(B316,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B316,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2732,12031.248660552572,0.13315196276811,1601.9843737037695]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B317,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B317,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7454,32826.108168286555,0.13315196276811,4370.8607326456431]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$f":"IF(LEFT(B318,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B318,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},60,264.22947277933906,0.13315196276811,35.182672921751887]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B319,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B319,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11736,51683.284875638717,0.13315196276811,6881.7308234946695]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$f":"IF(LEFT(B320,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B320,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},861,3791.6929343835154,0.13315196276811,504.87135642713963]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B321,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B321,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26774,117907.99840323372,0.13315196276811,15699.681413449751]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$f":"IF(LEFT(B322,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B322,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1589,6997.6772041061622,0.13315196276811,931.7544545443958]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$f":"IF(LEFT(B323,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B323,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26163,115217.26160543079,0.13315196276811,15341.40452752991]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$f":"IF(LEFT(B324,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B324,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17087,75248.150023009439,0.13315196276811,10019.438870232909]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B325,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B325,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9911,43646.30507860049,0.13315196276811,5811.5911887913826]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$f":"IF(LEFT(B326,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B326,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1101,4848.6108255008712,0.13315196276811,645.60204811414712]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$f":"IF(LEFT(B327,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B327,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2489,10961.119295796248,0.13375000000000004,1466.0497058127487]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$f":"IF(LEFT(B328,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B328,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2221,9780.8943173818661,0.13375000000000004,1308.1946149498249]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$f":"IF(LEFT(B329,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B329,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1055,4646.0348963700444,0.13375000000000004,621.40716738949357]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$f":"IF(LEFT(B330,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B330,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},760,3346.9066552049612,0.13375000000000004,447.64876513366369]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$f":"IF(LEFT(B331,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B331,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1104,4861.8222991398379,0.13375000000000004,650.26873250995345]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$f":"IF(LEFT(B332,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B332,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},900,{"$f":"D332*E332","v":3963.4420916900858},0.13375000000000004,{"$f":"F332*G332","v":530.11037976354908}]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$f":"IF(LEFT(B333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1054,4641.6310718237228,0.13375006649997334,620.81846452476543]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},308,1356.3779602672737,0.13375006649997334,181.41564238484605]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B335,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B335,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},988,4350.9786517664497,0.13375006649997334,581.94368401372697]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B336,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B336,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1769,7790.3656224441793,0.13375006649997334,1041.9619200610152]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B337,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B337,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1325,5835.0675238770709,0.13375006649997334,780.44066935039302]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$f":"IF(LEFT(B338,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B338,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2035,8961.7829517659156,0.13375006649997334,1198.6390657570187]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B339,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B339,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},174,766.2654710600832,0.13375006649997334,102.48805771091952]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B340,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B340,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},335,1475.2812230179763,0.13375000000000004,197.3188635786544]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B341,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B341,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2397,10555.967437534595,0.13375000000000004,1411.8606447702525]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$f":"IF(LEFT(B342,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B342,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1707,7517.3285005721955,0.13375000000000004,1005.4426869515314]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$f":"IF(LEFT(B343,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B343,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4145,18253.852744506006,0.13375000000000004,2441.4528045776788]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$f":"IF(LEFT(B344,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B344,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},738,3250.0225151858704,0.13375000000000004,434.69051140611026]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B345,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B345,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10121,44571.108233328174,0.13315196276811,5934.7305440175141]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$f":"IF(LEFT(B346,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B346,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1126,4958.7064391589292,0.13315196276811,660.26149516487703]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B347,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B347,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14228,62657.615645073929,0.13315196276811,8342.9845055114311]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$f":"IF(LEFT(B348,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B348,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2917,12845.956201622199,0.13315196276811,1710.4642818791708]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B349,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B349,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9581,42193.042978314123,0.13315196276811,5618.0864877217473]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$f":"IF(LEFT(B350,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B350,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10542,46425.118367329873,0.13315196276811,6181.5956323518076]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$f":"IF(LEFT(B351,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B351,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4387,19319.578284716004,0.13375000000000004,2583.9935955807664]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B352,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B352,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11656,51330.978911932929,0.13315196276811,6834.8205929323331]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$f":"IF(LEFT(B353,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B353,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10339,45531.141984426438,0.13315196276811,6062.5609222998792]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B354,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B354,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2268,9987.8740710590155,0.13315196276811,1329.9050364422212]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$f":"IF(LEFT(B355,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B355,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2356,10375.410631135379,0.13315196276811,1381.5062900607907]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B356,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B356,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26386,116199.31447926066,0.13315196276811,15472.166795222422]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$f":"IF(LEFT(B357,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B357,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7444,32782.069922823328,0.13315196276811,4364.9969538253508]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B358,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B358,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15149,66713.538052236792,0.13315196276811,8883.0385348603231]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$f":"IF(LEFT(B359,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B359,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3557,15664.403911268482,0.13315196276811,2085.7461263778578]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B360,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B360,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8951,39418.633514131063,0.13315196276811,5248.6684220433526]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$f":"IF(LEFT(B361,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B361,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9689,42668.656029316931,0.13315196276811,5681.4152989809008]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B362,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B362,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5522,24317.919144791835,0.13315196276811,3237.9786645652321]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$f":"IF(LEFT(B363,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B363,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14929,65744.696652045881,0.13315196276811,8754.0354008139002]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$f":"IF(LEFT(B364,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B364,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18126,79823.723726638331,0.13315196276811,10628.685489661246]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$f":"IF(LEFT(B365,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B365,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6704,29523.239758544816,0.13315196276811,3931.0773211237442]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B366,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B366,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4664,20539.437684047287,0.13315196276811,2734.8664417841801]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$f":"IF(LEFT(B367,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B367,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15603,68712.874396267114,0.13315196276811,9149.2540933015789]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B368,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B368,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3766,16584.803241449848,0.13315196276811,2208.2991037219604]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$f":"IF(LEFT(B369,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B369,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10711,47169.364715658339,0.13315196276811,6280.6934944147406]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B370,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B370,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22512,99138.898186808001,0.13315196276811,13200.538880241307]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B371,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B371,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4903,21591.951750618322,0.13315196276811,2875.0107555891586]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$f":"IF(LEFT(B372,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B372,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23945,105449.5787616879,0.13315196276811,14040.81838518915]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B373,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B373,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4395,19354.808881086585,0.13315196276811,2577.1307915183256]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$f":"IF(LEFT(B374,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B374,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18727,82470.422278978032,0.13315196276811,10981.098596760792]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B375,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B375,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17360,76450.394124155428,0.13315196276811,10179.52003202688]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$f":"IF(LEFT(B376,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B376,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5781,25458.509702289317,0.13315196276811,3389.8505360107943]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B377,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B377,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16041,70641.74954755629,0.13315196276811,9406.0876056303678]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$f":"IF(LEFT(B378,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B378,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13124,57795.793345934093,0.13315196276811,7695.623323751196]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B379,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B379,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23081,101644.67435366541,0.13315196276811,13534.187895115923]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B380,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B380,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26928,118586.18738336736,0.13315196276811,15789.983607282247]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$f":"IF(LEFT(B381,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B381,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6737,29668.565968573454,0.13315196276811,3950.427791230708]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B382,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B382,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13213,58187.733730556778,0.13315196276811,7747.8109552517944]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$f":"IF(LEFT(B383,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B383,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},691,3043.0427615087215,0.13315196276811,405.18711648217595]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B384,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B384,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8622,37969.775238391019,0.13315196276811,5055.7500988557458]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$f":"IF(LEFT(B385,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B385,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},961,4232.0753890157466,0.13315196276811,563.50914463005938]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B386,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B386,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17800,78388.07692453725,0.13315196276811,10437.526300119727]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$f":"IF(LEFT(B387,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B387,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3143,13841.220549091044,0.13315196276811,1842.9856832177697]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B388,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B388,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21138,93088.043260161139,0.13315196276811,12394.855670333189]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$f":"IF(LEFT(B389,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B389,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3729,16421.861733235921,0.13315196276811,2186.6031220868799]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B390,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B390,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9540,42012.486171914905,0.13315196276811,5594.0449945585497]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$f":"IF(LEFT(B391,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B391,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4090,18011.642394458278,0.13315196276811,2398.2855374994206]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$f":"IF(LEFT(B392,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B392,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13101,57694.505381368683,0.13315196276811,7682.1366324645251]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$f":"IF(LEFT(B393,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B393,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1457,6416.3723639916161,0.13315196276811,854.35257411654163]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B394,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B394,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2667,11745.00006504162,0.13315196276811,1563.8698113718715]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$f":"IF(LEFT(B395,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B395,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10655,46922.750541064292,0.13315196276811,6247.8563330211064]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B396,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B396,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10691,{"$f":"D396*E396","v":47081.288224731892},0.13315196276811,{"$f":"F396*G396","v":6268.9659367741569}]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$f":"IF(LEFT(B397,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B397,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3191,14052.604127314515,0.13315196276811,1871.1318215551712]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B398,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B398,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5663,24938.858405823285,0.13315196276811,3320.6579459313493]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$f":"IF(LEFT(B399,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B399,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16982,74785.748445645586,0.13315196276811,9957.8691926198426]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B400,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B400,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8219,36195.033946223128,0.13315196276811,4819.4398123979799]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$f":"IF(LEFT(B401,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B401,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},828,3646.3667243548789,0.13315196276811,485.52088632017609]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$f":"IF(LEFT(B402,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B402,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1233,5429.9156656154173,0.13375000000000004,726.25122027606221]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B403,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B403,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6985,30760.714456061385,0.13315196276811,4095.8495059739489]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B404,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B404,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20959,92299.758666369453,0.13315196276811,12289.894029449964]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B405,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B405,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1226,5399.0888937911614,0.13375000000000004,722.12813954456806]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$f":"IF(LEFT(B406,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B406,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6118,26942.598574399937,0.13375000000000004,3603.5725593259926]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B407,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B407,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18653,82144.539262550185,0.13315196276811,10937.706633490632]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$f":"IF(LEFT(B408,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B408,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4662,20530.630034954644,0.13315196276811,2733.6936860201217]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$f":"IF(LEFT(B409,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B409,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26157,115190.83865815286,0.13315196276811,15337.886260237736]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$f":"IF(LEFT(B410,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B410,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6543,28814.224006586923,0.13315196276811,3836.6704821170433]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B411,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B411,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1308,5760.2025065895914,0.13315196276811,766.98226969419125]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$f":"IF(LEFT(B412,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B412,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5228,23023.194728173075,0.13315196276811,3065.5835672486478]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B413,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B413,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15150,66717.941876783108,0.13315196276811,8883.6249127423525]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$f":"IF(LEFT(B414,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B414,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3788,16681.687381468939,0.13315196276811,2221.1994171266028]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B415,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B415,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13825,60882.874352906038,0.13315196276811,8106.6742190536643]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$f":"IF(LEFT(B416,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B416,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13958,61468.583017566903,0.13315196276811,8184.6624773635476]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$f":"IF(LEFT(B417,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B417,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6631,29201.760566663288,0.13315196276811,3888.2717357356132]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$f":"IF(LEFT(B418,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B418,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1628,7169.4263614127331,0.13315196276811,954.62319194353461]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$f":"IF(LEFT(B419,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B419,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4253,18729.465795508815,0.13375000000000004,2505.0660501493048]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$f":"IF(LEFT(B420,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B420,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18143,79898.588743925808,0.13315196276811,10638.653913655742]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$f":"IF(LEFT(B421,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B421,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4533,19962.536668479064,0.13315196276811,2658.0509392383551]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B422,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B422,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20917,92114.798035423912,0.13315196276811,12265.266158404736]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$f":"IF(LEFT(B423,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B423,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5233,23045.213850904685,0.13315196276811,3068.5154566587935]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B424,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B424,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21072,92797.390840103864,0.13315196276811,12356.154730119262]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$f":"IF(LEFT(B425,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B425,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5270,23208.155359118613,0.13315196276811,3090.2114382938744]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B426,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B426,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13288,58518.020571530949,0.13315196276811,7791.7892964039847]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$f":"IF(LEFT(B427,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B427,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8863,39031.096954054701,0.13315196276811,5197.0671684247836]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B428,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B428,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6784,29875.545722250601,0.13315196276811,3977.9875516860802]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$f":"IF(LEFT(B429,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B429,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4531,19953.729019386421,0.13315196276811,2656.8781834742967]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B430,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B430,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6222,27400.596327217459,0.13315196276811,3648.4431819856709]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$f":"IF(LEFT(B431,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B431,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8666,38163.5435184292,0.13315196276811,5081.5507256650308]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$f":"IF(LEFT(B432,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B432,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18462,81303.408774202617,0.13315196276811,10825.708458023055]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$f":"IF(LEFT(B433,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B433,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4619,20341.265579462783,0.13315196276811,2708.4794370928662]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B434,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B434,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21322,93898.34697668445,0.13315196276811,12502.749200626562]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$f":"IF(LEFT(B435,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B435,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7131,31403.672839824445,0.13315196276811,4181.4606767502119]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$f":"IF(LEFT(B436,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B436,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4762,20971.012489586876,0.13315196276811,2792.3314742230414]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B437,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B437,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15001,66061.772019381082,0.13315196276811,8796.2546083200014]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$f":"IF(LEFT(B438,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B438,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10007,44069.072235047432,0.13315196276811,5867.883465466186]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B439,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B439,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2842,12515.669360648026,0.13315196276811,1666.485940726981]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$f":"IF(LEFT(B440,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B440,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4261,18764.696391879395,0.13315196276811,2498.5561553264133]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$f":"IF(LEFT(B441,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B441,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16696,73526.254625397414,0.13315196276811,9790.1651183594931]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$f":"IF(LEFT(B442,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B442,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4846,21340.933751477951,0.13315196276811,2841.5872163134941]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B443,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B443,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25927,114177.95901249872,0.13315196276811,15203.019347371019]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$f":"IF(LEFT(B444,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B444,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18773,82672.998208108867,0.13315196276811,11008.071979334138]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B445,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B445,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34588,152319.48340819631,0.13315196276811,20281.638183625902]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$f":"IF(LEFT(B446,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B446,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1444,6359.1226448894258,0.13315196276811,846.72966165016203]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$f":"IF(LEFT(B447,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B447,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12752,56157.570614702192,0.13315196276811,7477.4907516363346]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$f":"IF(LEFT(B448,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B448,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},819,3606.7323034379779,0.13315196276811,480.24348538191327]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B449,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B449,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11113,48939.702183279915,0.13315196276811,6516.4174029904789]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$f":"IF(LEFT(B450,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B450,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1513,6662.9865385856665,0.13315196276811,887.18973551017677]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B451,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B451,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21915,96509.814932653579,0.13315196276811,12850.471284669877]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$f":"IF(LEFT(B452,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B452,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6183,27228.847169910889,0.13315196276811,3625.5744445865321]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$f":"IF(LEFT(B453,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B453,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16955,74666.845182894889,0.13315196276811,9942.036989805054]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$f":"IF(LEFT(B454,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B454,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7267,32002.592978124281,0.13315196276811,4261.2080687061825]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$f":"IF(LEFT(B455,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B455,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16919,74508.307499227289,0.13315196276811,9920.9273860520043]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$f":"IF(LEFT(B456,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B456,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9521,41928.813505534781,0.13315196276811,5582.9038147999954]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$f":"IF(LEFT(B457,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B457,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17452,76855.545982417083,0.13315196276811,10233.466797173565]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B458,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B458,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12116,53356.738203241199,0.13315196276811,7104.5544186657644]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$f":"IF(LEFT(B459,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B459,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1350,5945.163137535128,0.13315196276811,791.61014073941737]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B460,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B460,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11340,{"$f":"D460*E460","v":49939.370355295076},0.13315196276811,{"$f":"F460*G460","v":6649.5251822111068}]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$f":"IF(LEFT(B461,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B461,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8211,36159.803349852547,0.13315196276811,4814.7487893417456]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$f":"IF(LEFT(B462,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B462,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14945,65815.157844787027,0.13315196276811,8763.4174469263653]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$f":"IF(LEFT(B463,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B463,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10393,45768.948509927846,0.13315196276811,6094.2253279294564]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$f":"IF(LEFT(B464,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B464,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20015,88142.548294641179,0.13315196276811,11736.353308814399]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$f":"IF(LEFT(B465,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B465,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4693,20667.148595890634,0.13315196276811,2751.8714003630266]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B466,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B466,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36706,161646.78379730697,0.13315196276811,21523.586537763746]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B467,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B467,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2343,10318.160912033189,0.13315196276811,1373.8833775944111]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$f":"IF(LEFT(B468,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B468,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26907,118493.70706789459,0.13315196276811,15777.669671759633]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$f":"IF(LEFT(B469,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B469,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},545,2400.084377745663,0.13315196276811,319.575945705913]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$f":"IF(LEFT(B470,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B470,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30573,134638.12785471222,0.13315196276811,17927.330987278678]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$f":"IF(LEFT(B471,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B471,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3399,14968.599632949557,0.13315196276811,1993.0984210172446]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B472,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B472,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24701,108778.87011870756,0.13315196276811,14484.120064003224]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$f":"IF(LEFT(B473,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B473,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1300,5724.9719102190129,0.13315196276811,762.29124663795767]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$f":"IF(LEFT(B474,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B474,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},986,4342.1710026738047,0.13315196276811,578.16859168078929]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$f":"IF(LEFT(B475,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B475,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4484,19746.74926570927,0.13315196276811,2629.3184230189245]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$f":"IF(LEFT(B476,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B476,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3737,16457.092329606501,0.13315196276811,2191.2941451431134]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$f":"IF(LEFT(B477,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B477,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6366,28034.747061887872,0.13315196276811,3732.8815969978755]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B478,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B478,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37273,164143.75231507173,0.13315196276811,21856.062796874303]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$f":"IF(LEFT(B479,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B479,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},372,1638.2227312319021,0.13315196276811,218.13257211486172]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B480,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B480,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12327,54285.945182515206,0.13315196276811,7228.2801517739254]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$f":"IF(LEFT(B481,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B481,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7558,33284.105921104077,0.13315196276811,4431.8440323766799]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B482,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B482,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36933,162646.45196932214,0.13315196276811,21656.694316984373]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$f":"IF(LEFT(B483,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B483,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5041,22199.679538010801,0.13315196276811,2955.9309033091877]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$f":"IF(LEFT(B484,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B484,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36513,160796.84565986678,0.13315196276811,21410.415606532111]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$f":"IF(LEFT(B485,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B485,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2337,10291.737964755255,0.13315196276811,1370.365110302236]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$f":"IF(LEFT(B486,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B486,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14277,62873.403047843727,0.13315196276811,8371.7170217308612]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$f":"IF(LEFT(B487,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B487,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4758,20953.397191401586,0.13315196276811,2789.9859626949246]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B488,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B488,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27885,122800.64747419782,0.13315196276811,16351.147240384189]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B489,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B489,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26652,117370.73180858241,0.13315196276811,15628.14331184219]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$f":"IF(LEFT(B490,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B490,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9365,41241.816876308505,0.13315196276811,5491.4288652034411]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$f":"IF(LEFT(B491,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B491,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7670,33777.334270292173,0.13315196276811,4497.5183551639493]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$f":"IF(LEFT(B492,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B492,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},760,3346.9066552049612,0.13315196276811,445.64719034219058]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$f":"IF(LEFT(B493,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B493,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8550,37652.699871055811,0.13315196276811,5013.5308913496438]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B494,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B494,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3664,16135.613137724971,0.13315196276811,2148.4885597549819]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$f":"IF(LEFT(B495,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B495,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17782,78308.808082703443,0.13315196276811,10426.971498243201]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B496,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B496,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7623,33570.354516615022,0.13315196276811,4469.958594708577]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$f":"IF(LEFT(B497,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B497,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24497,107880.48991125781,0.13315196276811,14364.498976069268]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B498,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B498,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10498,46231.350087291685,0.13315196276811,6155.7950055425217]
[null,"BIRCH CREEK UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B499,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B499,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1587,6988.869555013518,0.13315196276811,930.58169878033755]
[null,"BIRCH CREEK UNIT 25 BR","BEAR RIVER",{"$f":"IF(LEFT(B500,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B500,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},202,889.57255835710805,0.13315196276811,118.44833216989801]
[null,"BIRCH CREEK UNIT 82 ALMY","ALMY",{"$f":"IF(LEFT(B501,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B501,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},162,713.41957650421546,0.13375006649997334,95.419915799821638]
[null,"BIRCH CREEK UNIT 66 MESA","ALMY",{"$f":"IF(LEFT(B502,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B502,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1803,7940.0956570191383,0.13375000000000004,1061.9877941263101]
[null,"BIRCH CREEK UNIT 153 ALMY","ALMY",{"$f":"IF(LEFT(B503,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B503,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1594,7019.696326837774,0.13375000000000004,938.88438371455254]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$f":"IF(LEFT(B504,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B504,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6561,28893.492848420723,0.15008530866450023,4336.4887925507546]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$f":"IF(LEFT(B505,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B505,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1,4.4038245463223173,0.15008530866450023,0.66094936633908774]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$f":"IF(LEFT(B506,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B506,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21618,95201.879042395856,0.14999999999999991,14280.28185635937]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B507,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B507,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10485,46174.100368189494,0.15003638814674433,6927.7952451684096]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$f":"IF(LEFT(B508,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B508,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4669,20561.4568067789,0.14999999999999991,3084.2185210168332]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$f":"IF(LEFT(B509,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B509,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3548,15624.769490351582,0.14999999999999991,2343.715423552736]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$f":"IF(LEFT(B510,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B510,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1091,4804.5725800376485,0.15008530866450023,721.09575867594469]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$f":"IF(LEFT(B511,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B511,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},763,3360.1181288439279,0.14999999999999991,504.01771932658892]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$f":"IF(LEFT(B512,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B512,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3438,15140.348790256126,0.14999999999999991,2271.0523185384177]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$f":"IF(LEFT(B513,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B513,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8526,37547.008081944077,0.16433090909090903,6170.1339717495784]
[null,"BRADY 38-W MID/UPPER WEBER","FRONTIER",{"$f":"IF(LEFT(B514,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B514,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16375,72112.626946027944,0.15008530866450023,10823.045873802561]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B515,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B515,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6859,30205.832563224776,0.15003638814674433,4531.9740187515617]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$f":"IF(LEFT(B516,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B516,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},704,3100.2924806109113,0.16486662685508496,511.13476354250486]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$f":"IF(LEFT(B517,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B517,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2409,10608.813332090462,0.15000020779220791,1591.3242042423149]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$f":"IF(LEFT(B518,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B518,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6357,27995.112640970972,0.11060606060606054,3096.4291254407271]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$f":"IF(LEFT(B519,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B519,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1,4.4038245463223173,0.15008530866450023,0.66094936633908774]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$f":"IF(LEFT(B520,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B520,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3920,17262.992221583485,0.11060606060606054,1909.3915639024146]
[null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B521,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B521,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},450,1981.7210458450429,0.15003638814674433,297.33026803297895]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B522,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B522,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22677,99865.529236951188,0.13270636463754512,13252.791337640267]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$f":"IF(LEFT(B523,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B523,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25280,111328.68453102818,0.17500000000000004,19482.519792929936]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B524,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B524,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29157,{"$f":"D524*E524","v":128402.3122971198},0.1750001354794728,{"$f":"F524*G524","v":22470.422047873541}]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$f":"IF(LEFT(B525,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B525,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8224,36217.053068954738,0.1750001354794728,6337.9891937343355]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B526,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B526,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43374,191011.48587218419,0.17500000000000002,33427.010027632234]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$f":"IF(LEFT(B527,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B527,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34080,150082.34053866458,0.16940006400000002,25423.958092519577]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B528,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B528,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4110,18099.718885384726,0.17465000340923315,3161.1159650386039]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$f":"IF(LEFT(B529,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B529,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21115,92986.755295595736,0.17500000000000004,16272.682176729259]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$f":"IF(LEFT(B530,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B530,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7810,34393.869706777296,0.17500000000000004,6018.9271986860285]
[null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",{"$f":"IF(LEFT(B531,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B531,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11448,50414.983406297892,0.17908361746350762,9028.4976027625362]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B532,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B532,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40831,179812.56005088653,0.16166666666666671,29069.697208226662]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B533,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B533,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27938,123034.05017515291,0.16656812863792678,20493.551496420008]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B534,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B534,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12711,55977.013808302974,0.20312511999999999,11370.337647053198]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$f":"IF(LEFT(B535,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B535,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17014,74926.670831127907,0.17500000000000002,13112.167395447384]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B536,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B536,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2320,10216.872947467777,0.16940006400000002,1730.7389311809102]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B537,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B537,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},67173,295818.10625010903,0.12986945668135103,38417.736735207829]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B538,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B538,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46521,204870.32171946054,0.17465000340923315,35780.602386754472]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B539,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B539,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27371,120537.08165738815,0.1750001354794728,21094.0056203432]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B540,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B540,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56805,250159.25335383925,0.16656812863792678,41668.558692610008]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B541,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B541,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16162,71174.612317661289,0.18750015999999997,13345.251197499461]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B542,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B542,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31690,139557.19987295422,0.16166666666666671,22561.747312794272]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$f":"IF(LEFT(B543,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B543,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24884,109584.77001068454,0.17500000000000002,19177.334751869796]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B544,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B544,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23681,104286.9690814588,0.17500000000000002,18250.219589255292]
[null,"MFS FED 10-3R FR","FRONTIER",{"$f":"IF(LEFT(B545,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B545,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50344,221706.14296005075,0.13270636463754512,29421.816250040203]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B546,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B546,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40141,176773.92111392415,0.17464984122991803,30873.537256136908]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$f":"IF(LEFT(B547,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B547,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37030,163073.62295031542,0.16166666666666671,26363.569043634332]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B548,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B548,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34688,152759.86586282853,0.1750001354794728,26732.997221821086]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B549,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B549,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18384,80959.910459589475,0.18750015999999997,15179.996164758697]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$f":"IF(LEFT(B550,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B550,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4596,20239.977614897369,0.18750015999999997,3794.9990411896742]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B551,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B551,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40766,179526.3114553756,0.16656812863792678,29903.361740391512]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$f":"IF(LEFT(B552,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B552,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21957,96694.77556359912,0.16656328362148606,16105.7993269157]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B553,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B553,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},79091,348302.88719317841,0.1750001354794728,60953.052446697751]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B554,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B554,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16169,71205.439089485546,0.17464984122991803,12436.018631685249]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$f":"IF(LEFT(B555,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B555,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7302,32156.726837245562,0.16927521807241153,5443.3369478697105]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$f":"IF(LEFT(B556,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B556,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19216,84623.892482129653,0.17500000000000004,14809.181184372694]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$f":"IF(LEFT(B557,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B557,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3396,14955.388159310589,0.17500000000000004,2617.1929278793536]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B558,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B558,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15866,69871.080251949883,0.18750015999999997,13100.838726613441]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$f":"IF(LEFT(B559,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B559,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29648,130564.59014936407,0.16166666666666671,21107.942074147199]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B560,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B560,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37774,166350.06841277922,0.16656812863792678,27708.619594307729]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$f":"IF(LEFT(B561,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B561,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9368,41255.028349947468,0.17500000000000004,7219.6299612408084]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B562,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B562,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23852,105040.02307887991,0.13270636463754512,13939.479604241993]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B563,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B563,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43231,190381.7389620601,0.16656812863792678,31711.529985744623]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B564,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B564,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50736,223432.44218220908,0.17113239999999996,38236.530068502667]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B565,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B565,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48639,214197.6221085712,0.17113239999999996,36656.153145732846]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B566,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B566,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},114187,502859.51347090647,0.17500000000000002,88000.414857408643]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$f":"IF(LEFT(B567,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B567,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42716,188113.7693207041,0.17500000000000002,32919.909631123221]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$f":"IF(LEFT(B568,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B568,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72134,317665.47982441401,0.17500000000000002,55591.458969272455]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$f":"IF(LEFT(B569,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B569,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25402,111865.95112567951,0.18749994666666664,20974.859869880846]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$f":"IF(LEFT(B570,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B570,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37551,165368.01553894934,0.18749994666666664,31006.494093925503]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$f":"IF(LEFT(B571,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B571,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30096,132537.50354611647,0.18749994666666664,24850.774846229979]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$f":"IF(LEFT(B572,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B572,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47576,209516.35661583056,0.18749994666666664,39284.30569126254]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$f":"IF(LEFT(B573,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B573,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19026,83787.165818328416,0.18749994666666664,15710.089122287733]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$f":"IF(LEFT(B574,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B574,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1953,8600.6693389674856,0.21887943372872165,1882.5096346011819]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$f":"IF(LEFT(B575,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B575,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43607,192037.57699147728,0.16954399382898069,32558.817768375429]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$f":"IF(LEFT(B576,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B576,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32335,142397.66670533214,0.16954399382898069,24142.669125150082]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$f":"IF(LEFT(B577,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B577,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18644,82104.904841633281,0.18712338037139509,15363.747339038142]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$f":"IF(LEFT(B578,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B578,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},75174,331053.10644523386,0.17972711100929656,59499.218412055016]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$f":"IF(LEFT(B579,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B579,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46496,204760.22610580246,0.18712284107427321,38315.315247928324]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B580,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B580,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96877,426629.31057406712,0.13469890909090909,57466.502720533485]
[null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",{"$f":"IF(LEFT(B581,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B581,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43466,191416.63773044586,0.12499962199981253,23927.007360780786]
[null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",{"$f":"IF(LEFT(B582,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B582,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1326,5839.4713484233926,0.12499962199981253,729.93171123165962]
[null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",{"$f":"IF(LEFT(B583,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B583,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28243,124377.2166617812,0.12499962199981253,15547.105068111436]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B584,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B584,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18654,82148.943087096501,0.17109376661132791,14055.172095910948]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$f":"IF(LEFT(B585,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B585,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5484,24150.573812031587,0.16710545959000112,4035.6927362217834]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$f":"IF(LEFT(B586,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B586,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},949,4179.2294944598789,0.17109406710940669,715.04137159073036]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$f":"IF(LEFT(B587,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B587,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2587,11392.694101335836,0.17500027978557234,1993.7246552452109]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B588,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B588,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12612,{"$f":"D588*E588","v":55541.035178217069},0.16710534736842106,{"$f":"F588*G588","v":9281.2039766576563}]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B589,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B589,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12055,53088.104905915534,0.16710534736842106,8871.3062114341938]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$f":"IF(LEFT(B590,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B590,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2846,12533.284658833316,0.17109376661132791,2144.3668802917641]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B591,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B591,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24022,105788.67325175471,0.17109376661132791,18099.782571457748]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B592,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B592,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1076,4738.5152118428132,0.17109376661132791,810.73041573926128]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B593,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B593,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24282,106933.66763379851,0.17109376661132791,18295.683973030431]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B594,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B594,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},391,1721.895397612026,0.1550036186960351,266.90001764591221]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$f":"IF(LEFT(B595,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B595,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7277,32046.631223587505,0.14919028157450756,4781.0459357614254]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$f":"IF(LEFT(B596,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B596,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},107843,474921.65054903767,0.15499991812808053,73612.816952353707]
[null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",{"$f":"IF(LEFT(B597,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B597,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2483,10934.696348518313,0.17500000000000004,1913.5718609907053]
[null,"BERKLEY FED 1 FR","FRONTIER",{"$f":"IF(LEFT(B598,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B598,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1854,8164.690708881576,0.1875,1530.8795079152956]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$f":"IF(LEFT(B599,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B599,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20236,89115.793519378407,0.1875,16709.211284883451]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$f":"IF(LEFT(B600,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B600,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4860,21402.587295126461,0.13238430899440623,2833.3667297577745]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$f":"IF(LEFT(B601,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B601,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15398,67810.090364271047,0.17109406710940669,11601.904151479523]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$f":"IF(LEFT(B602,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B602,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8752,38542.272429412922,0.16710527999999999,6440.6172261533266]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$f":"IF(LEFT(B603,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B603,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},194,854.34196198652955,0.17109406710940669,146.17284097850546]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$f":"IF(LEFT(B604,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B604,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1676,7380.809939636204,0.17500000000000004,1291.6417394363361]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$f":"IF(LEFT(B605,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B605,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},509,2241.5466940780593,0.15503099666189787,347.50921804710384]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$f":"IF(LEFT(B606,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B606,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5920,26070.64131422812,0.17109406710940669,4460.5320546018165]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$f":"IF(LEFT(B607,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B607,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9844,43351.248833996891,0.16710581305227967,7244.2456832367416]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$f":"IF(LEFT(B608,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B608,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9682,42637.829257492675,0.17499999999999996,7461.6201200612168]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B609,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B609,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42147,185607.99315384671,0.16710534736842106,31016.088170329072]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$f":"IF(LEFT(B610,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B610,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14457,63666.091466181744,0.14325871492314249,9120.7224476244446]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B611,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B611,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50764,223555.74926950611,0.17109376661132791,38248.995190137415]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B612,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B612,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7004,30844.387122441512,0.17109376661132791,5277.282371596456]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B613,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B613,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21412,94294.691185853459,0.17109376661132791,16133.233886439652]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B614,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B614,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4477,19715.922493885013,0.17109376661132791,3373.2714416957924]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B615,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B615,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24337,107175.87798384624,0.17109376661132791,18337.124654132345]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$f":"IF(LEFT(B616,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B616,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20279,89305.157974870279,0.16876698508613705,15071.762264060046]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$f":"IF(LEFT(B617,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B617,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14236,62692.846241444509,0.13238161126830639,8299.3800004386103]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$f":"IF(LEFT(B618,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B618,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12622,55585.073423680289,0.13238430899440623,7358.5915355972493]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$f":"IF(LEFT(B619,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B619,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8865,39039.904603147341,0.13238430899440623,5168.2707940951996]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$f":"IF(LEFT(B620,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B620,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},930,4095.5568280797552,0.13238430899440623,542.18746063266053]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$f":"IF(LEFT(B621,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B621,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13687,60275.146565513554,0.16710545959000112,10072.30606868482]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$f":"IF(LEFT(B622,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B622,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1674,7372.002290543559,0.19557569871587349,1441.7844989080763]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$f":"IF(LEFT(B623,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B623,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8969,39497.902355964863,0.16876698508613705,6665.9418978428193]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$f":"IF(LEFT(B624,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B624,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24749,108990.25369693103,0.12506329406329411,13630.680148132315]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$f":"IF(LEFT(B625,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B625,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2671,11762.615363226909,0.17500027978557234,2058.4609795747806]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$f":"IF(LEFT(B626,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B626,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},700,3082.677182425622,0.15701492537313433,484.02632774802305]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$f":"IF(LEFT(B627,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B627,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},378,1664.645678509836,0.15015031152647965,249.94706720945996]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$f":"IF(LEFT(B628,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B628,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8650,38093.082325688047,0.1875,7142.4529360665092]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$f":"IF(LEFT(B629,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B629,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15377,67717.610048798277,0.1875,12697.051884149678]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B630,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B630,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23353,102842.51463026508,0.1708855291139309,17574.297528000028]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B631,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B631,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13284,58500.405273345663,0.17109376661132791,10009.0546865059]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$f":"IF(LEFT(B632,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B632,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9676,42611.406310214741,0.12500138599789337,5326.4848480962219]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$f":"IF(LEFT(B633,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B633,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1707,7517.3285005721955,0.12505732991285853,940.09703035939117]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B634,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B634,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27734,122135.66996770314,0.1708855291139309,20871.218586115392]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B635,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B635,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33164,146048.43725423334,0.17109376661132791,24987.97723752497]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B636,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B636,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20421,89930.501060448049,0.17109376661132791,15386.548159676076]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B637,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B637,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39996,176135.36655470741,0.17109376661132791,30135.663297311799]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$f":"IF(LEFT(B638,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B638,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11403,50216.811301713387,0.17109376661132791,8591.7833928204436]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B639,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B639,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28274,124513.73522271719,0.17109376661132791,21303.523954100256]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B640,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B640,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39474,173836.57014152716,0.17109376661132791,29742.353560308184]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$f":"IF(LEFT(B641,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B641,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4788,21085.511927791256,0.12494405241935486,2634.509307594883]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$f":"IF(LEFT(B642,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B642,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22723,100068.10516608202,0.12494405241935486,12502.914577376467]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$f":"IF(LEFT(B643,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B643,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13391,58971.614499802148,0.16710527999999999,9854.4681530414982]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$f":"IF(LEFT(B644,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B644,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6179,27211.231871725598,0.17109406710940669,4655.6803319906458]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$f":"IF(LEFT(B645,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B645,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1913,8424.5163571145931,0.17500027978557234,1474.2927195531845]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$f":"IF(LEFT(B646,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B646,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26859,118282.32348967112,0.17109376661132791,20237.368249387382]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B647,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B647,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28275,124518.13904726352,0.17109376661132791,21304.277421029383]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B648,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B648,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11343,49952.581828934046,0.17109376661132791,8546.5753770729007]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$f":"IF(LEFT(B649,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B649,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6852,30175.005791400519,0.17500000000000004,5280.6260134950926]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$f":"IF(LEFT(B650,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B650,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27746,122188.51586225902,0.17109406710940669,20905.730132936151]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$f":"IF(LEFT(B651,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B651,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14412,63467.91936159724,0.16710545959000112,10605.835834140837]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$f":"IF(LEFT(B652,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B652,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9134,{"$f":"D652*E652","v":40224.53340610805},0.149197957452951,{"$f":"F652*G652","v":6001.4182236893148}]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$f":"IF(LEFT(B653,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B653,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3210,14136.276793694638,0.19556701809666666,2764.5894995319682]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$f":"IF(LEFT(B654,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B654,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21964,96725.602335423377,0.14999805261067006,14508.651987907586]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$f":"IF(LEFT(B655,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B655,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6019,26506.619944314029,0.17500000000000004,4638.6584902549557]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$f":"IF(LEFT(B656,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B656,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13408,59046.479517089632,0.15735303529411765,9291.1427754460001]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$f":"IF(LEFT(B657,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B657,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3870,17042.800994267367,0.15500332882010159,2641.6908865299793]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$f":"IF(LEFT(B658,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B658,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3044,13405.241919005133,0.14999805261067006,2010.7601826256916]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B659,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B659,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13866,61063.431159305255,0.16710534736842106,10204.025875383371]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$f":"IF(LEFT(B660,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B660,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47696,210044.81556138926,0.12506329406329411,26268.8965350244]
[null,"LAWLER FED 30-4 FR","FRONTIER",{"$f":"IF(LEFT(B661,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B661,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2587,11392.694101335836,0.17500027978557234,1993.7246552452109]
[null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",{"$f":"IF(LEFT(B662,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B662,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7279,32055.438872680148,0.16710545959000112,5356.6388451784032]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$f":"IF(LEFT(B663,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B663,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3081,13568.183427219059,0.19557569871587349,2653.6069540835024]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$f":"IF(LEFT(B664,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B664,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13315,58636.923834281653,0.17109406710940669,10032.429781591754]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$f":"IF(LEFT(B665,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B665,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1768,7785.9617978978567,0.149197957452951,1161.6495970530664]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$f":"IF(LEFT(B666,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B666,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1631,7182.6378350516998,0.19556701809666666,1404.6870634693585]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B667,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B667,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1043,4593.1890018141767,0.15499887791741471,711.93914134380748]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B668,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B668,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2244,9882.18228194728,0.15499887791741471,1531.7271650771852]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B669,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B669,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1844,8120.6524634183534,0.15499887791741471,1258.6920197871343]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$f":"IF(LEFT(B670,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B670,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27843,122615.68684325228,8.9597349720777278E-2,10986.040575348183]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$f":"IF(LEFT(B671,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B671,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15710,69184.0836227236,0.14119600737762761,9768.516381608486]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B672,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B672,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3303,14545.832476502614,0.15500124831337442,2254.6221916151276]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$f":"IF(LEFT(B673,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B673,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15235,67092.266963220507,0.1875,12579.800055603846]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$f":"IF(LEFT(B674,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B674,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10261,45187.643669813297,0.17500000000000004,7907.8376422173287]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$f":"IF(LEFT(B675,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B675,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9228,40638.492913462345,0.15735303529411765,6394.5902097117905]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B676,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B676,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},272,1197.8402765996702,0.15503099666189787,185.7023719230103]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$f":"IF(LEFT(B677,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B677,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},394,1735.106871250993,0.15500000000000008,268.94156504390406]
[null,"BRUFF 21-15 FR","FRONTIER",{"$f":"IF(LEFT(B678,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B678,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23329,102736.82284115333,0.16710527999999999,17167.865547181322]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$f":"IF(LEFT(B679,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B679,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16178,71245.07351040245,0.16710534736842106,11905.432757244494]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$f":"IF(LEFT(B680,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B680,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},266,1171.4173293217364,0.14093007033656918,165.08792661478833]
[null,"TRIPP 14-7 FR","FRONTIER",{"$f":"IF(LEFT(B681,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B681,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1434,6315.0843994262032,0.15500964976586223,978.89902099691619]
[null,"TRIPP 14-7 DK","DAKOTA",{"$f":"IF(LEFT(B682,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B682,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64,281.84477096462831,0.13019328439125724,36.694296420386614]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B683,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B683,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64474,283932.18379958509,0.17109376661132791,48579.026788450872]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B684,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B684,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36845,162258.91540924579,0.17109376661132791,27761.489003636696]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B685,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B685,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29950,131894.5451623534,0.17109376661132791,22566.334527314943]
[null,"FABIAN DITCH 531-09E FR","MESAVERDE",{"$f":"IF(LEFT(B686,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B686,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12892,56774.106051187315,0.16710545959000112,9487.26308449512]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$f":"IF(LEFT(B687,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B687,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2119,9331.7042136569908,0.15500423181814293,1446.4536431920294]
[null,"DONLEY 26-10 FR","MESAVERDE",{"$f":"IF(LEFT(B688,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B688,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},708,3117.9077787962005,0.15500331169691342,483.28603127897844]
[null,"STATE OF WYOMING 24-09 FR","MESAVERDE",{"$f":"IF(LEFT(B689,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B689,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},402,1770.3374676215715,0.15502414678372017,274.44505543728593]
[null,"KOBUS 631-15E FR","MESAVERDE",{"$f":"IF(LEFT(B690,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B690,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13942,61398.12182482575,0.17109406710940669,10504.854375888264]
[null,"MCNAMARA 34-6 FR","MESAVERDE",{"$f":"IF(LEFT(B691,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B691,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10892,47966.45695854268,0.17147677545210113,8225.1333691128966]
[null,"MCNAMARA 34-6 DK","MESAVERDE",{"$f":"IF(LEFT(B692,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B692,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22015,96950.197387285822,0.15639283631941298,15162.316351124571]
[null,"MCNAMARA 34-9 FR","MESAVERDE",{"$f":"IF(LEFT(B693,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B693,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10673,47002.019382898092,0.17500159999999998,8225.4285952381779]
[null,"MCNAMARA 34-9 DK","MESAVERDE",{"$f":"IF(LEFT(B694,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B694,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13261,58399.117308780253,0.15735303529411765,9189.2783670338158]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$f":"IF(LEFT(B695,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B695,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22730,100098.93193790628,0.16166719304507729,16182.713353211548]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$f":"IF(LEFT(B696,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B696,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39361,173338.93796779274,0.16166677333333332,28023.146794279874]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$f":"IF(LEFT(B697,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B697,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32337,142406.47435442478,0.16166677333333332,23022.395210655934]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$f":"IF(LEFT(B698,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B698,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4412,19429.673898374065,0.1550786838340486,3013.1282554846184]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$f":"IF(LEFT(B699,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B699,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13198,58121.676362361941,0.15499700777977254,9008.6859233104351]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$f":"IF(LEFT(B700,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B700,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5255,23142.097990923779,0.16596204625284744,3840.7099371576201]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$f":"IF(LEFT(B701,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B701,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5781,25458.509702289317,0.17500000000000004,4455.2391979006316]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$f":"IF(LEFT(B702,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B702,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4238,18663.408427313982,0.17500000000000004,3266.0964747799476]
[null,"KOBUS 618-09E FR","FRONTIER",{"$f":"IF(LEFT(B703,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B703,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14765,65022.469426449017,0.17108586085860852,11124.425156976584]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$f":"IF(LEFT(B704,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B704,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12743,56117.936193785288,0.16710545959000112,9377.6135189048491]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B705,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B705,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},968,4262.9021608400035,0.15500000000000008,660.7498349302009]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$f":"IF(LEFT(B706,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B706,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5203,22913.099114515018,0.15499700777977254,3551.4618017111839]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$f":"IF(LEFT(B707,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B707,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2588,11397.097925882157,0.13019404070020213,1483.8342312264908]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$f":"IF(LEFT(B708,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B708,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15340,67554.668540584345,0.16656812863792678,11252.454719560559]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B709,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B709,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26666,117432.38535223091,0.16656812863792678,19560.492669608986]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B710,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B710,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25778,113521.7891550967,0.16656812863792678,18909.111979193749]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B711,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B711,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34970,154001.74438489144,0.17113239999999996,26354.688120772989]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$f":"IF(LEFT(B712,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B712,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},54484,239937.97658182515,0.17500000000000002,41989.145901819407]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$f":"IF(LEFT(B713,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B713,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9153,40308.206072488174,0.16828915504336733,6783.4339412529625]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B714,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B714,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36569,161043.45983446081,0.17750914285714284,28586.686517963848]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B715,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B715,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10927,48120.590817663964,0.17750914285714284,8541.8448298228286]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$f":"IF(LEFT(B716,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B716,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16097,{"$f":"D716*E716","v":70888.363722150345},0.17500000000000004,{"$f":"F716*G716","v":12405.463651376314}]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$f":"IF(LEFT(B717,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B717,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9455,41638.161085477514,0.17500000000000004,7286.6781899585667]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B718,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B718,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},139599,614769.50284204923,0.17109376661132791,105183.22983901967]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$f":"IF(LEFT(B719,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B719,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71915,316701.04224876943,0.20039264749509189,63464.560320685858]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$f":"IF(LEFT(B720,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B720,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},147185,648176.91585045028,0.16442297418638252,106575.17630308762]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$f":"IF(LEFT(B721,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B721,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},245207,1079848.6055300564,0.20039264749509189,216393.72095605114]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$f":"IF(LEFT(B722,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B722,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23216,102239.19066741892,0.16580913432087141,16952.191698231247]
[null,"FABIAN DITCH 549-21E DK","DAKOTA",{"$f":"IF(LEFT(B723,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B723,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5870,25850.450086912002,0.16823366673644055,4348.916004908544]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B724,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B724,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36994,162915.0852666478,0.17500006400000004,28510.150348228828]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$f":"IF(LEFT(B725,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B725,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},514,2263.5658168096711,0.15499700777977254,350.84592851807577]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$f":"IF(LEFT(B726,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B726,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2710,11934.36452053348,0.15242001129481419,1819.0359750161429]
[null,"KOBUS 645-15E FR","FRONTIER",{"$f":"IF(LEFT(B727,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B727,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15296,67360.900260546172,0.17109287109287116,11524.969824977377]
[null,"KOBUS 649-11E DK","DAKOTA",{"$f":"IF(LEFT(B728,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B728,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27327,120343.31337734997,0.16405307716003781,19742.690875189004]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$f":"IF(LEFT(B729,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B729,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38168,168085.17528403021,0.17108541085410861,28756.921271953172]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B730,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B730,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},142722,628522.64690021379,0.16249999999999998,102134.93012128472]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B731,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B731,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},78475,345590.13127264386,0.16249999999999998,56158.396331804623]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B732,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B732,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52280,230231.94728173074,0.16249999999999998,37412.691433281238]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B733,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B733,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13545,59649.803479935792,0.17109376661132791,10205.70955500771]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$f":"IF(LEFT(B734,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B734,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13536,59610.169059018888,0.20039264749509189,11945.439595366806]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$f":"IF(LEFT(B735,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B735,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22014,96945.793562739491,0.16249999999999998,15753.691453945165]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$f":"IF(LEFT(B736,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B736,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},115559,508901.56074846064,0.17292019999999997,87999.359664935953]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$f":"IF(LEFT(B737,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B737,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22447,98852.649591297057,0.14255602494634376,14092.04078114912]
[null,"KOBUS 616-09E FR","FRONTIER",{"$f":"IF(LEFT(B738,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B738,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63278,278665.20964218362,0.17108541085410861,47675.551882379295]
[null,"KOBUS 616-09E DK","DAKOTA",{"$f":"IF(LEFT(B739,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B739,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},640,2818.4477096462833,0.17500002709589457,493.22842555646156]
[null,"KOBUS 630-15E FR","FRONTIER",{"$f":"IF(LEFT(B740,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B740,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},57670,253968.56158640803,0.17109287109287116,43452.210369145221]
[null,"KOBUS 630-15E DK","DAKOTA",{"$f":"IF(LEFT(B741,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B741,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2496,10991.946067620504,0.16939980800000001,1862.0335534012684]
[null,"KOBUS 617-09E FR","FRONTIER",{"$f":"IF(LEFT(B742,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B742,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},405,1783.5489412605384,0.17109287109287116,305.15250909491613]
[null,"KOBUS 617-09E DK","DAKOTA",{"$f":"IF(LEFT(B743,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B743,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33063,145603.65097505477,0.17500006503016102,25480.648389263453]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$f":"IF(LEFT(B744,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B744,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64768,285226.90821620385,0.17109376661132791,48800.546065613831]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$f":"IF(LEFT(B745,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B745,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26520,116789.42696846786,0.1710943261226508,19982.008305420546]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$f":"IF(LEFT(B746,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B746,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45153,198845.8897400916,0.17013638270803791,33830.920396740534]
[null,"BERKLEY FED 3 DK","DAKOTA",{"$f":"IF(LEFT(B747,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B747,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9253,40748.588527120402,0.1875,7640.3603488350755]
[null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",{"$f":"IF(LEFT(B748,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B748,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12352,54396.040796173264,0.17109406710940669,9306.8398544664924]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$f":"IF(LEFT(B749,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B749,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28859,127089.97258231575,0.1768634957733049,22477.576828641839]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B750,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B750,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},32380,149071.83880991663,0.1620568239947886,24158.108744598158]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B751,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B751,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},79365,365382.53511887073,0.1620568239947886,59212.733184528501]
[null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",{"$f":"IF(LEFT(B752,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B752,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},64243,295763.50032938464,0.1620568239947886,47930.493516961687]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B753,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B753,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},68399,314896.99514390022,0.1620568239947886,51031.206918522839]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B754,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B754,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10176,46848.518583375902,0.1620568239947886,7592.1221304827313]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B755,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B755,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},45831,210997.88278249814,0.1620568239947886,34193.646753356341]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B756,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B756,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1760,8102.7312015272792,0.1620568239947886,1313.1028842029882]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B757,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B757,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},88888,409224.75627349818,0.1620568239947886,66317.664301724551]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B758,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B758,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2383,10970.913893886083,0.1620568239947886,1777.9114619634779]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$f":"IF(LEFT(B759,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B759,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},35457,163237.80693895041,0.1620568239947886,26453.800548400766]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$f":"IF(LEFT(B760,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B760,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},273242,1257958.2266862027,0.1620568239947886,203860.71493488233]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B761,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B761,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4632,21324.915298564974,0.1620568239947886,3455.8480452433187]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B762,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B762,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7793,35877.604689489817,0.1620568239947886,5814.2106685192539]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B763,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B763,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},41847,192656.24578995002,0.1620568239947886,31221.259315478663]
[null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",{"$f":"IF(LEFT(B764,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B764,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},47034,216536.2837117239,0.1620568239947886,35091.18241795645]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B765,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B765,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},100659,463416.37500825815,0.1620568239947886,75099.785921016242]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B766,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B766,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19617,90313.226125204907,0.1620568239947886,14635.874590573876]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$f":"IF(LEFT(B767,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B767,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},70,322.26771824256224,0.1620568239947886,52.225682894437035]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$f":"IF(LEFT(B768,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B768,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},141727,652486.24147662311,0.1620568239947886,105739.84799399825]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$f":"IF(LEFT(B769,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B769,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},44570,205192.46002958569,0.1620568239947886,33252.838380072266]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$f":"IF(LEFT(B770,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B770,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11668,53717.424806488802,0.1620568239947886,8705.2752573184462]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$f":"IF(LEFT(B771,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B771,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3356,15450.435177457697,0.1620568239947886,2503.8484541961525]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B772,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B772,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15979,73564.512425684312,0.1620568239947886,11921.631242431562]
[null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",{"$f":"IF(LEFT(B773,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B773,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},42340,194925.93129128692,0.1620568239947886,31589.07733929234]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B774,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B774,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24383,112255.05391297706,0.1620568239947886,18191.697514500829]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B775,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B775,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27314,125748.86365824778,0.1620568239947886,20378.461465409328]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B776,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B776,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},41378,190497.05207772486,0.1620568239947886,30871.347240085935]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B777,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B777,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},59611,274438.5850308197,0.1620568239947886,44474.645471718373]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B778,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B778,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},114067,525144.4545253478,0.1620568239947886,85103.242438853558]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B779,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B779,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},18039,83048.390991108288,0.1620568239947886,13458.558481896423]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$f":"IF(LEFT(B780,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B780,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},43102,{"$f":"D780*E780","v":198434.04559558452},0.1620568239947886,{"$f":"F780*G780","v":32157.591201657498}]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B781,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B781,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},66532,306301.65471591643,0.1620568239947886,49638.273347609778]
[null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",{"$f":"IF(LEFT(B782,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B782,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},78040,359282.46759499365,0.1620568239947886,58224.175615455228]
[null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",{"$f":"IF(LEFT(B783,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B783,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},188570,868143.19469999941,0.1620568239947886,140688.52890577129]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B784,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B784,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},265049,1220239.0921781838,0.1620568239947886,197748.07179268057]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$f":"IF(LEFT(B785,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B785,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},212522,978414.00023351156,0.1620568239947886,158558.66542987924]
[null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",{"$f":"IF(LEFT(B786,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B786,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},89748,413184.04538333532,0.1620568239947886,66959.294120141916]
[null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",{"$f":"IF(LEFT(B787,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B787,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},114897,528965.62889879534,0.1620568239947886,85722.489821744733]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$f":"IF(LEFT(B788,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B788,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},87556,403092.46197779686,0.1620568239947886,65323.884164361843]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$f":"IF(LEFT(B789,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B789,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},136597,628868.62155398959,0.1620568239947886,101912.45151902021]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$f":"IF(LEFT(B790,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B790,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},46759,215270.23196148523,0.1620568239947886,34886.01009229973]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$f":"IF(LEFT(B791,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B791,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},127984,589215.88073651551,0.1620568239947886,95486.454279451849]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$f":"IF(LEFT(B792,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B792,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},43536,200432.10544868841,0.1620568239947886,32481.390435603007]
[null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B793,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B793,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},226395,1042282.8581646411,0.1620568239947886,168909.04969837246]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B794,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B794,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},31471,144886.96229730966,0.1620568239947886,23479.920948154682]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B795,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B795,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},271004,1247654.8673515334,0.1620568239947886,202190.98524462877]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B796,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B796,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},34998,161124.65147218847,0.1620568239947886,26111.349284850105]
[null,"CANYON CREEK 2A-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B797,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B797,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},422820,1946589.0946760024,0.16205668241123022,315457.77070107311]
[null,"CANYON CREEK 11D-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B798,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B798,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},451945,2080675.4845876398,0.16205668241123022,337187.36620665167]
[null,"CANYON CREEK 8C-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B799,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B799,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},390762,1798999.6873700013,0.16205668241123022,291539.92099402274]
[null,"CANYON CREEK 7B-25W MESA","MESAVERDE",{"$f":"IF(LEFT(B800,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B800,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},445725,2052039.695909515,0.16205668241123022,332546.74529524572]
[null,"CANYON CREEK 3A-25D MESA","MESAVERDE",{"$f":"IF(LEFT(B801,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B801,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},446445,2055354.4495828671,0.1620568239947886,333084.21428295627]
[null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",{"$f":"IF(LEFT(B802,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B802,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},300622,1384010.9427645078,0.16205668241123022,224288.22180525519]
[null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",{"$f":"IF(LEFT(B803,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B803,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},431551,1986785.0867899423,0.16205668241123022,321971.79982928617]
[null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",{"$f":"IF(LEFT(B804,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B804,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},329015,1514727.3331082372,0.16205668241123022,245471.68636113135]
[null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",{"$f":"IF(LEFT(B805,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B805,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},461385,2124135.5883049225,0.16205668241123022,344230.36643232248]
[null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",{"$f":"IF(LEFT(B806,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B806,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},270072,1243364.102874361,0.16205668241123022,201495.46154103451]
[null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",{"$f":"IF(LEFT(B807,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B807,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},403995,1859922.0975914847,0.16205668241123022,301412.80467901239]
[null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",{"$f":"IF(LEFT(B808,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B808,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},313328,1442507.1374500792,0.16205668241123022,233767.9210496803]
[null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",{"$f":"IF(LEFT(B809,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B809,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},248505,1144073.4188838275,0.16205668241123022,185404.74269918681]
[null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",{"$f":"IF(LEFT(B810,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B810,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},236879,1090549.3547082841,0.1620609299179793,176735.44254547678]
[null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",{"$f":"IF(LEFT(B811,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B811,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},212828,979822.77054468624,0.16205668241123022,158786.82754545193]
[null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",{"$f":"IF(LEFT(B812,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B812,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},379655,1747865.0081339995,0.16205668241123022,283253.2045208739]
[null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B813,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B813,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},245040,1128121.1668308207,0.16205668241123022,182819.57365448878]
[null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B814,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B814,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},339909,1564881.3977158726,0.1620568239947886,253599.70924235994]
[null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B815,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B815,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},360787,1661000.0465939899,0.1620568239947886,269176.39220621792]
[null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",{"$f":"IF(LEFT(B816,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B816,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},404276,1861215.7722890012,0.16205668241123022,301622.45330861124]
[null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",{"$f":"IF(LEFT(B817,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B817,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},395825,1822308.8510480314,0.16205668241123022,295317.32672946464]
[null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",{"$f":"IF(LEFT(B818,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B818,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},390729,1798847.7611599728,0.16205668241123022,291515.30033645424]
[null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",{"$f":"IF(LEFT(B819,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B819,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},402248,1851879.2161090595,0.16205668241123022,300109.40198894386]
[null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",{"$f":"IF(LEFT(B820,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B820,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},407041,1873945.3471595824,0.16205668241123022,303685.36598064302]
[null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",{"$f":"IF(LEFT(B821,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B821,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},412382,1898534.3740614899,0.16205668241123022,307670.18210408662]
[null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",{"$f":"IF(LEFT(B822,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B822,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},376670,1734122.5918632273,0.16205668241123022,281026.15413171845]
[null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",{"$f":"IF(LEFT(B823,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B823,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},113754,523703.45744234888,0.16205668241123022,84869.644880397958]
[null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",{"$f":"IF(LEFT(B824,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B824,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},281465,1295815.4759306111,0.16205668241123022,209995.55704644418]
[null,"CANYON CREEK 13 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B825,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B825,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},242855,1118061.8101971063,0.16205668241123022,181189.38769123761]
[null,"CANYON CREEK 14 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B826,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B826,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},158230,728463.15796458034,0.16205668241123022,118052.32263854783]
[null,"CANYON CREEK 19 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B827,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B827,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2658,12236.965644124721,0.16205668241123022,1983.0820550670551]
[null,"CANYON CREEK 25 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B828,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B828,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},118805,546957.37522582291,0.16205668241123022,88638.097649451258]
[null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B829,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B829,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},197769,910493.77670161845,0.16205668241123022,147551.60080833576]
[null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",{"$f":"IF(LEFT(B830,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B830,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},231686,1066641.6938392324,0.16205668241123022,172856.41422508116]
[null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B831,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B831,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},180349,830295.15310468362,0.16205668241123022,134554.87793426949]
[null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",{"$f":"IF(LEFT(B832,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B832,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},187929,865192.14316580677,0.16205668241123022,140210.16836971277]
[null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B833,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B833,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15089,69467.108579457446,0.1620568239947886,11257.618988488004]
[null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",{"$f":"IF(LEFT(B834,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B834,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},58397,268849.54203158437,0.1620568239947886,43568.902914091988]
[null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",{"$f":"IF(LEFT(B835,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B835,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},52731,242764.27215212214,0.1620568239947886,39341.606924379419]
[null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",{"$f":"IF(LEFT(B836,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B836,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},79239,364802.45322603412,0.1620568239947886,59118.726955318511]
[null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",{"$f":"IF(LEFT(B837,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B837,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},33573,154564.20149367917,0.1620568239947886,25048.183597356205]
[null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",{"$f":"IF(LEFT(B838,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B838,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},84762,390229.37619537226,0.16205668241123022,63239.278085625927]
[null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",{"$f":"IF(LEFT(B839,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B839,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},85130,391923.58362841891,0.16205668241123022,63513.835721541916]
[null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",{"$f":"IF(LEFT(B840,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B840,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},52162,240144.69598526473,0.16205668241123022,38917.052730025476]
[null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",{"$f":"IF(LEFT(B841,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B841,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},93556,430715.40925573074,0.16205668241123022,69800.310287379005]
[null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",{"$f":"IF(LEFT(B842,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B842,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27824,128096.81417687217,0.16205668241123022,20758.944732951746]
[null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",{"$f":"IF(LEFT(B843,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B843,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},90308,415762.18712927587,0.16205668241123022,67377.040718207529]
[null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",{"$f":"IF(LEFT(B844,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B844,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},113319,{"$f":"D844*E844","v":521700.79376469873},0.16205668241123022,{"$f":"F844*G844","v":84545.099848812504}]
[null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",{"$f":"IF(LEFT(B845,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B845,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21907,100855.98433628301,0.16205668241123022,16344.386222857027]
[null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",{"$f":"IF(LEFT(B846,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B846,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},239959,1104729.134310957,0.16205668241123022,179028.73846946406]
[null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",{"$f":"IF(LEFT(B847,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B847,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},183784,846109.2904213008,0.16205668241123022,137117.6645629961]
[null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",{"$f":"IF(LEFT(B848,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B848,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},203573,937214.37436847319,0.16205668241123022,151881.8522182715]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B849,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B849,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1027,4728.1278090730202,0.13238478908931198,625.93220279144248]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B850,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B850,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},39767,183080.2907335996,0.13238478908931198,24237.045675177502]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$f":"IF(LEFT(B851,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B851,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5275,24285.174481850227,0.13238478908931198,3214.9877017768836]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B852,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B852,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},690,3176.6389369623989,0.13238478908931198,420.53867568266338]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$f":"IF(LEFT(B853,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B853,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},51361,236457.03252366054,0.13238478908931198,31303.314379329382]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B854,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B854,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10376,47769.283492640367,0.13238478908931198,6323.9265201207472]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$f":"IF(LEFT(B855,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B855,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},45290,208507.21370293776,0.13238478908931198,27603.183509663515]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B856,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B856,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12833,59080.880402954303,0.13238478908931198,7821.409891355971]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$f":"IF(LEFT(B857,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B857,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3035,13972.607498088233,0.13238478908931198,1849.7606966621499]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$f":"IF(LEFT(B858,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B858,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},95124,437934.20614436414,0.13238478908931198,57975.827515416917]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$f":"IF(LEFT(B859,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B859,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},53314,245448.30186262802,0.13238478908931198,32493.621674413793]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B860,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B860,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},9820,45209.557044885158,0.13238478908931198,5985.0576742083404]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B861,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B861,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14369,66152.354906105378,0.13238478908931198,8757.5655520060736]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B862,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B862,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1225,5639.6850692448388,0.13238478908931198,746.6085184221198]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$f":"IF(LEFT(B863,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B863,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4601,21182.196737628983,0.13238478908931198,2804.2006475593253]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B864,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B864,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5526,25440.734442977126,0.13238478908931198,3367.9662635107215]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$f":"IF(LEFT(B865,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B865,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},31322,144200.99243990763,0.13238478908931198,19090.017970626643]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B866,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B866,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20623,94944.673618805158,0.13238478908931198,12569.230592179083]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B867,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B867,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},18803,86565.712944498533,0.13238478908931198,11459.983650523362]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$f":"IF(LEFT(B868,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B868,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5170,23801.772904486381,0.13238161126830639,3150.9170481382239]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$f":"IF(LEFT(B869,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B869,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14129,65047.437014988027,0.13238478908931198,8611.2912300294956]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B870,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B870,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8923,41079.926426834041,0.13238478908931198,5438.3573958208781]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$f":"IF(LEFT(B871,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B871,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},644,2964.8630078315723,0.13238478908931198,392.50276397048583]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B872,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B872,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13152,60549.500433231122,0.13238478908931198,8015.8328443165065]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B873,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B873,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},32026,147442.08492051854,0.13238478908931198,19519.089315091271]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B874,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B874,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4512,20772.456353006295,0.13238478908931198,2749.9572531596768]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$f":"IF(LEFT(B875,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B875,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25583,117779.64336856385,0.13238478908931198,15592.233246361708]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B876,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B876,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27563,126895.21597028204,0.13238478908931198,16798.996402668479]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$f":"IF(LEFT(B877,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B877,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26410,121587.00626837241,0.13238360026222168,16096.125634912454]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B878,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B878,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30234,139192.03133350896,0.13238478908931198,18426.907710999487]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$f":"IF(LEFT(B879,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B879,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7109,32728.588699805354,0.13238478908931198,4332.7673122145707]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B880,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B880,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},29340,135076.21218909678,0.13238478908931198,17882.03586163673]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B881,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B881,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10376,47769.283492640367,0.13238478908931198,6323.9265201207472]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$f":"IF(LEFT(B882,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B882,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22774,104847.50021794446,0.13238360026222168,13880.08955734556]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$f":"IF(LEFT(B883,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B883,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10233,47110.936582516275,0.13238360026222168,6236.7153965187108]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B884,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B884,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10712,49316.168540204664,0.13238478908931198,6528.7105708879571]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B885,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B885,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},36362,167404.2681533721,0.13238478908931198,22161.778732134793]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B886,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B886,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4175,19220.967480895677,0.17908361746350762,3442.1603876272411]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$f":"IF(LEFT(B887,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B887,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},37593,173071.57616989489,0.17908361746350762,30994.28394061578]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$f":"IF(LEFT(B888,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B888,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1751,8061.2967806103779,0.13238478908931198,1067.1930740874545]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B889,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B889,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10000,46038.245463223175,0.13238478908931198,6094.7634156907743]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B890,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B890,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},33530,154366.2370381873,0.13238478908931198,20435.741732811166]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$f":"IF(LEFT(B891,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B891,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21995,101261.12089635937,0.13238478908931198,13405.432132811857]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$f":"IF(LEFT(B892,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B892,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},86121,396485.97375382431,0.13238478908931198,52488.712012270516]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$f":"IF(LEFT(B893,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B893,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11169,51420.116357873965,0.13238478908931198,6807.2412589850255]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$f":"IF(LEFT(B894,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B894,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12076,55595.785221388309,0.13238478908931198,7360.0363007881788]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B895,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B895,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25044,115298.18193809612,0.13238478908931198,15263.725498255975]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$f":"IF(LEFT(B896,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B896,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6960,32042.618842403332,0.13238498342330993,4241.961564291003]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$f":"IF(LEFT(B897,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B897,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},10907,50213.914326737518,0.13238478908931198,6647.5584574939276]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$f":"IF(LEFT(B898,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B898,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13920,64085.237684806663,0.13238478908931198,8483.9106746415582]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$f":"IF(LEFT(B899,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B899,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5842,26895.54299961498,0.13238478908931198,3560.5607874465504]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$f":"IF(LEFT(B900,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B900,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12124,55816.768799611775,0.13238478908931198,7389.2911651834938]
[null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",{"$f":"IF(LEFT(B901,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B901,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},110944,510766.71046718321,0.14093259999999996,71983.680499587324]
[null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",{"$f":"IF(LEFT(B902,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B902,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27738,127700.88526588844,0.13238478908931198,16905.654762443068]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$f":"IF(LEFT(B903,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B903,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19455,89567.406548700688,0.13238478908931198,11857.362225226401]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$f":"IF(LEFT(B904,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B904,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1241,5713.3462619859956,0.13238478908931198,756.36013988722505]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$f":"IF(LEFT(B905,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B905,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8115,37360.036193405605,0.13238478908931198,4945.9005118330633]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$f":"IF(LEFT(B906,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B906,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19168,88246.108903906177,0.13238478908931198,11682.442515196075]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$f":"IF(LEFT(B907,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B907,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7279,33511.238872680151,0.13238498342330993,4436.384802654341]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$f":"IF(LEFT(B908,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B908,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8819,{"$f":"D908*E908","v":40601.128674016516},0.13238478908931198,{"$f":"F908*G908","v":5374.9718562976932}]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$f":"IF(LEFT(B909,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B909,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4481,20629.737792070304,0.13238478908931198,2731.0634865710358]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B910,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B910,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17490,80520.89131517733,0.13238478908931198,10659.741214043164]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B911,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B911,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22556,103843.8664668462,0.13238478908931198,13747.34836043211]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$f":"IF(LEFT(B912,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B912,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16160,74397.804668568657,0.13238478908931198,9849.1376797562916]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B913,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B913,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5165,23778.753781754771,0.13238478908931198,3147.9453042042851]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$f":"IF(LEFT(B914,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B914,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19430,89452.310935042624,0.13238478908931198,11842.125316687174]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B915,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B915,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17304,79664.579949561376,0.13238478908931198,10546.378614511315]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B916,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B916,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8251,37986.156331705439,0.13238478908931198,5028.7892942864573]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$f":"IF(LEFT(B917,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B917,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},315,1450.2047320915301,0.13238478908931198,191.98504759425938]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$f":"IF(LEFT(B918,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B918,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2836,13056.446413370093,0.13238478908931198,1728.4749046899035]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B919,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B919,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20892,96183.102421765856,0.13238478908931198,12733.179728061164]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B920,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B920,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26994,124275.63980342464,0.13238478908931198,16452.204364315676]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B921,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B921,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13413,61751.098639821248,0.13238478908931198,8174.9061694660359]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B922,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B922,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},18298,84240.781548605766,0.13238478908931198,11152.198098030978]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$f":"IF(LEFT(B923,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B923,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},28169,129685.13364535336,0.13238478908931198,17168.33906565934]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$f":"IF(LEFT(B924,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B924,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},68957,317465.92924074805,0.13238478908931198,42027.660085578871]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B925,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B925,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22819,105054.67232252896,0.13238478908931198,13907.640638264776]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$f":"IF(LEFT(B926,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B926,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},31514,145084.92675280152,0.13238478908931198,19207.037428207906]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B927,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B927,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23437,107899.83589215616,0.13238478908931198,14284.297017354467]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$f":"IF(LEFT(B928,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B928,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},40553,186698.89682700895,0.13238478908931198,24716.094079650797]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B929,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B929,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12724,58579.063527405167,0.13238478908931198,7754.9769701249406]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B930,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B930,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17906,82436.082326447417,0.13238478908931198,10913.2833721359]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B931,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B931,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17716,81561.35566264618,0.13238478908931198,10797.482867237775]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B932,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B932,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5483,25242.769987485266,0.13238478908931198,3341.7587808232511]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B933,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B933,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7330,33746.033924542586,0.13238478908931198,4467.4615837013371]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B934,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B934,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11926,54905.211539439959,0.13238478908931198,7268.6148495528168]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B935,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B935,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25061,115376.4469553836,0.13238478908931198,15274.086596062649]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B936,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B936,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23878,109930.1225170843,0.13238478908931198,14553.076083986431]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B937,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B937,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21267,97909.53662663672,0.13238478908931198,12961.733356149569]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$f":"IF(LEFT(B938,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B938,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},1851,8521.6792352426091,0.13238478908931198,1128.1407082443623]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$f":"IF(LEFT(B939,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B939,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12927,59513.639910308601,0.13238584835749112,7878.7637083684458]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$f":"IF(LEFT(B940,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B940,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16041,73849.949547556302,0.13238584835749112,9776.6882220111584]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B941,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B941,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20337,93627.979798556975,0.13238478908931198,12394.920358490328]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B942,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B942,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},22779,104870.51934067607,0.13238478908931198,13883.261584602014]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$f":"IF(LEFT(B943,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B943,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2232,10275.736387391413,0.13238161126830639,1360.318539931241]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$f":"IF(LEFT(B944,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B944,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3245,14939.410652815921,0.13238498342330993,1977.7536316270555]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B945,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B945,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23422,107830.77852396131,0.13238478908931198,14275.154872230931]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B946,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B946,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23880,109939.33016617694,0.13238478908931198,14554.295036669568]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$f":"IF(LEFT(B947,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B947,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2952,13590.490060743481,0.13238478908931198,1799.1741603119165]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B948,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B948,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30635,141038.1649765842,0.13238478908931198,18671.307723968686]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B949,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B949,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19778,91054.441877162797,0.13238478908931198,12054.223083553214]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B950,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B950,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},23469,108047.15827763847,0.13238478908931198,14303.800260284679]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$f":"IF(LEFT(B951,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B951,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8894,40946.415514990695,0.13238498342330993,5420.6905391960036]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B952,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B952,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},112018,515711.21802993334,0.13238420608731807,68272.020169216514]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$f":"IF(LEFT(B953,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B953,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},77852,358416.94858028507,0.13238478908931198,47448.952143835813]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B954,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B954,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14904,68615.401038387819,0.13238478908931198,9083.63539474553]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B955,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B955,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16208,74618.788246792115,0.13238478908931198,9878.3925441516058]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$f":"IF(LEFT(B956,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B956,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15572,71690.755835331132,0.13238478908931198,9490.7655909136738]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B957,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B957,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30896,142239.76318317433,0.13238478908931198,18830.381049118216]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B958,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B958,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13859,63804.404387481001,0.13238478908931198,8446.7326178058447]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B959,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B959,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21155,97393.908277448631,0.13238478908931198,12893.472005893833]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$f":"IF(LEFT(B960,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B960,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3733,17186.07703142121,0.13238478908931198,2275.1751830773655]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B961,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B961,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20582,94755.916812405936,0.13238478908931198,12544.242062174751]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B962,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B962,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},28531,131351.71813112203,0.13238478908931198,17388.969501307347]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B963,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B963,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7704,35467.864304867137,0.13238478908931198,4695.4057354481729]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B964,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B964,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},49543,228087.27949844659,0.13238478908931198,30195.286390356803]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B965,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B965,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3732,17181.473206874889,0.13238478908931198,2274.565706735797]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B966,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B966,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},46845,215666.16087246896,0.13238478908931198,28550.919220803429]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B967,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B967,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},29115,134040.35166617428,0.13238478908931198,17744.903684783691]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$f":"IF(LEFT(B968,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B968,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},4736,21803.713051382496,0.13238478908931198,2886.4799536711507]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B969,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B969,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6970,32088.657087866552,0.13238478908931198,4248.0501007364692]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B970,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B970,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},28270,130150.11992453191,0.13238478908931198,17229.896176157818]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$f":"IF(LEFT(B971,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B971,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5781,26614.709702289318,0.13238478908931198,3523.3827306108365]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$f":"IF(LEFT(B972,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B972,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2248,{"$f":"D972*E972","v":10349.397580132571},0.13238478908931198,{"$f":"F972*G972","v":1370.1028158472861}]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$f":"IF(LEFT(B973,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B973,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},12160,55982.50648327938,0.13238478908931198,7411.2323134799808]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$f":"IF(LEFT(B974,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B974,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},14478,66654.171781654513,0.13238478908931198,8823.9984732371031]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$f":"IF(LEFT(B975,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B975,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19406,89341.819145930887,0.13238478908931198,11827.497884489516]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$f":"IF(LEFT(B976,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B976,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24105,110975.19068909946,0.13238478908931198,14691.427213522609]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$f":"IF(LEFT(B977,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B977,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},20607,94871.012426064,0.13238478908931198,12559.478970713979]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$f":"IF(LEFT(B978,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B978,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16308,75079.170701424358,0.13238478908931198,9939.3401783085155]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$f":"IF(LEFT(B979,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B979,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26077,120053.93269444708,0.13238478908931198,15893.314559096832]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$f":"IF(LEFT(B980,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B980,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},183811,846233.59368405154,0.13238478908931198,112028.45582015369]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$f":"IF(LEFT(B981,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B981,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},32437,149334.25680905703,0.13238478908931198,19769.584091476165]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$f":"IF(LEFT(B982,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B982,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},87073,400868.81472192315,0.14093270000000002,56495.52440456039]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$f":"IF(LEFT(B983,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B983,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},86697,399137.77669250598,0.14093270000000002,56251.564541271946]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$f":"IF(LEFT(B984,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B984,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},83298,383489.37705955643,0.14093270000000002,54046.193330321359]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$f":"IF(LEFT(B985,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B985,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},149997,690559.87047470862,0.13238478908931198,91419.622806336891]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B986,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B986,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},26962,124128.31741794232,0.13238478908931198,16432.701121385464]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$f":"IF(LEFT(B987,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B987,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30051,138349.53144153196,0.13238478908931198,18315.373540492343]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B988,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B988,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},43173,198760.91713837342,0.13238478908931198,26312.922094561778]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$f":"IF(LEFT(B989,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B989,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},36775,169305.64769100322,0.13238478908931198,22413.492461202823]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$f":"IF(LEFT(B990,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B990,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},27593,127033.33070667171,0.13238478908931198,16817.280692915552]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B991,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B991,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19384,89240.535005911806,0.13238478908931198,11814.089404974997]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B992,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B992,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},17760,81763.923942684356,0.13238478908931198,10824.299826266813]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$f":"IF(LEFT(B993,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B993,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},9149,42120.390774302883,0.13238478908931198,5576.0990490154891]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$f":"IF(LEFT(B994,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B994,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24072,110823.26447907083,0.13238478908931198,14671.314494250832]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B995,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B995,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19237,88563.772797602418,0.13238478908931198,11724.496382764342]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$f":"IF(LEFT(B996,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B996,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6073,27959.026469815435,0.13238478908931198,3701.3498223490074]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B997,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B997,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},44140,203212.81547466709,0.14093270000000002,28639.330759446621]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B998,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B998,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},67267,309685.46575746336,0.14093259999999996,43644.777871410268]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$f":"IF(LEFT(B999,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B999,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},35177,161948.73606598016,0.13238478908931198,21439.549267375434]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$f":"IF(LEFT(B1000,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1000,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8394,38644.50324182953,0.13238478908931198,5115.9444111308358]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B1001,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1001,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16243,74779.9221059134,0.13238478908931198,9899.7242161065242]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$f":"IF(LEFT(B1002,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1002,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5126,23599.204624448201,0.13238478908931198,3124.1757268830911]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$f":"IF(LEFT(B1003,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1003,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15723,72385.933341825803,0.13238478908931198,9582.7965184906043]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B1004,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1004,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15806,72768.050779170546,0.14093259999999996,10255.390593240529]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$f":"IF(LEFT(B1005,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1005,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},25536,117563.2636148867,0.14093259999999996,16568.496405731377]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B1006,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1006,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},24483,112715.43636760931,0.13238478908931198,14921.809270635722]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$f":"IF(LEFT(B1007,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1007,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11000,50642.070009545496,0.13238478908931198,6704.239757259852]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$f":"IF(LEFT(B1008,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1008,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},11553,53187.984983661736,0.13238478908931198,7041.2801741475514]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$f":"IF(LEFT(B1009,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1009,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8867,40822.112252239989,0.13238478908931198,5404.2267206930092]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$f":"IF(LEFT(B1010,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1010,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7965,36669.462511457255,0.13238478908931198,4854.4790605977014]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$f":"IF(LEFT(B1011,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1011,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},34370,158233.44965709804,0.13238478908931198,20947.70185972919]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$f":"IF(LEFT(B1012,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1012,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},90076,414694.0998345291,0.13238478908931198,54899.190943176218]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$f":"IF(LEFT(B1013,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1013,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},6121,28180.010048038905,0.13238478908931198,3730.6046867443229]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$f":"IF(LEFT(B1014,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1014,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19389,89263.554128643416,0.13238478908931198,11817.136786682842]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B1015,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1015,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},33489,154177.4802317881,0.14093259999999996,21728.633150514492]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B1016,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1016,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19952,91855.507348222876,0.13238478908931198,12160.271966986233]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$f":"IF(LEFT(B1017,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1017,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},2982,13728.60479713315,0.13238478908931198,1817.4584505589887]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$f":"IF(LEFT(B1018,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1018,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},56840,261681.38721296052,0.13238478908931198,34642.635254786357]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$f":"IF(LEFT(B1019,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1019,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},48419,222912.58070838029,0.13238478908931198,29510.234982433158]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$f":"IF(LEFT(B1020,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1020,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30761,141618.24686942081,0.13238478908931198,18748.101743006391]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$f":"IF(LEFT(B1021,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1021,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3040,13995.626620819845,0.13238478908931198,1852.8080783699952]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B1022,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1022,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},41623,191624.98909157384,0.13238478908931198,25368.233765129709]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$f":"IF(LEFT(B1023,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1023,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},51486,237032.51059195085,0.13238478908931198,31379.498922025519]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B1024,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1024,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},71879,330918.30456510186,0.14093259999999996,46637.177049951664]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B1025,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1025,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},16077,74015.687231223899,0.13238478908931198,9798.5511434060572]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B1026,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1026,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},64624,297517.55748153344,0.14093259999999996,41929.922921521946]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$f":"IF(LEFT(B1027,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1027,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},75865,349269.14920674264,0.14093259999999996,49223.409297494167]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$f":"IF(LEFT(B1028,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1028,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},3873,17830.612467906336,0.13238445172096389,2360.4958554127629]
[null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B1029,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1029,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},21583,99364.345183274578,0.13238478908931198,13154.327880085397]
[null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B1030,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1030,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},15212,70033.378998655098,0.13238478908931198,9271.3541079488059]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B1031,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1031,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},30927,142382.48174411032,0.13238478908931198,18849.274815706856]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B1032,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1032,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},51452,236875.98055737588,0.14093259999999996,33383.547817500425]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$f":"IF(LEFT(B1033,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1033,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},66551,306389.12738229654,0.13238370026528551,40560.926403920326]
[null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",{"$f":"IF(LEFT(B1034,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1034,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},7829,36043.342373157422,0.13238478908931198,4771.5902781443065]
[null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",{"$f":"IF(LEFT(B1035,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1035,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},19543,89972.543108777056,0.13238478908931198,11910.996143284481]
[null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B1036,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1036,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},5813,{"$f":"D1036*E1036","v":26762.032087771633},0.13238478908931198,{"$f":"F1036*G1036","v":3542.885973541047}]
[null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",{"$f":"IF(LEFT(B1037,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1037,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},8723,40159.161517569577,0.13238478908931198,5316.4621275070622]
[null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B1038,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1038,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.6038245463223175},13399,61686.645096172731,0.13238478908931198,8166.3735006840679]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1039,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1039,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6831,30082.525475927749,0.13375006649997342,4023.5397828924811]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B1040,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1040,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14874,65502.486301998149,0.13375006649997342,8760.9618988058501]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B1041,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1041,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16206,71368.380597699477,0.13375006649997342,9545.5256509377177]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B1042,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1042,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},19210,84597.469534851713,0.13375006649997342,11314.917176015892]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1043,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1043,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6943,30575.753825115848,0.13375024338255648,4089.514515714377]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1044,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1044,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16676,73438.17813447096,0.13375024338255648,9822.3741990570288]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B1045,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1045,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6088,26810.483838010266,0.13375024338255648,3585.9087385379698]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1046,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1046,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5296,23322.654797322994,0.13375024338255648,3119.4107554692987]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B1047,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1047,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21503,94695.439219568783,0.13375024338255648,12665.538042835409]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1048,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1048,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12170,53594.5447287426,0.13375024338255648,7168.2834014466316]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1049,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1049,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2063,9085.0900390629413,0.13375024338255648,1215.133003877108]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$f":"IF(LEFT(B1050,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1050,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23841,104991.58100887037,0.13375000000000004,14042.623959936416]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$f":"IF(LEFT(B1051,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1051,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3371,14845.292545652532,0.13375000000000004,1985.5578779810266]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$f":"IF(LEFT(B1052,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1052,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25727,113297.19410323426,0.13375000000000004,15153.499711307586]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B1053,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1053,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5711,25150.241984046756,0.13375024338255648,3363.8509864964435]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1054,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1054,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6701,29510.028284905849,0.13375024338255648,3946.973465332283]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B1055,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1055,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7794,34323.408514036142,0.13375000000000004,4590.7558887523355]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B1056,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1056,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},129021,568185.84679105168,0.13375024338255648,75994.995294827109]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B1057,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1057,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7741,34090.005813081058,0.1925,6562.3261190181038]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1058,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1058,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16190,71297.919404958317,0.1925,13724.849485454477]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1059,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1059,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},117263,516405.67777539388,0.1925,99408.092971763326]
[null,"WW WILSON A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1060,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1060,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},121110,533347.19080509583,0.1925,102669.33422998094]
[null,"WW WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B1061,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1061,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22271,98077.576471144333,0.1925,18879.933470695283]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B1062,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1062,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11646,51286.940666469709,0.16249999999999998,8334.1278583013263]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$f":"IF(LEFT(B1063,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1063,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6559,28884.68519932808,0.16249999999999998,4693.7613448908123]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1064,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1064,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8421,37084.606504580232,0.1925,7138.7867521316948]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1065,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1065,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10063,44315.686409641479,0.16249999999999998,7201.2990415667391]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$f":"IF(LEFT(B1066,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1066,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8823,38854.943972201807,0.1925,7479.5767146488479]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$f":"IF(LEFT(B1067,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1067,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56952,250806.61556214863,0.16249999999999998,40756.075028849147]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B1068,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1068,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27774,122311.82294955604,0.1925,23545.025917789539]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1069,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1069,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},67772,298455.99715335609,0.1925,57452.779452021052]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B1070,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1070,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43461,191394.61860771425,0.1925,36843.464081984996]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1071,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1071,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48583,213951.00793397715,0.16249999999999998,34767.038789271282]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$f":"IF(LEFT(B1072,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1072,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5392,23745.421953769935,0.15499975950490077,3680.5346921767309]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$f":"IF(LEFT(B1073,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1073,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7425,32698.397256443208,0.14120951073665619,4617.3246784551666]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1074,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1074,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3517,15488.25092941559,0.16500000000000004,2555.561403353573]
[null,"GRANGER 2 FR","FRONTIER",{"$f":"IF(LEFT(B1075,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1075,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2031,8944.1676535806273,0.16500000000000004,1475.7876628408039]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B1076,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1076,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18910,83276.322170955027,0.125,10409.540271369378]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1077,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1077,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1631,7182.6378350516998,0.18500000000000005,1328.7879994845648]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1078,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1078,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},15067,66352.424439438357,0.125,8294.0530549297946]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1079,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1079,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31015,136584.61830418668,0.125,17073.077288023334]
[null,"JOHNSON RIDGE 7 MESA","FRONTIER",{"$f":"IF(LEFT(B1080,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1080,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2730,12022.441011459927,0.125,1502.8051264324909]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1081,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1081,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},147,647.36220830938066,0.18500000000000005,119.76200853723546]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1082,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1082,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27550,121325.36625117985,0.125,15165.670781397481]
[null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1083,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1083,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13221,58222.964326927358,0.18500000000000005,10771.248400481565]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1084,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1084,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},165,726.63105014318239,0.18500000000000005,134.42674427648879]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1085,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1085,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3520,15501.462403054556,0.18500000000000005,2867.7705445650936]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1086,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1086,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},16844,74178.02065825311,0.16001200762674619,11869.374007305334]
[null,"PIONEER 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1087,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1087,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},25828,113741.98038241282,0.16001200762674619,18200.082632431855]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1088,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1088,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10008,44073.476059593755,0.17049203399779811,7514.1765787533996]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1089,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1089,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},245793,1082429.2467142013,0.18680795364983613,202206.39254941355]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$f":"IF(LEFT(B1090,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1090,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},20186,88895.602292062293,0.17049203399779811,15155.992048233024]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$f":"IF(LEFT(B1091,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1091,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5619,24745.0901257851,0.13375005666858894,3309.6572065930977]
[null,"KINNEY UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1092,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1092,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109385,481712.3479994667,0.16001168927094148,77079.606546066294]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1093,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1093,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},7616,33539.527744790772,0.16500014076444472,5534.0267990634766]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B1094,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1094,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4474,19702.711020246046,0.16500014076444472,3250.9500917817741]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1095,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1095,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2499,11005.15754125947,0.16500014076444472,1815.8525434427029]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B1096,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1096,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8370,36860.011452717794,0.16500014076444472,6081.9070782774807]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1097,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1097,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6264,27585.556958162997,0.15000000000000002,4137.8335437244505]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$f":"IF(LEFT(B1098,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1098,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},6106,26889.75267984407,0.15000000000000002,4033.4629019766112]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$f":"IF(LEFT(B1099,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1099,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},801,3527.4634616041762,0.15000000000000002,529.11951924062646]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$f":"IF(LEFT(B1100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},808,{"$f":"D1100*E1100","v":3558.2902334284322},0.15000000000000002,{"$f":"F1100*G1100","v":533.74353501426492}]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$f":"IF(LEFT(B1101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},9262,40788.222948037306,0.15000000000000002,6118.2334422055965]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$f":"IF(LEFT(B1102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5831,25678.700929605431,0.15000000000000002,3851.8051394408153]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$f":"IF(LEFT(B1103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8359,36811.56938270825,0.15000000000000002,5521.7354074062387]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$f":"IF(LEFT(B1104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5386,23718.999006492002,0.17500000000000004,4150.8248261361014]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2938,12938.436517094968,0.15500000000000003,2005.4576601497204]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$f":"IF(LEFT(B1106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3498,15404.578263035466,0.15500000000000003,2387.7096307704978]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$f":"IF(LEFT(B1107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5840,25718.335350522335,0.15000000000000002,3857.7503025783508]
[null,"UP 11 19 104 A2 2 DK","DAKOTA",{"$f":"IF(LEFT(B1108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},155,682.59280467995916,0.15000000000000002,102.38892070199388]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$f":"IF(LEFT(B1109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},14559,64115.28156990662,0.19807338666666668,12699.530957638322]
[null,"MESA UNIT 3 LANCE","LANCE",{"$f":"IF(LEFT(B1110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},22619,99610.107413264501,0.15630809883457225,15569.866514474905]
[null,"MESA UNIT 6 LANCE","LANCE",{"$f":"IF(LEFT(B1111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21792,95968.144513455933,0.17636500160130178,16925.421960789616]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$f":"IF(LEFT(B1112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103600,456236.22299899207,0.20475464566929127,93416.486181654385]
[null,"MESA UNIT 7-7 LANCE","LANCE",{"$f":"IF(LEFT(B1113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},101415,446613.86636527779,0.19589471514884155,87489.296133148877]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$f":"IF(LEFT(B1114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},129878,571959.92442724993,0.19257007611565097,110142.36618205749]
[null,"STEWART POINT 5-20 LANCE","LANCE",{"$f":"IF(LEFT(B1115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68941,303604.06804800685,0.20839888000000001,63270.747744648419]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$f":"IF(LEFT(B1116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},156000,686996.62922628154,0.20485650000000008,140735.72497509379]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$f":"IF(LEFT(B1117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},69056,304110.50787083397,0.20485650000000008,62299.014255641523]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$f":"IF(LEFT(B1118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45523,200475.30482223086,0.16404507072891669,32886.985558963992]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$f":"IF(LEFT(B1119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64683,284852.58312976646,0.17501400024029512,49853.190052321632]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$f":"IF(LEFT(B1120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},169067,744541.40457307524,0.20485650000000008,152524.14624592426]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$f":"IF(LEFT(B1121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},141108,621414.87408244959,0.20485650000000008,127300.87615247138]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$f":"IF(LEFT(B1122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},142216,626294.31167977466,0.20456547539449055,128118.19360563834]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$f":"IF(LEFT(B1123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},97520,429460.96975735237,0.20719855424441661,88983.692038128531]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$f":"IF(LEFT(B1124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45348,199704.63552662445,0.16253713216040649,32459.41873763677]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$f":"IF(LEFT(B1125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34953,153926.87936760395,0.1601988918589527,24658.915501996842]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$f":"IF(LEFT(B1126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45290,199449.21370293776,0.16568682570714235,33046.107108225238]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$f":"IF(LEFT(B1127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24056,105938.40328632966,0.1605199381248949,17005.2259405718]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$f":"IF(LEFT(B1128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37128,163505.19775585498,0.1584657683911174,25909.976798323165]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$f":"IF(LEFT(B1129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},24898,109646.42355433306,0.20850189518186457,22861.487110991879]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$f":"IF(LEFT(B1130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37174,163707.77368498582,0.1599278055266701,26181.424993096534]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$f":"IF(LEFT(B1131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},166382,732717.13566619984,0.21087100972050571,154508.80223744834]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$f":"IF(LEFT(B1132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56827,250256.13749385832,0.1657145062919787,41471.072271332268]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$f":"IF(LEFT(B1133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},81184,357520.09196863102,0.16606230071798228,59370.60902521549]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$f":"IF(LEFT(B1134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},110560,486886.84184139542,0.19599672780504607,95428.227812246492]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$f":"IF(LEFT(B1135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27485,121039.11765566889,0.17200788427431893,20819.682542381968]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$f":"IF(LEFT(B1136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},26272,115697.27848097992,0.16606118067763384,19212.826665740526]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$f":"IF(LEFT(B1137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32355,142485.74319625858,0.16702222123805621,23798.285323394364]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$f":"IF(LEFT(B1138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},135505,596740.24514940556,0.19656010805424268,117295.32706688243]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$f":"IF(LEFT(B1139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109586,482597.51673327747,0.19640335556318378,94783.771672875431]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$f":"IF(LEFT(B1140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},130560,574963.33276784176,0.2118612219351633,121812.43424810887]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$f":"IF(LEFT(B1141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},145869,642381.48274749005,0.20485650000000008,131596.02222046125]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$f":"IF(LEFT(B1142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},122101,537711.38093050127,0.20485650000000008,110153.67150758927]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$f":"IF(LEFT(B1143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},117211,516176.67889898515,0.19427508367142873,100280.26748234054]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$f":"IF(LEFT(B1144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},155660,685499.32888053195,0.19928023737952127,136606.46898281493]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$f":"IF(LEFT(B1145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},137812,606899.86837777123,0.21336936707095838,129493.84079121299]
[null,"MESA UNIT 8-7D LANCE","MESAVERDE",{"$f":"IF(LEFT(B1146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},148644,654602.09586353449,0.19820366324668995,129744.53336911344]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$f":"IF(LEFT(B1147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},188195,828777.76049512846,0.21459404564900905,177850.77256857508]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},18839,82963.650628166142,0.15598881469780587,12941.401524490515]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},29576,130247.51478202885,0.15794572419634748,20572.038047022019]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},132245,582383.77712839481,0.19935842349779073,116103.11167900551]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},113856,501401.84754607378,0.1923927910503688,96466.10088720065]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45535,200528.15071678671,0.1577039958484692,31624.090648141337]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33505,147550.14142452925,0.17314277563908706,25547.241032182836]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56448,248587.08799080216,0.16178215508277546,40216.954820903506]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44795,197269.3205525082,0.16207701499726726,31972.822625689594]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32275,142133.43723255279,0.16990476815254588,24149.148699721314]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$f":"IF(LEFT(B1157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56358,248190.74378163315,0.20485650000000008,50843.48710350215]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$f":"IF(LEFT(B1158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66469,292717.81376949808,0.1754845382200193,51367.450378113979]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$f":"IF(LEFT(B1159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34203,150624.01095786222,0.15967293202475283,24050.577462970359]
[null,"MESA UNIT 12A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41718,183718.75242347445,0.15974326246146506,29347.832887475997]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},33094,145740.16953599078,0.16153743228329803,23542.492767376483]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$f":"IF(LEFT(B1162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30290,133391.845508103,0.15735119738488698,20989.366612079866]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$f":"IF(LEFT(B1163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},152191,670222.46152933978,0.20871669522772118,139886.61723779229]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},160046,{"$f":"D1164*E1164","v":704814.50334070157},0.20782367996478848,{"$f":"F1164*G1164","v":146477.14377681931}]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136232,599941.8255945819,0.19729497019716721,118365.50460071712]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},3232,14233.160933713729,0.20485650000000008,2915.7555328173275]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},60211,265158.67975861306,0.20485650000000008,54319.479079970333]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},17969,79132.323272865717,0.20485650000000008,16210.770782547823]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},30929,136205.88939320296,0.16022280630141666,21823.28983335934]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},28964,127552.3741596796,0.1759151494169669,22438.394958788904]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},32020,141010.4619732406,0.16005531480111326,22569.473881377435]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},34999,154129.45529673478,0.15789094556434755,24335.645436119292]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53172,234160.15877705027,0.17238788793584589,40366.375210298022]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},65459,288269.95097771258,0.17452689709603181,50310.860070165378]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},58174,256188.0891577545,0.20485650000000008,52481.795286545552]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},79384,349593.20778525085,0.20485650000000008,71616.440970659271]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},58338,256910.31638335134,0.20485650000000008,52629.748228186036]
[null,"MESA UNIT 8D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},60740,267488.30294361757,0.17607947581382705,47099.200168642354]
[null,"MESA UNIT 4C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62441,274979.2084969118,0.15958891047025414,43883.632285995001]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},55947,246380.7718930947,0.15798687529184152,38924.928283382003]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72093,317484.92301801482,0.17026424616129807,54056.331085240039]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},92332,406613.92801103223,0.17136267377295025,69678.44989729239]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77665,342023.03339012276,0.1761550632397326,60249.089076282246]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70585,310843.95560216077,0.17266711947950014,53672.530421438729]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64339,283337.6674858316,0.15943483936688191,45173.895502190557]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},208431,917893.55401450698,0.20485650000000008,188036.46084797292]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},95252,419473.09568629338,0.20485650000000008,85931.790226459198]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},85593,376936.5543933661,0.20485650000000008,77217.903255084631]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},38381,169023.18991239686,0.20485650000000008,34625.499104288938]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},55704,245310.64252833836,0.20485650000000008,50253.479641106569]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},61957,272847.7574164918,0.20485650000000008,55894.636617191572]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62587,275622.16688067489,0.20485650000000008,56462.992429590995]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73614,324183.14015297109,0.20485650000000008,66411.023450747147]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},39411,173559.12919510884,0.20485650000000008,35554.715749957824]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},66139,291264.55166921177,0.20485650000000008,59667.436629023905]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},56236,247653.47718698185,0.20485650000000008,50733.424549354968]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},53670,236353.26340111878,0.20485650000000008,48418.502303931309]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37919,166988.62297199594,0.20485650000000008,34208.704841862702]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},88033,387681.88628639258,0.17081384119628421,66221.432158799769]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},107003,471222.43793012691,0.17544098695610069,82671.729586321366]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47907,210974.02254066325,0.15996689584756185,33748.859490303446]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},80719,355472.31355459115,0.18261355933738635,64914.064424099335]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},75909,334289.91748678079,0.17680775301784224,59105.049167357596]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27146,119546.22113446562,0.15973186745092083,19095.341148508935]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27460,120929.02204201084,0.15934556457447613,19269.503290723485]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},49870,219618.73012509398,0.16130773545836821,35426.200020721422]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77451,341080.61493720982,0.17985397681021864,61344.70500933205]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44306,195115.85034935659,0.18091577485149929,35299.535251763024]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},257730,1134997.7003236508,0.20485650000000008,232511.65639635207]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},257794,1135279.5450946155,0.20485650000000008,232569.3941296752]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},43458,191381.40713407527,0.20485650000000008,39205.725230561708]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68563,301939.42236949707,0.15917334094312435,48060.706620989986]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},50423,222054.0450992102,0.15911708033041702,35332.591331745076]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},51552,227025.96301200811,0.16130474217446553,36620.364430561713]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62997,277427.73494466703,0.16348451164052363,45355.137762965518]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45096,198594.87174095123,0.1605168577514294,31877.824777405636]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},58829,259072.59423559561,0.1831777010835611,47456.322225830649]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46760,205922.83578603156,0.15960687091275752,32866.699469290106]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41528,182882.02575967318,0.15891728232064015,29063.114519020568]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36814,162122.39684830979,0.15862030005683414,25715.903234012039]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},45252,199281.86837017752,0.1771839574301742,35309.550081907109]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48862,215179.67498240108,0.16017168344014432,34465.69078403429]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},42943,189113.43749271927,0.15910847331523956,30089.550322863546]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},51916,228628.95514686944,0.16007342292277119,36597.419429616115]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73675,324451.77345029672,0.16181508201595257,52501.19033108103]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71669,315617.70141037414,0.162176954883126,51185.917721946178]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48683,214391.39038860938,0.15867002087459195,34017.486388293444]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},57256,{"$f":"D1228*E1228","v":252145.3782242306},0.16025139484512829,{"$f":"F1228*G1228","v":40406.648564185394}]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},41363,182155.39470953002,0.15816184986510651,28810.034190167902]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},63508,279678.08928783773,0.16041605958495306,44864.857035803601]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70292,309553.63501008833,0.16064526514322411,49728.325772244461]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44384,195459.34866396972,0.173422907174996,33897.1284798368]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},35126,154688.74101411772,0.17146607506095693,26523.871277811635]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71231,313688.82625908498,0.1756062868827854,55085.730015977104]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52481,231117.11601554154,0.17327562120691622,40046.961849143889]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},81408,358506.54866700718,0.18576902538013132,66599.412138264539]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},71648,315525.22109490138,0.18216038388072869,57476.195398699034]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},70548,310681.01409394684,0.16378275134862583,50884.191280087813]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},51759,227937.55469309681,0.16524612513966322,37665.797686844307]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103286,454853.42209144688,0.16242437749182945,73879.283933231607]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},78743,346770.35625105823,0.17877525146635012,61993.957639858752]
[null,"MESA UNIT 15C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73730,324693.98380034446,0.1773400464424445,57581.246166735407]
[null,"MESA UNIT 15C1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62049,273252.90927475347,0.18003003032103088,49193.729542043766]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},110053,484654.10279640998,0.17902400799732002,86764.719974958454]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},83253,366631.60495497187,0.17950338988222725,65811.61592737904]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},166332,732496.94443888369,0.1785189757718422,130764.60427723352]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},46868,206398.44883703438,0.18247319533204695,37662.184470871674]
[null,"MESA UNIT 10D4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},62113,273534.75404571812,0.17564123670606832,48043.982482680156]
[null,"MESA UNIT 12C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},112981,497548.50106804172,0.17814795909463726,88637.250015867583]
[null,"MESA UNIT 12D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},130138,573104.91880929377,0.18474765965335066,105879.79248584057]
[null,"MESA UNIT 13B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},195431,860643.83491231676,0.17908837804037789,154131.30846489756]
[null,"MESA UNIT 13B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},221671,976200.19100781437,0.18014543642253578,175858.00944486551]
[null,"MESA UNIT 9D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},239946,1056680.0845918548,0.17757560810749098,187640.60859647364]
[null,"MESA UNIT 9A2-17 LANCE","FORT UNION",{"$f":"IF(LEFT(B1254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136176,599695.21141998784,0.17748195154366289,106435.07645420896]
[null,"MESA UNIT 12B1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109667,482954.22652152955,0.15885288079212032,76718.6701736752]
[null,"MESA UNIT 15A1R-16 LANCE","LANCE",{"$f":"IF(LEFT(B1256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},111762,492180.23894607485,0.18111107465135354,89139.291997683584]
[null,"MESA UNIT 15C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},106536,469165.8518669944,0.17955864802179736,84242.78605923237]
[null,"MESA UNIT 15D2-16 LANCE ","LANCE",{"$f":"IF(LEFT(B1258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},184209,811224.11585348775,0.181607177185064,147324.12174460123]
[null,"MESA UNIT 13C1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},260665,1147922.9253671069,0.18495113258938817,212309.64517197013]
[null,"MESA UNIT 13C2-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},332208,1462985.7448846444,0.17712108905794205,259125.62841021278]
[null,"MESA UNIT 10C4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},110609,487102.6292441652,0.17855998309987034,86977.037245740546]
[null,"MESA UNIT 8C1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},167126,735993.58112866362,0.17546622337055384,129142.01410561593]
[null,"MESA UNIT 8B1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},153327,675225.20621396194,0.17738547087789572,119775.14115288788]
[null,"MESA UNIT 8C2-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},212763,936970.92194917519,0.18403300870464531,172433.57783507209]
[null,"MESA UNIT 8D1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},195921,862801.70894001471,0.17622084113564307,152043.64288267968]
[null,"MESA UNIT 9A2-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},206881,911067.62596770737,0.18022936255530966,164201.13747293918]
[null,"MESA UNIT 9B2-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},96870,426598.4838022429,0.18173543231766565,77528.059879861306]
[null,"MESA UNIT 6B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},139604,614791.52196478075,0.16114606926923458,99071.237184674712]
[null,"MESA UNIT 3D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},238728,1051316.2262944342,0.18307121068301388,192465.73435841946]
[null,"MESA UNIT 3D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},218751,963341.02333255322,0.18169261896901806,175031.95348958552]
[null,"MESA UNIT 2C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},178242,784946.49478558253,0.1846830045537258,144966.27707091684]
[null,"MESA UNIT 3A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},277703,1222955.2879873465,0.16133210813105556,197301.95476102078]
[null,"MESA UNIT 3B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},277232,1220881.0866260286,0.16474805156609976,201137.78021554087]
[null,"MESA UNIT 4A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},219657,967330.88837152126,0.16059466326365102,155348.17828255284]
[null,"MESA UNIT 4B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},190731,839945.85954460187,0.1603223157655678,134662.06531989091]
[null,"MESA UNIT 4A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},216462,953260.66894602147,0.16010046201487066,152617.47351886271]
[null,"MESA UNIT 3C1-16 LANCE","MESAVERDE",{"$f":"IF(LEFT(B1277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},239087,1052897.1993065639,0.1605237947686223,169015.05393394409]
[null,"MESA UNIT 13D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},170039,748821.9220321005,0.17994848034361852,134749.36691766407]
[null,"MESA UNIT 14C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},201039,885340.48296809231,0.1788077841686104,158305.76999429194]
[null,"MESA UNIT 13D2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1280,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1280,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},194390,856059.45355959528,0.17755827280997685,152000.43799669432]
[null,"MESA UNIT 13A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1281,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1281,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},237495,1045886.3106288188,0.1746395406611537,182653.10487200564]
[null,"MESA UNIT 1 LANCE","LANCE",{"$f":"IF(LEFT(B1282,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1282,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},107306,472556.79676766257,0.19302339999999996,91214.519605203212]
[null,"MESA UNIT 8C2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1283,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1283,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},109157,480708.27600290522,0.17430848173523572,83791.529747629058]
[null,"MESA UNIT 9B3-17 LANCE","LANCE",{"$f":"IF(LEFT(B1284,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1284,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},117399,517004.59791369375,0.17069027599668987,88247.657509446057]
[null,"MESA UNIT 15A1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1285,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1285,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},44660,196674.8042387547,0.17793548511053087,34995.426701241508]
[null,"MESA UNIT 15B2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1286,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1286,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},64650,284707.25691973779,0.17760710182525938,50566.030770134152]
[null,"MESA UNIT 15D2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1287,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1287,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},68296,300763.60121562897,0.17658387953188459,53110.003524636406]
["SHUTE CR (WY)","SHUTE CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1288,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1288,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},291,1281.5129429797944,0.17824512805559603,228.42343862633717]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1289,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1289,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},543,2391.2767286530184,0.17824512805559603,426.23342671512404]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1290,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1290,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},379,1669.0495030561583,0.17781543419078832,296.7827620718503]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1291,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1291,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},338,1488.4926966569433,0.17781543419078832,264.67697514587172]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B1292,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1292,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73,{"$f":"D1292*E1292","v":321.47919188152918},0.17782685389669012,{"$f":"F1292*G1292","v":57.167633285542699}]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B1293,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1293,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},447,1968.5095722060757,0.17823297856830436,350.85332439450747]
[null,"SHUTE CREEK UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B1294,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1294,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},55,242.21035004772745,0.17824512805559603,43.172814860647918]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$f":"IF(LEFT(B1295,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1295,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},161,709.01575195789314,0.17824512805559603,126.37860350116938]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1296,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1296,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1796,7909.2688851948824,0.17823297856830436,1409.692551705896]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$f":"IF(LEFT(B1297,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1297,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},933,4108.7683017187219,0.17824512805559603,732.36793209062739]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$f":"IF(LEFT(B1298,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1298,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},943,4152.8065471819455,0.17823297856830436,740.16708032219367]
[null,"SHUTE CREEK UNIT 15-12 FR","MESAVERDE",{"$f":"IF(LEFT(B1299,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1299,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},84,369.92126189107466,0.17781543419078832,65.777709799565756]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$f":"IF(LEFT(B1300,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1300,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},580,2554.2182368669442,0.17782685389669012,454.20859322759952]
[null,"SHUTE CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B1301,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1301,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},173,761.86164651376089,0.17823297856830436,135.78887051510023]
[null,"SHUTE CREEK UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1302,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1302,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},1105,4866.2261236861605,0.17823297856830436,867.3219764114782]
[null,"SHUTE CREEK UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B1303,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1303,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},318,1400.4162057304968,0.17781543419078832,249.01561566978464]
[null,"SHUTE CREEK UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1304,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1304,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},116,510.84364737338882,0.17781543419078832,90.835884961305098]
[null,"SHUTE CREEK UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1305,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1305,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},37,162.94150821392574,0.17781543419078832,28.973515030761106]
[null,"SHUTE CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1306,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1306,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},122,537.26659465132275,0.17824512805559603,95.76515296361903]
[null,"SHUTE CREEK UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B1307,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1307,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},48,211.38357822347123,0.17781543419078832,37.587262742609006]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1308,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1308,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},23,101.2879645654133,0.17823297856830436,18.05285561761448]
[null,"SHUTE CREEK UNIT 3-32E FR","FRONTIER",{"$f":"IF(LEFT(B1309,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1309,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},27,118.90326275070257,0.17824512805559603,21.193927295227162]
["SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",{"$f":"IF(LEFT(B1310,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1310,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},804,3540.674935243143,0.15428999492234111,546.29071778032494]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1311,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1311,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},11886,52343.858557587067,0.15428999492234111,8076.1336710658497]
["TIERNEY (WY)","C G ROAD 15-130 MESA","MESAVERDE",{"$f":"IF(LEFT(B1312,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1312,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},5848,25753.565946892912,0.15920749279538904,4100.1606649455298]
["TRAIL (WY)","TRAIL UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B1313,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1313,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12490,55003.768583565747,0.13524037536921907,7438.7303099630908]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B1314,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1314,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},31053,136751.96363694692,0.13524037536921907,18494.386894738498]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1315,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1315,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},47149,207635.92353455094,0.13524037536921907,28080.760238947136]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1316,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1316,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},86120,379257.36992927798,0.13524037536921907,51290.909070778333]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$f":"IF(LEFT(B1317,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1317,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},21824,96109.066898938254,0.13770523751522534,13234.721884684974]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1318,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1318,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},73358,323055.76106911257,0.13524037536921907,43690.182392175535]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$f":"IF(LEFT(B1319,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1319,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},69235,304898.79246462561,0.13524037536921907,41234.627142537589]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$f":"IF(LEFT(B1320,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1320,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},72757,320409.06251677283,0.13524037536921907,43332.241886467935]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$f":"IF(LEFT(B1321,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1321,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},40663,179072.7175271044,0.13524037536921907,24217.861536751734]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1322,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1322,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},80537,354670.8174871605,0.13770523751522534,48840.029161788574]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$f":"IF(LEFT(B1323,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1323,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},52000,228998.87640876049,0.13524037536921907,30969.894004650174]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1324,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1324,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},221017,973320.08975451963,0.13524037536921907,131632.17429280322]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$f":"IF(LEFT(B1325,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1325,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},74470,327952.81396462297,0.13524037536921907,44352.461663967282]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1326,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1326,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},82030,361245.72753481969,0.13524037536921907,48855.007792335651]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1327,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1327,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},201504,887388.26138213219,0.13524037536921907,120010.72156755824]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$f":"IF(LEFT(B1328,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1328,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},170173,749412.03452130768,0.13524037536921907,101350.76485487181]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$f":"IF(LEFT(B1329,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1329,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},146453,644953.31628254231,0.13524037536921907,87223.728589673687]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1330,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1330,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136111,599408.96282447688,0.13524037536921907,81064.293132056526]
[null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1331,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1331,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},61982,272957.85303014988,0.13541854348367693,36963.554889774452]
[null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",{"$f":"IF(LEFT(B1332,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1332,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},86053,378962.31368467439,0.13541854348367693,51318.524554382901]
[null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},87287,384396.63317483611,0.13541854348367693,52054.432184565558]
[null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},115513,508698.98481932987,0.13541854348367693,68887.275595858737]
[null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1335,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1335,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},231263,1018441.6760561381,0.13541854348367693,137915.88839459696]
[null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1336,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1336,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},103026,453708.42770940304,0.13541854348367693,61440.534446676487]
[null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1337,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1337,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},94888,417870.10355143202,0.13523994172718318,56512.728453827665]
[null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1338,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1338,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},222821,981264.58923608507,0.13524012922529866,132706.34985249775]
[null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1339,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1339,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},172329,758906.68024317862,0.13523994172718318,102634.49521245751]
[null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1340,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1340,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},203234,895006.87784726988,0.13523994172718318,121040.67800549293]
[null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1341,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1341,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},191408,842927.24876246217,0.13523994172718318,113997.43200289021]
[null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1342,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1342,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},196210,864074.41423390189,0.13524037536921907,116857.74812793097]
[null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1343,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1343,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},158817,699402.20297327149,0.13523994172718318,94587.11317396877]
[null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1344,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1344,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},207551,914018.18841374328,0.13523994172718318,123611.76653866017]
[null,"TRAIL UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B1345,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1345,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},203845,897697.61464507272,0.13523994172718318,121404.57309323098]
[null,"TRAIL UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B1346,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1346,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},155523,684896.00491768576,0.13523994172718318,92625.295794248392]
[null,"TRAIL UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B1347,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1347,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},77016,339164.9512595596,0.13523994172718318,45868.648244245764]
[null,"TRAIL UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B1348,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1348,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},83877,369379.59147187701,0.13523994172718318,49954.874425867376]
[null,"TRAIL UNIT 6-22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1349,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1349,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},286249,1260590.372560217,0.13879679143874571,174965.8990299312]
[null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1350,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1350,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},175820,774280.43173438986,0.13523994172718318,104713.64046825712]
[null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B1351,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1351,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},278126,1224818.1057704408,0.13523994172718318,165644.32925079329]
[null,"TRAIL UNIT 70 MESA","MESAVERDE",{"$f":"IF(LEFT(B1352,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1352,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},134205,591015.27323918662,0.13540884456969426,80028.695272360404]
[null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",{"$f":"IF(LEFT(B1353,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1353,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},105017,462476.44238113082,0.13523994172718318,62545.28711781912]
[null,"TRAIL UNIT 46 MESA","MESAVERDE",{"$f":"IF(LEFT(B1354,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1354,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},206110,907672.27724249288,0.13523994172718318,122753.5458816544]
[null,"TRAIL UNIT 47 MESA","MESAVERDE",{"$f":"IF(LEFT(B1355,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1355,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},164682,725230.63393745187,0.13523994172718318,98080.148672469106]
[null,"TRAIL UNIT 48 MESA","MESAVERDE",{"$f":"IF(LEFT(B1356,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1356,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},161207,{"$f":"D1356*E1356","v":709927.34363898181},0.13523994172718318,{"$f":"F1356*G1356","v":96010.532584269851}]
[null,"TRAIL UNIT 52 MESA","MESAVERDE",{"$f":"IF(LEFT(B1357,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1357,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},157102,691849.64387632872,0.13523994172718318,93565.705521807133]
[null,"TRAIL UNIT 132 MESA","MESAVERDE",{"$f":"IF(LEFT(B1358,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1358,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},136753,602236.21818321582,0.13523994172718318,81446.391053097279]
[null,"TRAIL UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B1359,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1359,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},179321,789698.22147106426,0.13523994172718318,106798.74145380693]
[null,"TRAIL UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B1360,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1360,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},179183,789090.49368367181,0.13523994172718318,106716.55238325398]
[null,"TRAIL UNIT 50 MESA","MESAVERDE",{"$f":"IF(LEFT(B1361,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1361,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},177308,780833.3226593174,0.13523994172718318,105599.85305508891]
[null,"TRAIL UNIT 51 MESA","MESAVERDE",{"$f":"IF(LEFT(B1362,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1362,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},209470,922469.12771813583,0.13523994172718318,124754.67107772619]
[null,"TRAIL UNIT 57 MESA","MESAVERDE",{"$f":"IF(LEFT(B1363,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1363,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},206478,909292.88467553945,0.13523994172718318,122972.71673646224]
[null,"TRAIL UNIT 61 MESA","MESAVERDE",{"$f":"IF(LEFT(B1364,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1364,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},93480,411669.51859021024,0.13523994172718318,55674.161704997583]
[null,"TRAIL UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B1365,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1365,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},128409,565490.70616870245,0.13523994172718318,76476.930149518987]
[null,"TRAIL UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B1366,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1366,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},172136,758056.74210573838,0.13523994172718318,102519.54962827839]
[null,"TRAIL UNIT 64 MESA","MESAVERDE",{"$f":"IF(LEFT(B1367,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1367,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},95096,418786.09905706707,0.13523994172718318,56636.607632632113]
[null,"TRAIL UNIT 74 MESA","MESAVERDE",{"$f":"IF(LEFT(B1368,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1368,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},190964,840971.950663895,0.13523994172718318,113732.99760198072]
[null,"TRAIL UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B1369,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1369,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},245916,1082970.9171333991,0.13523994172718318,146460.92372535501]
[null,"TRAIL UNIT 93 MESA","MESAVERDE",{"$f":"IF(LEFT(B1370,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1370,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},210314,926185.9556352318,0.13523994172718318,125257.33466864421]
[null,"TRAIL UNIT 94 MESA","MESAVERDE",{"$f":"IF(LEFT(B1371,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1371,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},140434,618446.6963382283,0.13523994172718318,83638.69517415094]
[null,"TRAIL UNIT 114 MESA","MESAVERDE",{"$f":"IF(LEFT(B1372,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1372,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},138726,610924.9640131098,0.13524644635772132,82625.430373991883]
[null,"TRAIL UNIT 44 MESA","MESAVERDE",{"$f":"IF(LEFT(B1373,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1373,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},157439,693333.7327484393,0.13523994172718318,93766.413614389327]
[null,"TRAIL UNIT 55 MESA","MESAVERDE",{"$f":"IF(LEFT(B1374,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1374,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},195128,859309.47607478115,0.13523994172718318,116212.96346996971]
[null,"TRAIL UNIT 115 MESA","MESAVERDE",{"$f":"IF(LEFT(B1375,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1375,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},152868,673203.85074719996,0.13523994172718318,91044.049545566639]
[null,"TRAIL UNIT 56 MESA","MESAVERDE",{"$f":"IF(LEFT(B1376,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1376,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},177420,781326.55100850551,0.13523994172718318,105666.55722829131]
[null,"TRAIL UNIT 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B1377,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1377,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},188637,830724.250944603,0.13523994172718318,112347.099289106]
[null,"TRAIL UNIT 116 MESA","MESAVERDE",{"$f":"IF(LEFT(B1378,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1378,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},174654,769145.57231337798,0.13523994172718318,104019.20237938219]
[null,"TRAIL UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B1379,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1379,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12864,56650.798963890287,0.13523994172718318,7661.4507506748914]
[null,"TRAIL UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B1380,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1380,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13343,58760.230921578681,0.13537754051135248,7954.8155420424446]
[null,"TRAIL UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B1381,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1381,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12674,55814.07230008905,0.13523994172718318,7548.2918854208319]
[null,"TRAIL UNIT 40 MESA","MESAVERDE",{"$f":"IF(LEFT(B1382,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1382,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12912,56862.182542113762,0.13523994172718318,7690.0382534759174]
[null,"TRAIL UNIT 41 MESA","MESAVERDE",{"$f":"IF(LEFT(B1383,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1383,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},13178,58033.599871435501,0.13537754051135248,7856.4460176148796]
[null,"TRAIL UNIT 43 MESA","MESAVERDE",{"$f":"IF(LEFT(B1384,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1384,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},12713,55985.821457395621,0.13523994172718318,7571.5192314466649]
["JACKKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$f":"IF(LEFT(B1385,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1385,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},8252,36340.360156251765,0.15500000000000003,5632.7558242190244]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1386,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1386,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4834,21288.08785692208,0.15500000000000003,3299.653617822923]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$f":"IF(LEFT(B1387,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1387,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},4747,20904.955121392042,0.15500000000000003,3240.2680438157672]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$f":"IF(LEFT(B1388,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1388,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},36282,159779.56218966632,0.15500000000000003,24765.832139398284]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$f":"IF(LEFT(B1389,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1389,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},2551,11234.156417668231,0.15500000000000003,1741.2942447385763]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$f":"IF(LEFT(B1390,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1390,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.4038245463223173},10052,44267.244339631936,0.15500000000000003,6861.422872642951]
[]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E11:E1390)","v":70500848},{"$f":"SUM(F11:F1330)","v":279359781.95445657},null,{"$f":"SUM(H11:H1390)","v":49163483.675547555}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1403-E1393","v":2716882},null,"+",{"$f":"H1393/E1393*E1395","v":1894606.7692035278}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1393+H1395","v":51058090.444751084}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S118","v":315627797}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":73217730},null,null,{"$f":"H1398+H1400","v":366685887.44475108}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null," Exhibit 1.2"]
[]
[]
[]
[]
[]
[null,"TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null,null,"Component",null,"Dth","per Dth","Total Cost"]
[]
[null,1,"Current Contracts",null,null,null,{"$f":"Calculations!$P$183+Calculations!$P$186-G17","v":91834045.300000012}]
[null,{"$f":"B16+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S105","v":0}]
[null,{"$f":"B17+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$182+Calculations!$P$185","v":18530000},{"$f":"G18/E18","v":4.9559657474365899},{"$f":"G16+G17","v":91834045.300000012}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$179","v":21911274},{"$f":"G20/E20","v":4.5625591688552651},{"$f":"Calculations!P180","v":99971484.089999989}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"Calculations!P188","v":677947.99999999977},{"$f":"G22/E22","v":4.3999318531804814},{"$f":"Calculations!P189","v":2982925}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":41119222},{"$f":"G25/E25","v":4.7371629353784952},{"$f":"G18+G20+G22","v":194788454.38999999}]

{"sheet":"Wy 1.3 p1","index":38,"n_rows":58,"n_cols":14,"rows_kept":58,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"    Page 1 of 3"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION AND GATHERING CHARGES"]
[]
[]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22+'Other Inputs'!D23+'Other Inputs'!D24","v":840902}," x",{"$f":"'Other Inputs'!E26","v":12},"x",{"$f":"'Other Inputs'!F22","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[1,"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D25","v":75000}," x",{"$f":"'Other Inputs'!E25","v":5},"x",{"$f":"'Other Inputs'!F25","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326}]
[{"$f":"A17+1","v":2},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D30","v":203542}," x",{"$f":"'Other Inputs'!E30","v":12},"x",{"$f":"'Other Inputs'!F30","v":0.86753000000000002},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2118945}]
[{"$f":"A19+1","v":3},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-'Other Inputs'!E268","v":-267613.78000000003}]
[{"$f":"A20+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":57765338.219999999}]
[]
[null,"Kern River Demand"]
[{"$f":"A21+1","v":5},"January - December",null,null,null,{"$f":"'Other Inputs'!D56","v":1885}," x",{"$f":"'Other Inputs'!E56","v":12},"x",{"$f":"'Other Inputs'!F56","v":17.742041666666669},"=",{"$f":"ROUND(F24*H24*J24,0)","v":401325}]
[{"$f":"A24+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D54","v":3000}," x",{"$f":"'Other Inputs'!E54","v":12},"x",{"$f":"'Other Inputs'!F54","v":14.347541666666666},"=",{"$f":"F25*H25*J25","v":516511.5}]
[{"$f":"A25+1","v":7},"November - March",null,null,null,{"$f":"'Other Inputs'!D55","v":50000}," x",{"$f":"'Other Inputs'!E55","v":5},"x",{"$f":"J25","v":14.347541666666666},"=",{"$f":"F26*H26*J26","v":3586885.4166666665}]
[{"$f":"A26+1","v":8},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L26)","v":4504721.916666666}]
[]
[{"$f":"A27+1","v":9},"Total Transportation Demand",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L27","v":62270060.136666663}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A29+1","v":10},"QPC Commodity",null,null,null,{"$f":"F36-(D40*F40*H40)-(D41*F41*H41)","v":112580716.45826045},null,null,"x",{"$f":"'Other Inputs'!F38","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F35*J35,0)","v":300591}]
[{"$f":"A35+1","v":11},"QPC ACA",null,null,null,{"$f":"Calculations!$P$172","v":122569203.07404999},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.8E-3},"=",{"$f":"ROUND(F36*J36,0)","v":220625}]
[{"$f":"A36+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":521216}]
[]
[null,"Kern River Commodity"]
[{"$f":"A37+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C60","v":1.0702303503729549}," x",{"$f":"'Other Inputs'!D60","v":4885}," x",{"$f":"'Other Inputs'!E60","v":365},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"D40*F40*H40*J40","v":8396.2888700844469}]
[{"$f":"A40+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C61","v":1.0702303503729549}," x",{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":151},"x",{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},"=",{"$f":"D41*F41*H41*J41","v":35553.052239389559}]
[{"$f":"A41+1","v":15},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L41)","v":43949.341109474008}]
[]
[{"$f":"A42+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L37+L42","v":565165.34110947396}]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A44+1","v":17},"QEP Field Services Demand",null,null,null,null,null,{"$f":"'Other Inputs'!E178","v":12},"x",{"$f":"'Other Inputs'!E177","v":759167.5}," = ",{"$f":"H48*J48","v":9110010}]
[{"$f":"A48+1","v":18},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D178","v":46130300.839413591},null,null,"x",{"$f":"'Other Inputs'!D177","v":0.13918}," = ",{"$f":"F49*J49","v":6420415.2708295835}]
[{"$f":"A49+1","v":19},null,"Total QEP  Field Services:",null,null,null,null,null,null,null,null,null,{"$f":"L48+L49","v":15530425.270829584}]
[]
[{"$f":"A50+1","v":20},"Other Gathering",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D169","v":1978874.69}]
[{"$f":"A52+1","v":21},"Other Transportation",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$D$171","v":2728043.04}]
[]
[{"$f":"A53+1","v":22},"Total Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,null,{"$f":"L52+L53","v":4706917.7300000004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"                     "]
[{"$f":"A55+1","v":23},"TOTAL TRANSPORTATION AND GATHERING",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M12:M57)","v":83072568.478605732}]

{"sheet":"Wy 1.3 p2","index":39,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":false,"merged":[[6,1,6,10],[35,9,35,10],[12,1,12,2],[13,1,13,2]]}
[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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"    Page 2 of 3"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[]
[null,"STORAGE CHARGES",null,"1/"]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E155","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E156","v":2500000},"x",0,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":0}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E157","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E158","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[5,null,"Total Demand Charges",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":14025058}]
[]
[null,"Storage Commodity"]
[{"$f":"A20+1","v":6},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S35+'Monthly Inputs'!S37+'Monthly Inputs'!S38)","v":1150518},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":44548}]
[{"$f":"A23+1","v":7},"Peaking Withdrawals",null,{"$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(D24*H24,0)","v":44260}]
[{"$f":"A24+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S39","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":0}]
[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,{"$f":"'Monthly Inputs'!S36","v":10243275},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":107452}]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S44","v":11078180},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":197302}]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":393562}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14418620}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164 (13-month average)"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"'Ut 1.3 p2'!C38","v":"2012-03-21"},{"$f":"+'Rate Base'!H209","v":12903260.279999999}]
[{"$f":"A38+1","v":15},null,{"$f":"'Ut 1.3 p2'!C39","v":"2012-04-20"},{"$f":"+'Rate Base'!I209","v":11695451.32}]
[16,null,{"$f":"'Ut 1.3 p2'!C40","v":"2012-05-20"},{"$f":"+'Rate Base'!J209","v":17454303.390000001}]
[17,null,{"$f":"'Ut 1.3 p2'!C41","v":"2012-06-19"},{"$f":"+'Rate Base'!K209","v":29378840.710000001}]
[18,null,{"$f":"'Ut 1.3 p2'!C42","v":"2012-07-19"},{"$f":"+'Rate Base'!L209","v":41693614.869999997}]
[19,null,{"$f":"'Ut 1.3 p2'!C43","v":"2012-08-18"},{"$f":"+'Rate Base'!M209","v":49496814.5}]
[20,null,{"$f":"'Ut 1.3 p2'!C44","v":"2012-09-17"},{"$f":"+'Rate Base'!N209","v":58340520.189999998}]
[21,null,{"$f":"'Ut 1.3 p2'!C45","v":"2012-10-17"},{"$f":"+'Rate Base'!O209","v":65085991.149999999}]
[22,null,{"$f":"'Ut 1.3 p2'!C46","v":"2012-11-16"},{"$f":"+'Rate Base'!P209","v":57526709.57}]
[23,null,{"$f":"'Ut 1.3 p2'!C47","v":"2012-12-16"},{"$f":"+'Rate Base'!Q209","v":38347748.57}]
[24,null,{"$f":"'Ut 1.3 p2'!C48","v":"2013-01-15"},{"$f":"+'Rate Base'!R209","v":25571748.57}]
[25,null,{"$f":"'Ut 1.3 p2'!C49","v":"2013-02-14"},{"$f":"+'Rate Base'!S209","v":14073352.810000001}]
[26,null,{"$f":"'Ut 1.3 p2'!C50","v":"2013-03-16"},{"$f":"+'Rate Base'!T209","v":9537533.75}]
[]
[]
[{"$f":"A50+1","v":27},"13 Month Average  2/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":34990457.72208333},null," x ",null,{"$f":"'Other Inputs'!E259","v":0.10879999999999999},null,"=",{"$f":"D53*H53","v":3806961.800162666}]
[]
[]
[{"$f":"A53+1","v":28},"Total Firm Storage and Working Gas Charges",null,null,null,null,null,null,null,null,{"$f":"K31+K53","v":18225581.800162666}]
[]
[]
[]
["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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,"    Page 3 of 3"]
[]
[]
[]
[]
[]
[null,"TEST YEAR COMPANY OWNED PRODUCTION"]
[]
[]
[]
[null,"Production Function Expenses - QGC Financial"]
[]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)"]
[null,null,"Depreciation","Amortization"]
[null,null,"Acct 403"," Acct 404",null,null,null,null,null,"Total Costs"]
[]
[1,{"$f":"Expenses!S9","v":"2013-03-01"},{"$f":"Calculations!D108","v":578624.15},{"$f":"Calculations!D109","v":12668.4},null,null,null,null,null,{"$f":"C20+D20","v":591292.55000000005}]
[]
[]
[null,"Production Function Return On Rate Base -  QGC Financial"]
[]
[null,"Month","Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821"]
[]
[{"$f":"A20+1","v":2},{"$f":"Calculations!$C$97","v":"2012-03-21"},{"$f":"Calculations!$C$100","v":83069408.329999983},{"$f":"Calculations!$C$101","v":-68667111.5},{"$f":"Calculations!$C$102","v":-6052360.2400000002},{"$f":"Calculations!$C$103","v":-64711.130000000005},{"$f":"Calculations!$C$104","v":-2292686.9900000002},{"$f":"Calculations!$C$105","v":-1196642.93}]
[{"$f":"A27+1","v":3},{"$f":"Calculations!$D$97","v":"2012-04-20"},{"$f":"Calculations!$D$100","v":83069408.329999983},{"$f":"Calculations!$D$101","v":-68719234.180000007},{"$f":"Calculations!$D$102","v":-6053476.3499999996},{"$f":"Calculations!$D$103","v":-61691.35},{"$f":"Calculations!$D$104","v":-2264262.19},{"$f":"Calculations!$D$105","v":-1196642.93}]
[{"$f":"A28+1","v":4},{"$f":"Calculations!$E$97","v":"2012-05-20"},{"$f":"Calculations!$E$100","v":82934846.11999999},{"$f":"Calculations!$E$101","v":-68619477.319999993},{"$f":"Calculations!$E$102","v":-6054151.7199999997},{"$f":"Calculations!$E$103","v":-58671.57},{"$f":"Calculations!$E$104","v":-2234935.48},{"$f":"Calculations!$E$105","v":-1196642.93}]
[5,{"$f":"Calculations!$F$97","v":"2012-06-19"},{"$f":"Calculations!$F$100","v":82934723.75999999},{"$f":"Calculations!$F$101","v":-68781185.049999997},{"$f":"Calculations!$F$102","v":-6060379.0199999996},{"$f":"Calculations!$F$103","v":-55651.79},{"$f":"Calculations!$F$104","v":-2216048.7000000002},{"$f":"Calculations!$F$105","v":-1196642.93}]
[6,{"$f":"Calculations!$G$97","v":"2012-07-19"},{"$f":"Calculations!$G$100","v":82934723.75999999},{"$f":"Calculations!$G$101","v":-68827131.629999995},{"$f":"Calculations!$G$102","v":-6056069.9299999997},{"$f":"Calculations!$G$103","v":-52632.01},{"$f":"Calculations!$G$104","v":-2135592.7400000002},{"$f":"Calculations!$G$105","v":-1196642.93}]
[7,{"$f":"Calculations!$H$97","v":"2012-08-18"},{"$f":"Calculations!$H$100","v":81511647.539999992},{"$f":"Calculations!$H$101","v":-67448134.120000005},{"$f":"Calculations!$H$102","v":-6056977.1799999997},{"$f":"Calculations!$H$103","v":-49612.23},{"$f":"Calculations!$H$104","v":-2119787.13},{"$f":"Calculations!$H$105","v":-1196642.93}]
[8,{"$f":"Calculations!$I$97","v":"2012-09-17"},{"$f":"Calculations!$I$100","v":81345843.649999976},{"$f":"Calculations!$I$101","v":-67317594.25},{"$f":"Calculations!$I$102","v":-6057655.3799999999},{"$f":"Calculations!$I$103","v":-46592.450000000004},{"$f":"Calculations!$I$104","v":-2071303.86},{"$f":"Calculations!$I$105","v":-1196642.93}]
[9,{"$f":"Calculations!$J$97","v":"2012-10-17"},{"$f":"Calculations!$J$100","v":81345843.649999976},{"$f":"Calculations!$J$101","v":-67342713.359999999},{"$f":"Calculations!$J$102","v":-6058069.9500000002},{"$f":"Calculations!$J$103","v":-43572.67},{"$f":"Calculations!$J$104","v":-1902085.6400000001},{"$f":"Calculations!$J$105","v":-1196642.93}]
[10,{"$f":"Calculations!$K$97","v":"2012-11-16"},{"$f":"Calculations!$K$100","v":81261868.789999992},{"$f":"Calculations!$K$101","v":-67322320.640000001},{"$f":"Calculations!$K$102","v":-6059484.1200000001},{"$f":"Calculations!$K$103","v":-40552.89},{"$f":"Calculations!$K$104","v":-2187708.42},{"$f":"Calculations!$K$105","v":-761345.31}]
[11,{"$f":"Calculations!$L$97","v":"2012-12-16"},{"$f":"Calculations!$L$100","v":81179889.439999983},{"$f":"Calculations!$L$101","v":-67294936.640000001},{"$f":"Calculations!$L$102","v":-6060664.9900000002},{"$f":"Calculations!$L$103","v":-37533.11},{"$f":"Calculations!$L$104","v":-2329860.65},{"$f":"Calculations!$L$105","v":-761345.31}]
[12,{"$f":"Calculations!$M$97","v":"2013-01-15"},{"$f":"Calculations!$M$100","v":81179889.439999983},{"$f":"Calculations!$M$101","v":-67360255},{"$f":"Calculations!$M$102","v":-6062124.5199999996},{"$f":"Calculations!$M$103","v":-35704.82},{"$f":"Calculations!$M$104","v":-2305519.9500000002},{"$f":"Calculations!$M$105","v":-761345.31}]
[13,{"$f":"Calculations!$N$97","v":"2013-02-14"},{"$f":"Calculations!$N$100","v":81179889.439999983},{"$f":"Calculations!$N$101","v":-67429215.590000004},{"$f":"Calculations!$N$102","v":-6063803.5499999998},{"$f":"Calculations!$N$103","v":-33876.53},{"$f":"Calculations!$N$104","v":-2274636.69},{"$f":"Calculations!$N$105","v":-761345.31}]
[14,{"$f":"Calculations!$O$97","v":"2013-03-16"},{"$f":"Calculations!$O$100","v":81179889.439999983},{"$f":"Calculations!$O$101","v":-67473761},{"$f":"Calculations!$O$102","v":-6065028.6399999997},{"$f":"Calculations!$O$103","v":-32048.240000000002},{"$f":"Calculations!$O$104","v":-2090782.82},{"$f":"Calculations!$O$105","v":-761345.31}]
[15,"13-Month Average",{"$f":"(SUM(C28:C38)+C27/2+C39/2)/12","v":81916935.233749971},-67877719.502500013,-6058462.5958333323,-47039.258750000008,-2186123.0295833331,-1033406.3224999999,{"$f":"SUM(C40:H40)","v":4714184.5245832931}]
[]
[{"$f":"A40+1","v":16},"Wexpro Reduction",{"$f":"C40*-0.063","v":-5160766.9197262479},{"$f":"D40*-0.063","v":4276296.3286575004},{"$f":"E40*-0.063","v":381683.14353749994},null,null,null,{"$f":"SUM(C42:E42)","v":-502787.44753124751}]
[]
[]
[{"$f":"A42+1","v":17},"Adjusted 13-Month Average",null,null,null,null,null,null,{"$f":"SUM(I40:I42)","v":4211397.0770520456}]
[]
[{"$f":"A45+1","v":18},"Subtotal",null,null,null,null,null,"Pre-Tax Return %",{"$f":"'Other Inputs'!E259","v":0.10879999999999999},{"$f":"I45*I47","v":458200.00198326254}]
[]
[]
[{"$f":"A47+1","v":19},"Total",null,null,null,null,null,null,null,{"$f":"SUM(J20:J48)","v":1049492.5519832626}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[]
[]
[null,"SUMMARY OF QUESTAR GAS COMPANY - RELATED GAS COSTS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Wy 1.1'!H1403","v":366685887.44475108}]
[{"$f":"A16+1","v":2},null,"Wexpro Revenue Sharing Credits  2/",null,{"$f":"'Ut 1.4 p1'!E15","v":-32713841}]
[{"$f":"A17+1","v":3},null,"Company owned Production  3/",null,{"$f":"'Wy 1.3 p3'!J50","v":1049492.5519832626}]
[{"$f":"A18+1","v":4},null,null,"Net Cost of Questar Gas Production",{"$f":"SUM(E16:E18)","v":335021538.99673432},{"$f":"F24","v":73217730},{"$f":"E19/F24","v":4.5756886890201915}]
[]
[{"$f":"A19+1","v":5},null,null,"Gathering  4/",{"$f":"'Wy 1.3 p1'!M50+'Wy 1.3 p1'!L52","v":17509299.960829586},{"$f":"F24","v":73217730},{"$f":"E21/F24","v":0.23914016401259075}]
[]
[]
[{"$f":"A21+1","v":6},"Total Cost of Questar Gas Production",null,null,{"$f":"E19+E21","v":352530838.95756388},{"$f":"'Monthly Inputs'!S16","v":73217730},{"$f":"E24/F24","v":4.8148288530327816}]
[]
[{"$f":"A24+1","v":7},"Questar Gas Company Contract Gas  5/",null,null,{"$f":"'Wy 1.4 p2'!G18","v":194788454.38999999},{"$f":"'Wy 1.2'!E25","v":41119222},{"$f":"E26/F26","v":4.7371629353784952}]
[]
[{"$f":"A26+1","v":8},"Injection / Withdrawal adjustment  6/",null,null,{"$f":"'Wy 1.4 p2'!G25","v":3243341.520943433}]
[]
[{"$f":"A28+1","v":9},"Transportation & Other Costs  7/",null,null,{"$f":"'Wy 1.3 p1'!M29+'Wy 1.3 p1'!M44+'Wy 1.3 p1'!L53","v":65563268.517776139},{"$f":"'Wy 1.3 p1'!F35","v":112580716.45826045},{"$f":"E30/F30","v":0.58236677275085447}]
[]
[{"$f":"A30+1","v":10},"Storage & Working Gas Costs  8/",null,null,{"$f":"'Wy 1.3 p2'!K56","v":18225581.800162666}]
[]
[]
[{"$f":"A32+1","v":11},"Questar Gas - Related Gas Costs for Rate Purposes",null,null,{"$f":"E24+E26+E28+E30+E32","v":634351485.18644607},{"$f":"'Wy 1.6 p1'!H24","v":110453764},{"$f":"E35/F35","v":5.7431404980136858}]
[]
[]
[]
[]
[]
[]
["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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[]
[]
[null,null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"                       (A)",null,"(B)","(C)","(D)"]
[null,null,null,null,null,"Average"]
[null,null,null,null,"Dth","Rate","Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Wy 1.4 p1'!F24","v":73217730},{"$f":"G17/E17","v":5.0081570057519},{"$f":"'Wy 1.4 p1'!E16","v":366685887.44475108}]
[null,{"$f":"B17+1","v":2},"Purchased gas  2/",null,{"$f":"'Wy 1.2'!E25","v":41119222},{"$f":"G18/E18","v":4.7371629353784952},{"$f":"'Wy 1.2'!G25","v":194788454.38999999}]
[null,{"$f":"B18+1","v":3},"Total",null,{"$f":"SUM(E17:E18)","v":114336952},{"$f":"(+G17+G18)/(+E17+E18)","v":4.9106988774263556},{"$f":"SUM(G17:G18)","v":561474341.83475113}]
[]
[]
[null,{"$f":"B19+1","v":4},"Storage  3/"]
[null,{"$f":"B22+1","v":5},null,"Withdrawals",{"$f":"'Monthly Inputs'!S48","v":12221251},{"$f":"'Wy Storage'!L27","v":4.9174316856183422},{"$f":"E23*F23","v":60097166.90529485}]
[null,{"$f":"B23+1","v":6},null,"Injections",{"$f":"-'Monthly Inputs'!S40","v":-11393793},{"$f":"'Wy Storage'!K27","v":4.9898945315534009},{"$f":"E24*F24","v":-56853825.384351417}]
[null,{"$f":"B24+1","v":7},"Storage Adjustment",null,null,null,{"$f":"G23+G24","v":3243341.520943433}]
[]
[null,null,null,null,null,null," "]
[]
[]
[]
[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. 30010-126-GP-13"}]
[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,{"$f":"'Other Inputs'!G193","v":4390185}]
[]
[]
[null,{"$f":"B17+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!G194","v":6084996}]
[]
[]
[null,{"$f":"B20+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!G195","v":1129505}]
[null,{"$f":"B23+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!G198","v":-169426}]
[null,{"$f":"B24+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F23+F24","v":960079}]
[]
[]
[null,{"$f":"B25+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!G196","v":20977793}]
[]
[]
[null,{"$f":"B28+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!G197","v":300788}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B31+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H17:H31)","v":32713841}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,"  Exhibit 1.5"]
[]
[]
[]
[]
[]
[null,"TEST YEAR GAS COST ALLOCATION"]
[]
[null,"(A)",null,"(B)","(C)","(D)","(E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor 1/","System","Wyoming","Utah"]
[]
[1,"Questar Gas Company Production (Exhibit 1.1)",null,2,{"$f":"'Wy 1.4 p1'!E16","v":366685887.44475108},{"$f":"CHOOSE($D15,F$54,F$57)*$E15","v":13176790.938051775},353509096.50669932]
[{"$f":"A15+1","v":2},"Wexpro Revenue Sharing",null,2,{"$f":"'Wy 1.4 p1'!E17","v":-32713841},-1175565.9500329567,-31538275.049967043]
[{"$f":"A16+1","v":3},"Company Owned Production (Exhibit 1.3, p 3)",null,2,{"$f":"'Wy 1.4 p1'!E18","v":1049492.5519832626},37713.324733855508,1011779.2272494072]
[{"$f":"A17+1","v":4},"QEP Gathering","Demand",1,{"$f":"'Wy 1.3 p1'!L48","v":9110010},300631.2582241639,8809378.7417758349]
[{"$f":"A18+1","v":5},"Gathering","Commodity",2,{"$f":"'Wy 1.3 p1'!L49+'Wy 1.3 p1'!L52","v":8399289.9608295839},301826.96316231729,8097462.997667267]
[{"$f":"A19+1","v":6},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E19)","v":352530838.95756388},{"$f":"SUM(F15:F19)","v":12641396.534139154},{"$f":"SUM(G15:G19)","v":339889442.42342472}]
[]
[{"$f":"A20+1","v":7},"Questar Gas Company Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Wy 1.4 p1'!E26","v":194788454.38999999},{"$f":"CHOOSE($D22,F$54,F$57)*$E22","v":6999687.8214463294},{"$f":"CHOOSE($D22,G$54,G$57)*$E22","v":187788766.56855366}]
[]
[]
[{"$f":"A22+1","v":8},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Wy 1.4 p1'!E28","v":3243341.520943433},{"$f":"CHOOSE($D25,F$54,F$57)*$E25","v":116548.89000497379},{"$f":"CHOOSE($D25,G$54,G$57)*$E25","v":3126792.6309384592}]
[]
[]
[{"$f":"A25+1","v":9},"Transportation (Exhibit 1.3, p 1)","Demand",1,{"$f":"'Wy 1.3 p1'!M29","v":62270060.136666663},{"$f":"CHOOSE($D28,F$54,F$57)*$E28","v":2054918.3292422786},{"$f":"CHOOSE($D28,G$54,G$57)*$E28","v":60215141.807424381}]
[{"$f":"A28+1","v":10},null,"Commodity",2,{"$f":"'Wy 1.3 p1'!M44","v":565165.34110947396},{"$f":"CHOOSE($D29,F$54,F$57)*$E29","v":20309.114149789344},{"$f":"CHOOSE($D29,G$54,G$57)*$E29","v":544856.22695968463}]
[]
[]
[{"$f":"A29+1","v":11},"Storage (Exhibit 1.3, p 2)","Demand",1,{"$f":"'Wy 1.3 p2'!J20","v":14025058},{"$f":"CHOOSE($D32,F$54,F$57)*$E32","v":462828.34302123444},{"$f":"CHOOSE($D32,G$54,G$57)*$E32","v":13562229.656978766}]
[{"$f":"A32+1","v":12},null,"Commodity",2,{"$f":"'Wy 1.3 p2'!J29","v":393562},{"$f":"CHOOSE($D33,F$54,F$57)*$E33","v":14142.57917396097},{"$f":"CHOOSE($D33,G$54,G$57)*$E33","v":379419.42082603904}]
[]
[]
[{"$f":"A33+1","v":13},"Other Trans. & Process (Ex 1.3, p 1)","Commodity",2,{"$f":"'Wy 1.3 p1'!L53","v":2728043.04},{"$f":"CHOOSE($D36,F$54,F$57)*$E36","v":98031.73244158017},{"$f":"CHOOSE($D36,G$54,G$57)*$E36","v":2630011.3075584201}]
[]
[]
[{"$f":"A36+1","v":14},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Wy 1.3 p2'!K53","v":3806961.800162666},{"$f":"CHOOSE($D39,F$54,F$57)*$E39","v":136802.48263563425},{"$f":"CHOOSE($D39,G$54,G$57)*$E39","v":3670159.317527032}]
[]
[]
[]
[{"$f":"A39+1","v":15},"Totals",null,null,{"$f":"SUM(E20:E39)","v":634351485.18644607},{"$f":"SUM(F20:F39)","v":22544665.826254938},{"$f":"SUM(G20:G39)","v":611806819.36019123}]
[]
[]
[]
[]
[]
[]
[]
["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$134,0)","v":42428},{"$f":"ROUND('Other Inputs'!$E$133,0)","v":1243265}]
[null,null,null," Percent-",{"$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-",{"$f":"F56+G56","v":110453764},{"$f":"'Wy 1.6 p1'!H22","v":3969136},{"$f":"'Wy 1.6 p1'!H23","v":106484628}]
[null,null,null," Percent-",{"$f":"F57+G57","v":1},{"$f":"F56/E56","v":3.5934818844199821E-2},{"$f":"G56/E56","v":0.9640651811558002}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS-COST CHANGE"]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)",null,"(F)"]
[null,null,null,null,null,"Average Rate","x","Dth","=","Total"]
[1,"Wyoming Allocation of Questar Gas - Related Gas Costs  1/",null,null,null,null,null,null,null,{"$f":"'Wy 1.5'!F43","v":22544665.826254938}]
[{"$f":"A13+1","v":2},"IS Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F46","v":-38168}]
[{"$f":"A14+1","v":3},"I-C & I-T Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F47","v":-93544}]
[{"$f":"A15+1","v":4},"IS Commodity Credit est.",null,null,null,{"$f":"Calculations!P225+D50","v":4.8446485009921947},null,{"$f":"'Wy 1.7 p2'!D46","v":147426},null,{"$f":"F16*-H16","v":-714227.14990727534}]
[{"$f":"A16+1","v":5},"Total Gas Costs to be recovered from Core Customers",null,null,null,null,null,null,null,{"$f":"SUM(J13:J16)","v":21698726.676347662}]
[]
[]
[null,"Test-Year Sales:  2/",null,"Core","+","Non-Core","=","Total Dth"]
[]
[{"$f":"A17+1","v":6},"  Wyoming",null,{"$f":"Calculations!P32","v":3821710},null,{"$f":"Calculations!P36","v":147426},null,{"$f":"D22+F22","v":3969136}]
[{"$f":"A22+1","v":7},"  Utah",null,{"$f":"Calculations!P13","v":103797032},null,{"$f":"Calculations!P17","v":2687596},null,{"$f":"D23+F23","v":106484628}]
[{"$f":"A23+1","v":8},"Total  (Dth)",null,null,null,null,null,{"$f":"SUM(H22:H23)","v":110453764}]
[]
[]
[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,{"$f":"'Control Panel'!J5","v":"30010-126-GP-13"},null,{"$f":"'Control Panel'!J9","v":"30010-120-GP-12"},null,"  Difference"]
[null,"CORE CUSTOMER RATES"]
[{"$f":"A24+1","v":9},"Unit Cost of Gas (line 5/line 6)",null,null,null,{"$f":"ROUND((J17)/D22,5)","v":5.6777499999999996},null,{"$f":"'Other Inputs'!F116","v":4.9808300000000001},null,{"$f":"F31-H31","v":0.69691999999999954}]
[{"$f":"A31+1","v":10},"191 Account Amortization  4/",null,null,null,{"$f":"+F55","v":-0.23851},null,{"$f":"'Other Inputs'!F117","v":-0.18698000000000001},null,{"$f":"F32-H32","v":-5.1529999999999992E-2}]
[{"$f":"A32+1","v":11},"Total Unit Cost in Rates",null,null,null,{"$f":"F31+F32","v":5.4392399999999999},null,{"$f":"H31+H32","v":4.7938499999999999},null,{"$f":"ROUND(+J31+J32,5)","v":0.64539000000000002}]
[]
[]
[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 - 4/15/2013"},null,"Volumes",null,"Revenues"]
[null,null,"IS",{"$f":"'RevRun Fcst'!T279+'RevRun Fcst'!T288","v":147426},null,{"$f":"'RevRun Fcst'!T272+'RevRun Fcst'!T281","v":38168}]
[null,null,"I-C & I-T",{"$f":"'RevRun Fcst'!T297+'RevRun Fcst'!T306+'RevRun Fcst'!T315","v":513148},null,{"$f":"'RevRun Fcst'!T290+'RevRun Fcst'!T299+'RevRun Fcst'!T308","v":93544}]
[]
["3/","IS Non-Core Unit Cost:",null,"Determined monthly",null,"IS cost of gas"]
[null,null,null,{"$f":"ROUND('Other Inputs'!F49,5)","v":0.18104000000000001},null,"Pipeline Transportation"]
[null,null,null,"Determined monthly",null,"Total Cost"]
[]
["4/",{"$f":"'Other Inputs'!B127","v":"March 2013 191 account (Actual/Forecast)"},null,null," ",{"$f":"'Other Inputs'!F127","v":-911512}]
[null,"Dth - Core Customers",null,null,null,{"$f":"D22","v":3821710}]
[null,"191 Account Amortization",null,null,null,{"$f":"ROUND(F53/F54,5)","v":-0.23851}]

{"sheet":"Wy 1.6 p2","index":46,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[null,"QUESTAR GAS COMPANY          "]
[null,"Purchased Gas Costs and other Revenue"]
[null," ACTUAL 2013"]
[null,"191000 Calculation for Wyoming"]
[]
[]
[null,null,null,null,null,"JANUARY","FEBRUARY","  MARCH"]
[null,"    Wyoming Delivery %",null,null,null,2.716E-2,3.2070000000000001E-2,3.9280000000000002E-2]
[null,"GAS COSTS:"]
[null,"  Royalties",null,null,"758000",99850,131548,127874]
[null,"  Gathering by Others",null,null,759000,47740,50209,52847]
[null,"  Wellhead Purchases",null,null,"800000",356,448,429]
[null,"  Natural Gas Field Line Purchases",null,null,"801000",0,0,0]
[null,"  Natural Gas Gasoline Plant Outlet Purch.",null,null,"802000",0,0,0]
[null,"  Natural Gas Transmission Line Purch.",null,null,803000,1445998,726083,696444]
[null,"  Pipeline Purchases",null,null,"804000",0,0,0]
[null,"  City Gate Purchases-Others",null,null,"804000",0,298113,12428]
[null,"  Exchange Gas - Delivered",null,null,"806000",0,0,0]
[null,"  Underground Storage-Withdraw",null,null,"808100",362043,360582,308630]
[null,"  Underground Storage-Delivered",null,null,"808200",-15047,8172,-130463]
[null,"  Storage and Working Gas Charges",null,null,"808300",8826,10298,12473]
[null,"  Other Gas Supply Expenses",null,null,813000,38434,47450,54061]
[null,"  Wexpro Operator Service Fee",null,null,"813001",676427,785982,917081]
[null,"  Company Owned Production Costs",null,null,"813004",2300,2700,3500]
[null,"  Transmission of Gas by Others",null,null,"858000",198384,200899,198062]
[null,"    TOTAL ",null,null,null,{"$f":"SUM(F16:F31)+1","v":2865312},{"$f":"SUM(G16:G31)-1","v":2622483},{"$f":"SUM(H16:H31)+1","v":2253367}]
[null,"MISC. REVENUE & RELATED COSTS:"]
[null,"  Sales for Resale  ","(191 Account - Beg June 05)",null," 483000",-9374,-9468,-8047]
[null,"  Sales of Extracts","(191 Account - Beg June 05)",null," 490001",-12811,-13726,-14302]
[null,"  Gasoline & Oil Sales","(191 Account - Beg June 05)",null," 492000",-1861,-2905,-4047]
[null,"  Gasoline & Oil Costs","(191 Account - Beg June 05)",null," Various",294,393,621]
[null,"  Wexpro Income Sharing, Wy. only",null,null," 495018",-42911,-51438,-65423]
[null,"  Non-Core Customers Revenue",null,null,"480002 & 489100",-13661,-12749,-11069]
[null,"    TOTAL",null,null,null,{"$f":"SUM(F34:F39)-1","v":-80325},{"$f":"SUM(G34:G39)","v":-89893},{"$f":"SUM(H34:H39)-1","v":-102268}]
[null,"WYOMING NET GAS COST",null,null,null,{"$f":"SUM(F32+F40)","v":2784987},{"$f":"SUM(G32+G40)+1","v":2532591},2151099]
[null,"Wyoming Sales                 "]
[null,"(CURRENT MONTH)",null,null,"(Dcthms)"]
[null,"      IS     Rate   ",null,null,17944,82249,69548,64183]
[null,"     GS    Rate  ",null,null,432946,2917709,2552693,2076131]
[null,"     NGV     Rate  ",null,null,1172,4415,5456,5619]
[null,"      F-S       Rate   ",null,null,21965,117793,122186,105295]
[null,"COST PER RATE SCHEDULE before Allow for Bad Debt",null,null,{"$f":"SUM(E44:E47)","v":474027},3122166,2749883,2251228]
[null,"Allow.for Bad Debt ",null,null,null,0,0,0]
[null,"Adjustment to Allowance for Bad Debt",null,null,null,0,0,0]
[null,"CALCULATED COST PER RATE SCHEDULE",null,null,{"$f":"SUM(E44:E47)","v":474027},{"$f":"SUM(F48:F50)","v":3122166},{"$f":"SUM(G48:G50)","v":2749883},{"$f":"SUM(H48:H50)","v":2251228}]
[null,"UNDER (OVER) RECOVERED GAS COSTS",null,null,null,{"$f":"SUM(F41-F51)","v":-337179},-217292,{"$f":"SUM(H41-H51)-1","v":-100130}]
[null,"CALCULATED 191000 (Wy) ENTRY",null,null,null,{"$f":"SUM(F52:F52)","v":-337179},{"$f":"SUM(G52:G52)","v":-217292},{"$f":"SUM(H52:H52)","v":-100130}]
[null,"  Other Commodity Adjustments ",null,null,null,0,0,-1849]
[null,"Wyoming Customer Refund Adjustment     ",null,null,null,0,0,0]
[null,"  Interest Accrued",null,null,null,-839,-1150,-1297]
[null,"Total 191000 Entry (Wy)",null,null,null,{"$f":"SUM(F53:F56)","v":-338018},{"$f":"SUM(G53:G56)-1","v":-218443},{"$f":"SUM(H53:H56)+1","v":-103275}]
[null,"  Prior Balance in 191000 (Wy)  Account",null,null,null,-251776,{"$f":"F59","v":-589794},-808237]
[null,"CORRECTED BALANCE IN 191000 (Wy)  ACCOUNT",null,null,null,{"$f":"SUM(F57:F58)","v":-589794},{"$f":"SUM(G57:G58)","v":-808237},{"$f":"SUM(H57:H58)","v":-911512}]

{"sheet":"Wy 1.6  p2","index":47,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!J5","v":"30010-126-GP-13"}]
[null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[]
[null,"QUESTAR GAS COMPANY          "]
[null,"Purchased Gas Costs and other Revenue"]
[null," ACTUAL 2013"]
[null,"191000 Calculation for Wyoming"]
[]
[]
[null,null,null,null,null,"JANUARY","FEBRUARY","  MARCH"]
[null,"    Wyoming Delivery %",null,null,null,2.716E-2,3.2070000000000001E-2,3.9280000000000002E-2]
[null,"GAS COSTS:"]
[null,"  Royalties",null,null,"758000",99850,131548,127874]
[null,"  Gathering by Others",null,null,759000,47740,50209,52847]
[null,"  Wellhead Purchases",null,null,"800000",356,448,429]
[null,"  Natural Gas Field Line Purchases",null,null,"801000",0,0,0]
[null,"  Natural Gas Gasoline Plant Outlet Purch.",null,null,"802000",0,0,0]
[null,"  Natural Gas Transmission Line Purch.",null,null,803000,1445998,726083,696444]
[null,"  Pipeline Purchases",null,null,"804000",0,0,0]
[null,"  City Gate Purchases-Others",null,null,"804000",0,298113,12428]
[null,"  Exchange Gas - Delivered",null,null,"806000",0,0,0]
[null,"  Underground Storage-Withdraw",null,null,"808100",362043,360582,308630]
[null,"  Underground Storage-Delivered",null,null,"808200",-15047,8172,-130463]
[null,"  Storage and Working Gas Charges",null,null,"808300",8826,10298,12473]
[null,"  Other Gas Supply Expenses",null,null,813000,38434,47450,54061]
[null,"  Wexpro Operator Service Fee",null,null,"813001",676427,785982,917081]
[null,"  Company Owned Production Costs",null,null,"813004",2300,2700,3500]
[null,"  Transmission of Gas by Others",null,null,"858000",198384,200899,198062]
[null,"    TOTAL ",null,null,null,{"$f":"SUM(F17:F32)+1","v":2865312},{"$f":"SUM(G17:G32)-1","v":2622483},{"$f":"SUM(H17:H32)+1","v":2253367}]
[null,"MISC. REVENUE & RELATED COSTS:"]
[null,"  Sales for Resale  ","(191 Account - Beg June 05)",null," 483000",-9374,-9468,-8047]
[null,"  Sales of Extracts","(191 Account - Beg June 05)",null," 490001",-12811,-13726,-14302]
[null,"  Gasoline & Oil Sales","(191 Account - Beg June 05)",null," 492000",-1861,-2905,-4047]
[null,"  Gasoline & Oil Costs","(191 Account - Beg June 05)",null," Various",294,393,621]
[null,"  Wexpro Income Sharing, Wy. only",null,null," 495018",-42911,-51438,-65423]
[null,"  Non-Core Customers Revenue",null,null,"480002 & 489100",-13661,-12749,-11069]
[null,"    TOTAL",null,null,null,{"$f":"SUM(F35:F40)-1","v":-80325},{"$f":"SUM(G35:G40)","v":-89893},{"$f":"SUM(H35:H40)-1","v":-102268}]
[null,"WYOMING NET GAS COST",null,null,null,{"$f":"SUM(F33+F41)","v":2784987},{"$f":"SUM(G33+G41)+1","v":2532591},2151099]
[null,"Wyoming Sales                 "]
[null,"(CURRENT MONTH)",null,null,"(Dcthms)"]
[null,"      IS     Rate   ",null,null,17944,82249,69548,64183]
[null,"     GS    Rate  ",null,null,432946,2917709,2552693,2076131]
[null,"     NGV     Rate  ",null,null,1172,4415,5456,5619]
[null,"      F-S       Rate   ",null,null,21965,117793,122186,105295]
[null,"COST PER RATE SCHEDULE before Allow for Bad Debt",null,null,{"$f":"SUM(E45:E48)","v":474027},3122166,2749883,2251228]
[null,"Allow.for Bad Debt ",null,null,null,0,0,0]
[null,"Adjustment to Allowance for Bad Debt",null,null,null,0,0,0]
[null,"CALCULATED COST PER RATE SCHEDULE",null,null,{"$f":"SUM(E45:E48)","v":474027},{"$f":"SUM(F49:F51)","v":3122166},{"$f":"SUM(G49:G51)","v":2749883},{"$f":"SUM(H49:H51)","v":2251228}]
[null,"UNDER (OVER) RECOVERED GAS COSTS",null,null,null,{"$f":"SUM(F42-F52)","v":-337179},-217292,{"$f":"SUM(H42-H52)-1","v":-100130}]
[null,"CALCULATED 191000 (Wy) ENTRY",null,null,null,{"$f":"SUM(F53:F53)","v":-337179},{"$f":"SUM(G53:G53)","v":-217292},{"$f":"SUM(H53:H53)","v":-100130}]
[null,"  Other Commodity Adjustments ",null,null,null,0,0,-1849]
[null,"Wyoming Customer Refund Adjustment     ",null,null,null,0,0,0]
[null,"  Interest Accrued",null,null,null,-839,-1150,-1297]
[null,"Total 191000 Entry (Wy)",null,null,null,{"$f":"SUM(F54:F57)","v":-338018},{"$f":"SUM(G54:G57)-1","v":-218443},{"$f":"SUM(H54:H57)+1","v":-103275}]
[null,"  Prior Balance in 191000 (Wy)  Account",null,null,null,-251776,{"$f":"F60","v":-589794},-808237]
[null,"CORRECTED BALANCE IN 191000 (Wy)  ACCOUNT",null,null,null,{"$f":"SUM(F58:F59)","v":-589794},{"$f":"SUM(G58:G59)","v":-808237},{"$f":"SUM(H58:H59)","v":-911512}]

{"sheet":"Wy 1.6 p3","index":48,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[10,1,10,6],[9,1,9,6]]}
[null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,"  Exhibit 1.6"]
[null,null,null,null,null,null,null,"   Page 3 of 3"]
[]
[]
[]
[]
[]
[null,"Non-Core Credit"]
[null," Projection in Docket No. 30010-94-GR-08 & Latest 12 Months Actual Non-Core Credit"]
[]
[null,null,"( A )",null,"( B )",null,"( C )"]
[null,null,null,null,"Non-Gas "]
[null,null," 30010-94-GR-08 Projection",null,"Revenues",null,"Dth"]
[]
[null,1,"Interruptible Sales",null,{"$f":"'Other Inputs'!D277","v":41563},null,{"$f":"'Other Inputs'!E277","v":148949}]
[null,2,"IC",null,{"$f":"'Other Inputs'!D278","v":92475},null,{"$f":"'Other Inputs'!E278","v":446678}]
[null,3,"Total",null,{"$f":"E17+E18","v":134038},null,{"$f":"G17+G18","v":595627}]
[]
[]
[null,null,null,null,"Non-Gas "]
[null,null,{"$f":"'Other Inputs'!F283","v":"Actual - 12 Months Ending March 2013"},null,"Revenues",null,"Dth"]
[]
[null,4,"Interruptible Sales",null,{"$f":"'Other Inputs'!D284","v":33666},null,{"$f":"'Other Inputs'!E284","v":151617}]
[null,5,"IC & IT Transportation",null,{"$f":"'Other Inputs'!D283","v":99043.1},null,{"$f":"'Other Inputs'!E283","v":667982}]
[null,6,"Total",null,{"$f":"E25+E26","v":132709.1},null,{"$f":"G25+G26","v":819599}]

{"sheet":"Wy 1.7 p1","index":49,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[8,2,8,7],[9,2,9,7]]}
[null,null," ",null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[null,null,"IMPACT ON GS TYPICAL CUSTOMER"]
[null,null,"90 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[null,null,"( A )","( B )","( C )","( D )","( E )","( F )"]
[null,null,null,null,null,"Billing at Rate","Billing at"]
[null,null,"Rate",null,"Monthly Use","Effective","Proposed Rate"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J97","v":"2012-10-01"},{"$f":"'Control Panel'!J5","v":"30010-126-GP-13"},"Change"]
[]
[null,1,"GS","January",{"$f":"'Monthly Inputs'!H122","v":14.7},{"$f":"ROUND((+E19*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":110.57},{"$f":"ROUND((+E19*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":120.05},{"$f":"G19-F19","v":9.480000000000004}]
[null,{"$f":"B19+1","v":2},null,"February",{"$f":"'Monthly Inputs'!H123","v":14.1},{"$f":"ROUND((+E20*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":106.5},{"$f":"ROUND((+E20*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":115.6},9.0999999999999943]
[null,{"$f":"B20+1","v":3},null,"March",{"$f":"'Monthly Inputs'!H124","v":11.8},{"$f":"ROUND((+E21*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":90.92},{"$f":"ROUND((+E21*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":98.54},7.6200000000000045]
[null,4,null,"April",{"$f":"'Monthly Inputs'!H125","v":9.4},{"$f":"ROUND((+E22*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":74.67},{"$f":"ROUND((+E22*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":80.73},6.0600000000000023]
[null,5,null,"May",{"$f":"'Monthly Inputs'!H126","v":5.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":50.28},{"$f":"ROUND((+E23*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":54.03},3.75]
[null,6,null,"June",{"$f":"'Monthly Inputs'!H127","v":3.7},{"$f":"ROUND((+E24*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":36.06},{"$f":"ROUND((+E24*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":38.450000000000003},2.3900000000000006]
[null,7,null,"July",{"$f":"'Monthly Inputs'!H128","v":2.2999999999999998},{"$f":"ROUND((+E25*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":26.58},{"$f":"ROUND((+E25*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":28.06},1.4800000000000004]
[null,8,null,"August",{"$f":"'Monthly Inputs'!H129","v":1.7},{"$f":"ROUND((+E26*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":22.509999999999998},{"$f":"ROUND((+E26*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":23.61},1.1000000000000014]
[null,9,null,"September",{"$f":"'Monthly Inputs'!H130","v":2.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":25.22},{"$f":"ROUND((+E27*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":26.58},1.3599999999999994]
[null,10,null,"October",{"$f":"'Monthly Inputs'!H131","v":4.0999999999999996},{"$f":"ROUND((+E28*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":38.769999999999996},{"$f":"ROUND((+E28*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":41.42},2.6500000000000057]
[null,11,null,"November",{"$f":"'Monthly Inputs'!H132","v":8},{"$f":"ROUND((+E29*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":65.19},{"$f":"ROUND((+E29*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":70.349999999999994},5.1599999999999966]
[null,12,null,"December",{"$f":"'Monthly Inputs'!H133","v":12.3},{"$f":"ROUND((+E30*'Other Inputs'!$G$97),2)+'Other Inputs'!$G$99","v":94.31},{"$f":"ROUND((+E30*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":102.25},7.9399999999999977]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B30+1","v":13},null,"Total",{"$f":"SUM(E19:E30)","v":89.999999999999986},{"$f":"SUM(F19:F30)","v":741.57999999999993},{"$f":"SUM(G19:G30)","v":799.67000000000007},{"$f":"G33-F33","v":58.090000000000146}]
[]
[]
[]
[null,null,null,null,null,null,"Percent Change:",{"$f":"ROUND(+H33/F33,4)*100","v":7.8299999999999992},"%"]

{"sheet":"Wy 1.7 p2","index":50,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,1,7,6],[8,1,8,6]]}
[null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"REPORT OF TARIFF CHANGE"]
[null,{"$f":"IF($G$33<0,\"Pass-On Decrease\",\"Pass-On Increase\")","v":"Pass-On Increase"}]
[]
[]
[]
[]
[null,"Name of Utility:","Questar Gas Company"]
[null,"Address main office:","333 South State Street"]
[null,null,"P.O. Box 45433"]
[null,null,"Salt Lake City, Utah  84145-0433"]
[]
[null,"P.S.C. Wyoming No. 12:","2nd revised page No. 7"]
[null,null,"2nd revised page No. 8"]
[null,null,"2nd revised page No. 9"]
[]
[]
[]
[]
[]
[]
[null,"Change:",{"$f":"IF(G33<=0,\"Decrease in rates\",\"Increase in rates\")","v":"Increase in rates"}]
[]
[null,"Reason for change:",{"$f":"\"Gas cost \"&IF(G33<=0,\"decrease in rates\",\"increase in rates\")&+\" in \"&H2","v":"Gas cost increase in rates in PSCW Docket No. 30010-126-GP-13"}]
[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$49/1000,0)","v":2466}]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,"( A )","( B )","( C )","( D )","( E )"]
[null,null,"Rate","Sales in","Change per","Revenue Change","Approximate #"]
[null,null,"Schedule","Decatherms","Decatherm","(B) x (C)","of Customers"]
[]
[null,"Commodity:","GS",{"$f":"Calculations!P28","v":3574381},{"$f":"'Wy 1.6 p1'!J33","v":0.64539000000000002},{"$f":"D40*E40","v":2306869.7535899999},{"$f":"'Other Inputs'!D288","v":26943}]
[]
[null,null,"FS",{"$f":"Calculations!P30","v":228069},{"$f":"'Wy 1.6 p1'!J33","v":0.64539000000000002},{"$f":"D42*E42","v":147193.45191},{"$f":"'Other Inputs'!D289","v":39}]
[null,null,null,null," "]
[null,null,"NGV",{"$f":"Calculations!P31","v":19260},{"$f":"'Wy 1.6 p1'!J33","v":0.64539000000000002},{"$f":"D44*E44","v":12430.2114},{"$f":"'Other Inputs'!D290","v":1}]
[]
[null,null,"IS",{"$f":"Calculations!P34","v":147426},"1/",0,{"$f":"'Other Inputs'!D291","v":5}]
[]
[null,null,null," "]
[null,null,null,{"$f":"SUM(D40:D46)","v":3969136},null,{"$f":"SUM(F40:F46)","v":2466493.4168999996}]
[]
[]
[]
[null,"1/","IS rates are determined at the month of sale."]

{"sheet":"Wy 1.8 p1","index":51,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,4],[29,0,29,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,null,null,null,null," Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["QUESTAR GAS COMPANY"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROPOSED RATE SCHEDULES"]
["P.S.C. Wyoming Tariff No. 12"]
["Affecting All Rate Schedules"]
["and Classes of Service In"]
["Questar Gas Company's"]
["Wyoming Service Area"]

{"sheet":"Wy 1.8","index":52,"n_rows":39,"n_cols":5,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,2,2,5],[3,2,3,5]]}
["SUMMARY OF PROPOSED RATES"]
[]
["WYOMING RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates"]
["WY GS",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",{"$f":"1.96545-0.04303+0.05688","v":1.9793000000000001},{"$f":"1.71545-0.03756+0.05688","v":1.7347699999999999}]
[null,"Commodity Cost",{"$f":"ROUND('Wy 1.6 p1'!F33,5)","v":5.4392399999999999},{"$f":"C7","v":5.4392399999999999}]
[null,"Total Rate",{"$f":"SUM(C6:C7)","v":7.4185400000000001},{"$f":"SUM(D6:D7)","v":7.17401}]
[]
[null,"Monthly Basic Service Fee",11]
[]
[]
["WY FS",null,"First 80 Dth","Next 730 Dth","All Over 810 Dth"]
[null,"Distribution Non-Gas Cost",0.60158,0.50158000000000003,0.35158]
[null,"Commodity Cost",{"$f":"C7","v":5.4392399999999999},{"$f":"C15","v":5.4392399999999999},{"$f":"D15","v":5.4392399999999999}]
[null,"Total Rate",{"$f":"'Wy 1.8'!C14+'Wy 1.8'!C15","v":6.0408200000000001},{"$f":"'Wy 1.8'!D14+'Wy 1.8'!D15","v":5.9408199999999995},{"$f":"'Wy 1.8'!E14+'Wy 1.8'!E15","v":5.7908200000000001}]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND((+C14*80)+(D14*95),0)","v":96}]
[]
[null,"BSF Category 2",44]
[null,"BSF Category 3",86]
[null,"BSF Category 4",555]
[]
[]
["WY NGV"]
[null,"Distribution Non-Gas Cost",5.8918900000000001]
[null,"Commodity Cost",{"$f":"C7","v":5.4392399999999999}]
[null,"Total Rate",{"$f":"SUM(C26:C27)","v":11.33113}]
[]
[]
["WY IS",null,"First 48,600 Dth","Next 72,900 Dth","All Over 121,500"]
[null,"Distribution Non-Gas Cost",0.1381,0.121,0.10392999999999999]
[null,"Upstream Pipeline Cost",{"$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":53,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"Questar Gas Company",null,"QPC tariff sheets"]
[null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,"Exhibit 1.9"]
[null,"Page 1 of 2"]
[]
[null,"Questar Gas Company"]
[null,{"$f":"B2","v":"PSCW Docket No. 30010-126-GP-13"}]
[null,"Exhibit 1.9"]
[null,"Page 2 of 2"]

{"sheet":"Wy 1.10","index":54,"n_rows":17,"n_cols":19,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,18,31,18],[16,17,31,17],[16,16,31,16],[16,15,31,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 6 of 6","Exhibit 1.10",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!J5)","v":"Docket No. 30010-126-GP-13"},"Questar Gas Company"]

{"sheet":"Wy 1.11","index":55,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[29,0,29,4]]}
[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. 30010-126-GP-13"}]
[null,null,null,null,null," Exhibit 1.11"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["QUESTAR GAS COMPANY"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Proposed Final GS Tariff Sheet"]
["P.S.C. Wyoming Tariff No. 12"]

{"sheet":"Ut Storage","index":56,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Storage Injection / Withdrawal adjustment"]
[]
[null,null,"   (A)   ","   (B)   ","   (C)   ","   (D)   ","   (E)   ","   (F)   ","   (G)   ",null,"   (H)   ","   (I)   ","   (J)   "]
[null,null,null,null,null,null,"Injections",null,"(J) / (C)"]
[null,null,null,null,"Storage",null,"-------------------------------------------------------------",null,"Storage",null,null,null,"Storage"]
[null,null,"Injection Dth","Withdrawal Dth","Inventory Dth","% that is","Co. Prod.","Purchased","Inventory",null,null,null,"Inventory"]
["Line","Month","Per IRPs","Per IRPs","Balance","Co. Prod. (1)"," $/Dth (2)","$/Dth (3)","Average $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,{"$f":"B9-31","v":"2013-03-14"},null,null,{"$f":"-1*'Other Inputs'!D213","v":2325443},null,null,null,{"$f":"M8/E8","v":4.1013835858371932},null,null,null,{"$f":"'Other Inputs'!E213","v":9537533.75}]
[null,{"$f":"B10-30","v":"2013-04-14"},{"$f":"'Monthly Inputs'!E40","v":0},{"$f":"-'Monthly Inputs'!E48","v":-1366131},{"$f":"E8+C9+D9","v":959312},{"$f":"F21","v":0.69599571047666497},{"$f":"'Other Inputs'!F106","v":4.7679999999999998},{"$f":"'Monthly Inputs'!E90","v":3.77},{"$f":"M9/E9","v":4.1013835858371932}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":-5603027.2595033506},{"$f":"M8+L9+K9","v":3934506.4904966494}]
[null,{"$f":"B11-30","v":"2013-05-14"},{"$f":"'Monthly Inputs'!F40","v":716040},{"$f":"-'Monthly Inputs'!F48","v":-174925},{"$f":"E9+C10+D10","v":1500427},{"$f":"F22","v":1},{"$f":"G9","v":4.7679999999999998},{"$f":"'Monthly Inputs'!F90","v":4.0999999999999996},{"$f":"M10/E10","v":4.4195090375900179},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":3414078.7199999997},{"$f":"D10*I9","v":-717434.52375257097},{"$f":"M9+L10+K10","v":6631150.6867440781}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jun13"},{"$f":"'Monthly Inputs'!G40","v":2188410},{"$f":"-'Monthly Inputs'!G48","v":-78910},{"$f":"E10+C11+D11","v":3609927},{"$f":"Calculations!D176","v":0.99609866791804524},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!D194","v":4.2200199999999999},{"$f":"M11/E11","v":4.7744952219493477},null,10953171.984498093,{"$f":"D11*I10","v":-348743.4581562283},{"$f":"M10+L11+K11","v":17235579.213085942}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Jul13"},{"$f":"'Monthly Inputs'!H40","v":2256550},{"$f":"-'Monthly Inputs'!H48","v":-61440},5805037,{"$f":"Calculations!E176","v":0.99504215229049298},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!E194","v":4.3899900000000001},{"$f":"M12/E12","v":4.8641335263613721},null,11294240.866818868,{"$f":"D12*I11","v":-293344.98643656791},{"$f":"M11+L12+K12","v":28236475.093468241}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Aug13"},{"$f":"'Monthly Inputs'!I40","v":2353471},{"$f":"-'Monthly Inputs'!I48","v":0},8158508,{"$f":"Calculations!F176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!F194","v":0},4.9056797357987723,null,11786552.276483931,{"$f":"D13*I12","v":0},40023027.369952172]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Sep13"},{"$f":"'Monthly Inputs'!J40","v":1521525},{"$f":"-'Monthly Inputs'!J48","v":0},9680033,{"$f":"Calculations!G176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!G194","v":0},4.9217872974326466,null,7620036.0881766593,0,47643063.458128832]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Oct13"},{"$f":"'Monthly Inputs'!K40","v":856017},{"$f":"-'Monthly Inputs'!K48","v":-324750},10211300,{"$f":"Calculations!H176","v":0.77636604288503019},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!H194","v":4.5199999999999996},4.9198760678525275,null,4193617.4583749385,-1598350.4248412519,50238330.491662517]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Nov13"},{"$f":"'Monthly Inputs'!L40","v":173724},{"$f":"-'Monthly Inputs'!L48","v":-2934280},7450744,{"$f":"Calculations!I176","v":0.6873084077573508},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!I194","v":4.7676100000000003},4.9201806703176647,null,856970.06500111392,-14436293.948378315,36659006.608285315]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Dec13"},{"$f":"'Monthly Inputs'!M40","v":0},{"$f":"-'Monthly Inputs'!M48","v":-4888980},2561764,{"$f":"Calculations!J176","v":0.50308427334868855},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!J194","v":5.0089199999999998},4.9201806703176638,null,0,-24054664.893569656,12604341.71471566]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jan14"},{"$f":"'Monthly Inputs'!N40","v":0},{"$f":"-'Monthly Inputs'!N48","v":-3416716},-854952,{"$f":"Calculations!K176","v":0.37917114848835204},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!K194","v":4.9098899999999999},4.9201806703176647,null,0,-16810860.019165087,-4206518.3044494279]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Feb14"},{"$f":"'Monthly Inputs'!O40","v":0},{"$f":"-'Monthly Inputs'!O48","v":-162845},-1017797,{"$f":"Calculations!L176","v":0.36127536893942108},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!L194","v":4.7472700000000003},4.9201806703176647,null,0,-801226.82125788007,{"$f":"M18+L19+K19","v":-5007745.1257073078}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Mar14"},{"$f":"'Monthly Inputs'!P40","v":162730},{"$f":"-'Monthly Inputs'!P48","v":0},-855067,{"$f":"Calculations!M176","v":0.51971659982447582},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!M194","v":4.3532500000000001},4.9632987674125193,null,763792.13855218654,0,{"$f":"M19+L20+K20","v":-4243952.9871551208}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Apr14"},{"$f":"'Monthly Inputs'!Q40","v":175580},{"$f":"-'Monthly Inputs'!Q48","v":-353330},-1032817,{"$f":"Calculations!N176","v":0.69599571047666497},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!N194","v":4.32},4.9912374993952202,null,842600.40023211285,-1753682.3534898655,{"$f":"M20+L21+K21","v":-5155034.9404128734}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"May14"},{"$f":"'Monthly Inputs'!R40","v":1705786},{"$f":"-'Monthly Inputs'!R48","v":0},672969,{"$f":"Calculations!O176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0081570057519},{"$f":"Calculations!O194","v":0},5.0341236606747657,null,8542844.10621351,0,{"$f":"M21+L22+K22","v":3387809.1658006366}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":11393793},{"$f":"SUM(D11:D22)","v":-12221251},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":56853825.384351417},{"$f":"SUM(L11:L22)","v":-60097166.90529485},{"$f":"L26+K26","v":-3243341.520943433}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.9898945315534009},{"$f":"L26/D26","v":4.9174316856183422}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Wy Storage","index":57,"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":"2013-03-14"},null,null,{"$f":"-'Other Inputs'!D213","v":2325443},null,null,null,{"$f":"M8/E8","v":4.1013835858371932},null,null,null,{"$f":"'Other Inputs'!E213","v":9537533.75}]
[null,{"$f":"B10-30","v":"2013-04-14"},{"$f":"'Monthly Inputs'!E40","v":0},{"$f":"-'Monthly Inputs'!E48","v":-1366131},{"$f":"E8+C9+D9","v":959312},{"$f":"F21","v":0.69599571047666497},{"$f":"'Other Inputs'!$F$106","v":4.7679999999999998},{"$f":"'Monthly Inputs'!E90","v":3.77},{"$f":"M9/E9","v":4.1013835858371932},null,{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":-5603027.2595033506},{"$f":"M8+L9+K9","v":3934506.4904966494}]
[null,{"$f":"B11-30","v":"2013-05-14"},{"$f":"'Monthly Inputs'!F40","v":716040},{"$f":"-'Monthly Inputs'!F48","v":-174925},1500427,{"$f":"F22","v":1},{"$f":"'Other Inputs'!$F$106","v":4.7679999999999998},{"$f":"'Monthly Inputs'!F90","v":4.0999999999999996},{"$f":"M10/E10","v":4.4195090375900179},null,3414078.7199999997,{"$f":"D10*I9","v":-717434.52375257097},{"$f":"M9+L10+K10","v":6631150.6867440781}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jun13"},{"$f":"'Monthly Inputs'!G40","v":2188410},{"$f":"-'Monthly Inputs'!G48","v":-78910},3609927,{"$f":"Calculations!D176","v":0.99609866791804524},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!D194","v":4.2200199999999999},4.7744952219493477,null,10953171.984498093,-348743.4581562283,{"$f":"M10+L11+K11","v":17235579.213085942}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Jul13"},{"$f":"'Monthly Inputs'!H40","v":2256550},{"$f":"-'Monthly Inputs'!H48","v":-61440},5805037,{"$f":"Calculations!E176","v":0.99504215229049298},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!E194","v":4.3899900000000001},4.8641335263613721,null,11294240.866818868,-293344.98643656791,28236475.093468241]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Aug13"},{"$f":"'Monthly Inputs'!I40","v":2353471},{"$f":"-'Monthly Inputs'!I48","v":0},8158508,{"$f":"Calculations!F176","v":1},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!F194","v":0},4.9056797357987723,null,11786552.276483931,0,40023027.369952172]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Sep13"},{"$f":"'Monthly Inputs'!J40","v":1521525},{"$f":"-'Monthly Inputs'!J48","v":0},9680033,{"$f":"Calculations!G176","v":1},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!G194","v":0},4.9217872974326466,null,7620036.0881766593,0,47643063.458128832]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Oct13"},{"$f":"'Monthly Inputs'!K40","v":856017},{"$f":"-'Monthly Inputs'!K48","v":-324750},10211300,{"$f":"Calculations!H176","v":0.77636604288503019},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!H194","v":4.5199999999999996},4.9198760678525275,null,4193617.4583749385,-1598350.4248412519,50238330.491662517]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Nov13"},{"$f":"'Monthly Inputs'!L40","v":173724},{"$f":"-'Monthly Inputs'!L48","v":-2934280},7450744,{"$f":"Calculations!I176","v":0.6873084077573508},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!I194","v":4.7676100000000003},4.9201806703176647,null,856970.06500111392,-14436293.948378315,36659006.608285315]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Dec13"},{"$f":"'Monthly Inputs'!M40","v":0},{"$f":"-'Monthly Inputs'!M48","v":-4888980},2561764,{"$f":"Calculations!J176","v":0.50308427334868855},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!J194","v":5.0089199999999998},4.9201806703176638,null,0,-24054664.893569656,12604341.71471566]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jan14"},{"$f":"'Monthly Inputs'!N40","v":0},{"$f":"-'Monthly Inputs'!N48","v":-3416716},-854952,{"$f":"Calculations!K176","v":0.37917114848835204},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!K194","v":4.9098899999999999},4.9201806703176647,null,0,-16810860.019165087,-4206518.3044494279]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Feb14"},{"$f":"'Monthly Inputs'!O40","v":0},{"$f":"-'Monthly Inputs'!O48","v":-162845},-1017797,{"$f":"Calculations!L176","v":0.36127536893942108},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!L194","v":4.7472700000000003},4.9201806703176647,null,0,-801226.82125788007,{"$f":"M18+L19+K19","v":-5007745.1257073078}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Mar14"},{"$f":"'Monthly Inputs'!P40","v":162730},{"$f":"-'Monthly Inputs'!P48","v":0},-855067,{"$f":"Calculations!M176","v":0.51971659982447582},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!M194","v":4.3532500000000001},4.9632987674125193,null,763792.13855218654,0,{"$f":"M19+L20+K20","v":-4243952.9871551208}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Apr14"},{"$f":"'Monthly Inputs'!Q40","v":175580},{"$f":"-'Monthly Inputs'!Q48","v":-353330},-1032817,{"$f":"Calculations!N176","v":0.69599571047666497},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!N194","v":4.32},4.9912374993952202,null,842600.40023211285,-1753682.3534898655,{"$f":"M20+L21+K21","v":-5155034.9404128734}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"May14"},{"$f":"'Monthly Inputs'!R40","v":1705786},{"$f":"-'Monthly Inputs'!R48","v":0},672969,{"$f":"Calculations!O176","v":1},{"$f":"'Wy 1.4 p2'!$F$17","v":5.0081570057519},{"$f":"Calculations!O194","v":0},5.0341236606747657,null,8542844.10621351,0,{"$f":"M21+L22+K22","v":3387809.1658006366}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":11393793},{"$f":"SUM(D11:D22)","v":-12221251},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":56853825.384351417},{"$f":"SUM(L11:L22)","v":-60097166.90529485},{"$f":"L26+K26","v":-3243341.520943433}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.9898945315534009},{"$f":"L26/D26","v":4.9174316856183422}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Clay Basin Capacity","index":58,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Account","Dept","Stat Amt","Amount","Line Descr","Date","Unit","Trans","Affiliate"]
["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":59,"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":60,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",44418549,"Adjusted test year->",3.8536869797651231E-2,46130300.839413591]
["Birch Creek",2070590,"Adjusted test year->",3.8536869797651231E-2,2150384.0572343185]
["Other",24011709]
[]
["Input Operator Service Fee >",null,315627797]
[]
["do not change the order of the months below!!!!!"]
["\\/",null,"2012-08-01"]
["\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr"]
["January",6610590,4.7699999999999996,4.8699999999999992,32193573.299999993]
["February",5807990,4.63,4.7299999999999995,27471792.699999996]
["March",6403330,4.32,4.42,28302718.599999998]
["April",6570670,4.32,4.42,29042361.399999999]
["May",6743940,4.32,4.42,29808214.800000001]
["June",5542290,4.2,4.3,23831847]
["July",5358300,4.37,4.47,23951601]
["August",5480380,4.49,4.59,25154944.199999999]
["September",5777240,4.63,4.7299999999999995,27326345.199999996]
["October",6067400,4.5199999999999996,4.6199999999999992,28031387.999999996]
["November",6108360,4.6100000000000003,4.71,28770375.600000001]
["December",6747240,4.82,4.92,33196420.800000001]
[]
[null,73217730,"CANYON CREEK",4.6038245463223175,337081582.59999996]
[null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",4.4038245463223173]
[]
[]
["Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":61,"n_rows":1071,"n_cols":147,"rows_kept":1071,"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,null,null,null,null,null,null,null,null,null,"%,ATF,FACCOUNT,UTREE_NODE","%,SPER-11,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-10,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-9,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-8,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-7,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-6,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-5,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-4,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-3,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-2,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER-1,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING",null,"%,SPER-11,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-10,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-9,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-8,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-7,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-6,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-5,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-4,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-3,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-2,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-1,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980",null,null,"%,SPER-11","%,SPER-10","%,SPER-9","%,SPER-8","%,SPER-7","%,SPER-6","%,SPER-5","%,SPER-4","%,SPER-3","%,SPER-2","%,SPER-1","%,SPER",null,"%,SPER-11,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-10,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-9,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-8,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-7,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-6,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-5,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-4,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-3,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-2,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER-1,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899","%,SPER,FPRODUCT,V,V090,V810,V820,V830,V840,V841,V850,V860,V870,V871,V899",null,"%,SPER-11,FPRODUCT,V060","%,SPER-10,FPRODUCT,V060","%,SPER-9,FPRODUCT,V060","%,SPER-8,FPRODUCT,V060","%,SPER-7,FPRODUCT,V060","%,SPER-6,FPRODUCT,V060","%,SPER-5,FPRODUCT,V060","%,SPER-4,FPRODUCT,V060","%,SPER-3,FPRODUCT,V060","%,SPER-2,FPRODUCT,V060","%,SPER-1,FPRODUCT,V060","%,SPER,FPRODUCT,V060",null,"%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NCOLORADO,NFEDERAL,NIDAHO,NNO_OP_UNIT,NOTHER_STATES,NUTAH,FPRODUCT,V030",null,"%,SPER-11,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-10,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-9,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-8,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-7,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-6,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-5,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-4,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-3,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-2,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER-1,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030","%,SPER,FOPERATING_UNIT,TQRSOPUNITSTATE,NWYOMING,FPRODUCT,V,V030",null,"%,SPER-11,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-10,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-9,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-8,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-7,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-6,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-5,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-4,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-3,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-2,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER-1,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980","%,SPER,FDEPTID,TQGC_DEPT,V5900,V5910,V5940,V5950,V5960,V5980",null,null,"%,SPER-11,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-10,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-9,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-8,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-7,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-6,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-5,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-4,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-3,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-2,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-1,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+AD2+1","v":2},{"$f":"+AE2+1","v":3},4,5,6,7,8,9,10,11,12,null,1,{"$f":"+AQ2+1","v":2},{"$f":"+AR2+1","v":3},4,5,6,7,8,9,10,11,12,null,null,1,{"$f":"+BE2+1","v":2},{"$f":"+BF2+1","v":3},4,5,6,7,8,9,10,11,12,null,1,{"$f":"+BR2+1","v":2},{"$f":"+BS2+1","v":3},4,5,6,7,8,9,10,11,12,null,1,{"$f":"+CE2+1","v":2},{"$f":"+CF2+1","v":3},4,5,6,7,8,9,10,11,12,null,1,{"$f":"+CR2+1","v":2},{"$f":"+CS2+1","v":3},4,5,6,7,8,9,10,11,12,null,1,{"$f":"+DE2+1","v":2},{"$f":"+DF2+1","v":3},4,5,6,7,8,9,10,11,12,null,1,{"$f":"+DR2+1","v":2},{"$f":"+DS2+1","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1","WYOMING1",null,"WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2","WYOMING2",null,null,"TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL","GENERAL",null,"PROD","PROD","PROD","PROD","PROD","PROD","PROD","PROD","PROD","PROD","PROD","PROD",null,"UTAH","UTAH","UTAH","UTAH","UTAH","UTAH","UTAH","UTAH","UTAH","UTAH","UTAH","UTAH",null,"WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING",null,"WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING","WYOMING",null,null,"DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical","Historical",null,null,"CATEGORY","HITTORICAL ",null,"FORECASTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ending","12 Months Ending","2013-03-31",null,"% OF TOTAL","FACTORT",null,{"$f":"+[3]DATA!C33","v":"DEC"}]
[null,null,"FERC Acct",null,"Description",null,{"$f":"+[3]DATA!D2","v":"2012-04-01"},{"$f":"+[3]DATA!E2","v":"2012-05-01"},{"$f":"+[3]DATA!F2","v":"2012-06-01"},{"$f":"+[3]DATA!G2","v":"2012-07-01"},{"$f":"+[3]DATA!H2","v":"2012-08-01"},{"$f":"+[3]DATA!I2","v":"2012-09-01"},{"$f":"+[3]DATA!J2","v":"2012-10-01"},{"$f":"+[3]DATA!K2","v":"2012-11-01"},{"$f":"+[3]DATA!L2","v":"2012-12-01"},{"$f":"+[3]DATA!M2","v":"2013-01-01"},{"$f":"+[3]DATA!N2","v":"2013-02-01"},{"$f":"+[3]DATA!O2","v":"2013-03-01"},{"$f":"+R9","v":"2013-03-01"},{"$f":"+S9","v":"2013-03-01"},null,null,null,"DETAIL",null,{"$f":"+[3]DATA!C34","v":2007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LESS 904"]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,{"$f":"+[3]DATA!D19","v":0.96104999999999996},{"$f":"+[3]DATA!E19","v":0.95260999999999996},{"$f":"+[3]DATA!F19","v":0.97511999999999999},{"$f":"+[3]DATA!G19","v":0.97223999999999999},{"$f":"+[3]DATA!H19","v":0.97121000000000002},{"$f":"+[3]DATA!I19","v":0.96660999999999997},{"$f":"+[3]DATA!J19","v":0.96179000000000003},{"$f":"+[3]DATA!K19","v":0.96043999999999996},{"$f":"+[3]DATA!L19","v":0.96228999999999998},{"$f":"+[3]DATA!M19","v":0.97284000000000004},{"$f":"+[3]DATA!N19","v":0.96792999999999996},{"$f":"+[3]DATA!O19","v":0.96072000000000002}]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"758000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2645428.1800000002,1817710.63,1606468.94,1776430.04,2678584.37,2553275.5,2221252.4500000002,2773915.29,3602330.4,3676347.61,4101898.97,3255459.7,null,2645428.1800000002,1817710.63,1606468.94,1776430.04,2678584.37,2553275.5,2221252.4500000002,2773915.29,3602330.4,3676347.61,4101898.97,3255459.7,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-954860.65,-861434.64,-1021594.87,-1082047.8600000001,-856508.67,-903425.16,-630013.97,-764388.06,-1068329.3600000001,-918675.01,-1014911.8,-942715.12]
[null,503,null,null,"Utah",null,{"$f":"+G$14*G19","v":2542388.7523890003},{"$f":"+H$14*H19","v":1731569.3232442997},{"$f":"+I$14*I19","v":1566499.9927727999},1727116.3420895999,2601467.9259877,2468021.6310549998,2136378.3938855003,2664179.2011275999,3466486.5206160001,3576498.0089123999,3970351.0700321002,3127585.2429840001,{"$f":"SUM(G17:R17)","v":31578542.405095998}]
[null,504,null,null,"Wyoming",null,{"$f":"+G19-G17","v":103039.4276109999},{"$f":"+H19-H17","v":86141.306755700149},{"$f":"+I19-I17","v":39968.947227200028},49313.697910400108,77116.444012300111,85253.868945000228,84874.056114499923,109736.08887240011,135843.87938399985,99849.601087599993,131547.89996790001,127874.45701600006,{"$f":"SUM(G18:R18)","v":1130559.6749040005}]
[null,505,null,null,"Total",null,{"$f":"+BE16","v":2645428.1800000002},{"$f":"+BF16","v":1817710.63},{"$f":"+BG16","v":1606468.94},1776430.04,2678584.37,2553275.5,2221252.4500000002,2773915.29,3602330.4,3676347.61,4101898.97,3255459.7,{"$f":"SUM(G19:R19)","v":32709102.079999994}]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"758001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,20156.440000000002,23335.22,29720.809999999998,28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,null,20156.440000000002,23335.22,29720.809999999998,28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-234.35,-269.64999999999998,-347.71,-377.07,-120.77,-132.44,-126.89999999999999,-100.86999999999999,-203.27000000000004,-148.11000000000001,-187.7,-197.54000000000002]
[null,508,null,null,"Utah",null,{"$f":"+BE21","v":20156.440000000002},{"$f":"+BF21","v":23335.22},29720.809999999998,28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,{"$f":"SUM(G22:R22)","v":188165.45999999996}]
[null,509,null,null,"Wyoming",null,{"$f":"+G24-G22","v":0},{"$f":"+H24-H22","v":0},{"$f":"+I24-I22","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G23:R23)","v":0}]
[null,510,null,null,"Total",null,{"$f":"+BE21","v":20156.440000000002},{"$f":"+BF21","v":23335.22},{"$f":"+BG21","v":29720.809999999998},28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,{"$f":"SUM(G24:R24)","v":188165.45999999996}]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"759000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2050048.75,1574744.8,1466728.72,1618976.35,1594833.9500000002,1506350.7,1431084.4100000001,1590927.81,1544434.98,1594499.82,1543606.73,1466765.43,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5837791,-5893547,-5435363,-6166353,-6121265.5300000003,-5448079.21,-4999438.53,-6126210,-6336174.9299999997,-5976843,-5632573.71,-4203134.92]
[null,513,null,null,"Utah",null,{"$f":"+BE26","v":2050048.75},{"$f":"+BF26","v":1574744.8},1466728.72,1618976.35,1594833.9500000002,1506350.7,1431084.4100000001,1590927.81,1544434.98,1594499.82,1543606.73,1466765.43,{"$f":"SUM(G27:R27)","v":18983002.449999999}]
[null,514,null,null,"Wyoming",null,{"$f":"+G29-G27","v":0},{"$f":"+H29-H27","v":0},{"$f":"+I29-I27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:R28)","v":0}]
[null,515,null,null,"Total",null,{"$f":"+BE26","v":2050048.75},{"$f":"+BF26","v":1574744.8},{"$f":"+BG26","v":1466728.72},1618976.35,1594833.9500000002,1506350.7,1431084.4100000001,1590927.81,1544434.98,1594499.82,1543606.73,1466765.43,{"$f":"SUM(G29:R29)","v":18983002.449999999}]
[null,516]
["%,FACCOUNT,TQGCACCTS,V759005",517,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"759005",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,518,null,null,"Utah",null,{"$f":"+G34","v":0},{"$f":"+H34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":0}]
[null,519,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G33:R33)","v":0}]
[null,520,null,null,"Total",null,{"$f":"+BE31","v":0},{"$f":"+BF31","v":0},{"$f":"+BG31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G34:R34)","v":0}]
[null,521]
["%,FACCOUNT,TQGCACCTS,V800000,V800005,V800002",522,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"800000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10568.550000000001,9565.41,6563.46,3784.75,5980.71,7118.4000000000005,2755.61,5707.7300000000005,10691.960000000001,13118.33,13984.09,10933.83,null,10568.550000000001,9565.41,6563.46,3784.75,5980.71,7118.4000000000005,2755.61,5707.7300000000005,10691.960000000001,13118.33,13984.09,10933.83,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-4870,-5091,-4605,-2956,-3523,-3574,-1257,-2394,-4711,-4586,-4551,-3836]
[null,523,null,null,"Utah",null,{"$f":"+G$14*G39","v":10156.9049775},{"$f":"+H$14*H39","v":9112.1052201000002},{"$f":"+I$14*I39","v":6400.1611151999996},3679.68534,5808.5253591000001,6880.7166240000006,2650.3181419000002,5481.9322012000002,10288.766188400001,12762.0361572,13535.6202337,10504.3491576,{"$f":"SUM(G37:R37)","v":97261.12071589999}]
[null,524,null,null,"Wyoming",null,{"$f":"+G39-G37","v":411.64502250000078},{"$f":"+H39-H37","v":453.30477989999963},{"$f":"+I39-I37","v":163.29888480000045},105.06466,172.18464089999998,237.68337599999995,105.2918580999999,225.79779880000024,403.19381160000012,356.29384279999977,448.46976630000063,429.48084240000026,{"$f":"SUM(G38:R38)","v":3511.7092841000017}]
[null,525,null,null,"Total",null,{"$f":"+BE36","v":10568.550000000001},{"$f":"+BF36","v":9565.41},{"$f":"+BG36","v":6563.46},3784.75,5980.71,7118.4000000000005,2755.61,5707.7300000000005,10691.960000000001,13118.33,13984.09,10933.83,{"$f":"SUM(G39:R39)","v":100772.83}]
[null,526]
["%,FACCOUNT,TQGCACCTS,V801000",527,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"801000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,528,null,null,"Utah",null,{"$f":"+G$14*G44","v":0},{"$f":"+H$14*H44","v":0},{"$f":"+I$14*I44","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G42:R42)","v":0}]
[null,529,null,null,"Wyoming",null,{"$f":"+G44-G42","v":0},{"$f":"+H44-H42","v":0},{"$f":"+I44-I42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G43:R43)","v":0}]
[null,530,null,null,"Total",null,{"$f":"+BE41","v":0},{"$f":"+BF41","v":0},{"$f":"+BG41","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G44:R44)","v":0}]
[null,531]
["%,FACCOUNT,TQGCACCTS,V802000",532,802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"802000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,533,null,null,"Utah",null,{"$f":"+G$14*G49","v":0},{"$f":"+H$14*H49","v":0},{"$f":"+I$14*I49","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G47:R47)","v":0}]
[null,534,null,null,"Wyoming",null,{"$f":"+G49-G47","v":0},{"$f":"+H49-H47","v":0},{"$f":"+I49-I47","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G48:R48)","v":0}]
[null,535,null,null,"Total",null,{"$f":"+BE46","v":0},{"$f":"+BF46","v":0},{"$f":"+BG46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G49:R49)","v":0}]
[null,536]
["%,FACCOUNT,TQGCACCTS,V803000,V803002",537,803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"803000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2675157.96,-271165.61,-7423.75,0,0,0,5067384.7,10237846.92,23899226.710000001,53240000,22634590.199999999,17748254.530000001,null,2675157.96,-271165.61,-7423.75,0,0,0,5067384.7,10237846.92,23899226.710000001,53240000,22634590.199999999,17748254.530000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1025390,153809,2934,0,0,0,-1555657,-2898233,-6959816,-15572000,-7040063,-4924096]
[null,538,null,null,"Utah",null,{"$f":"+G$14*G54","v":2570960.5574579998},{"$f":"+H$14*H54","v":-258315.07174209997},{"$f":"+I$14*I54","v":-7239.0470999999998},0,0,0,4873759.9306129999,9832837.6958447993,22997986.870765902,51794001.600000001,21908698.892285999,17051103.092061602,{"$f":"SUM(G52:R52)","v":130763794.5201872}]
[null,539,null,null,"Wyoming",null,{"$f":"+G54-G52","v":104197.40254200017},{"$f":"+H54-H52","v":-12850.538257900014},{"$f":"+I54-I52","v":-184.70290000000023},0,0,0,193624.76938700024,405009.22415520065,901239.83923409879,1445998.3999999985,725891.30771400034,697151.43793839961,{"$f":"SUM(G53:R53)","v":4460077.1398127982}]
[null,540,null,null,"Total",null,{"$f":"+BE51","v":2675157.96},{"$f":"+BF51","v":-271165.61},{"$f":"+BG51","v":-7423.75},0,0,0,5067384.7,10237846.92,23899226.710000001,53240000,22634590.199999999,17748254.530000001,{"$f":"SUM(G54:R54)","v":135223871.66000003}]
[null,541]
["%,FACCOUNT,V804000,FAFFILIATE,V09",542,804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"804000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,543,null,null,"Utah",null,{"$f":"+G$14*G59","v":0},{"$f":"+H$14*H59","v":0},{"$f":"+I$14*I59","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":0}]
[null,544,null,null,"Wyoming",null,{"$f":"+G59-G57","v":0},{"$f":"+H59-H57","v":0},{"$f":"+I59-I57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,545,null,null,"Total",null,{"$f":"+BE56","v":0},{"$f":"+BF56","v":0},{"$f":"+BG56","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G59:R59)","v":0}]
[null,546]
["%,FACCOUNT,V804000,FAFFILIATE,V",547,804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"804000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,26000.82,382272.67,4530,0,0,0,0,0,601864.54,0,9295687.6699999999,316400,null,26000.82,382272.67,4530,0,0,0,0,0,601864.54,0,9295687.6699999999,316400,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-9962,-163302,-2000,0,0,0,0,0,-148566,0,-2602534,-75000]
[null,548,null,null,"Utah",null,{"$f":"+G$14*G64","v":24988.088060999999},{"$f":"+H$14*H64","v":364156.76816869999},{"$f":"+I$14*I64","v":4417.2936},0,0,0,0,0,579168.22819659999,0,8997574.9664230999,303971.80800000002,{"$f":"SUM(G62:R62)","v":10274277.152449399}]
[null,549,null,null,"Wyoming",null,{"$f":"+G64-G62","v":1012.7319390000011},{"$f":"+H64-H62","v":18115.901831299998},{"$f":"+I64-I62","v":112.70640000000003},0,0,0,0,0,22696.311803400051,0,298112.70357690006,12428.191999999981,{"$f":"SUM(G63:R63)","v":352478.54755060008}]
[null,550,null,null,"Total",null,{"$f":"+BE61","v":26000.82},{"$f":"+BF61","v":382272.67},{"$f":"+BG61","v":4530},0,0,0,0,0,601864.54,0,9295687.6699999999,316400,{"$f":"SUM(G64:R64)","v":10626755.699999999}]
[null,551]
[null,552,805,"Purchased Gas Cost Adjustments - Other"]
[null,553,null,null,"Utah",null,{"$f":"+G$14*G69","v":0},{"$f":"+H$14*H69","v":0},{"$f":"+I$14*I69","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G67:R67)","v":0}]
[null,554,null,null,"Wyoming",null,{"$f":"+G69-G67","v":0},{"$f":"+H69-H67","v":0},{"$f":"+I69-I67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G68:R68)","v":0}]
[null,555,null,null,"Total",null,{"$f":"+BE66","v":0},{"$f":"+BF66","v":0},{"$f":"+BG66","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G69:R69)","v":0}]
[null,556]
["%,FACCOUNT,TQGCACCTS,V805100",557,805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"805100",-15535,-121584,-122507,-167992,-330453,-332234,-82959,150751,146375,337178,217292,100130,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-2692586,-5483955,-3628155,-5953024,-11191183,-10431253,-3833017,6592142,9260575,25056687,15052879,6607912,null,-2692586,-5483955,-3628155,-5953024,-11191183,-10431253,-3833017,6592142,9260575,25056687,15052879,6607912,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-15535,-121584,-122507,-167992,-330453,-332234,-82959,150751,146375,337178,217292,100130,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,558,null,null,"Utah",null,{"$f":"+G$14*G74","v":-2587709.7752999999},{"$f":"+H$14*H74","v":-5224070.3725499995},{"$f":"+I$14*I74","v":-3537886.5035999999},-5787768.0537599996,-10868988.841430001,-10082953.46233,-3686557.4204299999,6331356.8624799997,8911358.7167499997,24376147.381080002,14570133.170469999,6348353.2166400002,{"$f":"SUM(G72:R72)","v":18761414.918020003}]
[null,559,null,null,"Wyoming",null,{"$f":"+G74-G72","v":-104876.22470000014},{"$f":"+H74-H72","v":-259884.62745000049},{"$f":"+I74-I72","v":-90268.496400000062},-165255.94624000043,-322194.15856999904,-348299.53766999952,-146459.57957000006,260785.13752000034,349216.28325000033,680539.61891999841,482745.82953000069,259558.78335999977,{"$f":"SUM(G73:R73)","v":595607.08197999978}]
[null,560,null,null,"Total",null,{"$f":"+BE71","v":-2692586},{"$f":"+BF71","v":-5483955},{"$f":"+BG71","v":-3628155},-5953024,-11191183,-10431253,-3833017,6592142,9260575,25056687,15052879,6607912,{"$f":"SUM(G74:R74)","v":19357022}]
[null,561]
["%,FACCOUNT,TQGCACCTS,V806000",562,806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"806000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,563,null,null,"Utah",null,{"$f":"+G$14*G79","v":0},{"$f":"+H$14*H79","v":0},{"$f":"+I$14*I79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G77:R77)","v":0}]
[null,564,null,null,"Wyoming",null,{"$f":"+G79-G77","v":0},{"$f":"+H79-H77","v":0},{"$f":"+I79-I77","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G78:R78)","v":0}]
[null,565,null,null,"Total",null,{"$f":"+BE76","v":0},{"$f":"+BF76","v":0},{"$f":"+BG76","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G79:R79)","v":0}]
[null,566]
["%,FACCOUNT,TQGCACCTS,V808100",567,808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"808100",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3330557.41,823963.23,1207377.6100000001,1221378.6000000001,1263586.9100000001,1288511.57,1657142.67,12996765.08,19786983.859999999,13330000,11243585.73,7857166.9299999997,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-833187,-204580,-299994,-292883,-727351,-306996,-381222,-2939828,-4503766,-3031000,-2563733,-1806140]
[null,568,null,null,"Utah",null,{"$f":"+G$14*G84","v":3200832.1988805002},{"$f":"+H$14*H84","v":784915.61253029993},{"$f":"+I$14*I84","v":1177338.0550632002},1187473.1300640001,1227208.2428611002,1245488.1686777,1593823.2485793,12482613.053435199,19040816.6986394,12967957.200000001,10883003.935638901,7548537.4129895996,{"$f":"SUM(G82:R82)","v":73340006.95735921}]
[null,569,null,null,"Wyoming",null,{"$f":"+G84-G82","v":129725.21111949999},{"$f":"+H84-H82","v":39047.617469700053},{"$f":"+I84-I82","v":30039.554936799919},33905.46993599995,36378.667138899909,43023.40132230008,63319.421420699917,514152.02656480111,746167.1613605991,362042.79999999888,360581.7943610996,308629.51701040007,{"$f":"SUM(G83:R83)","v":2667012.6426407984}]
[null,570,null,null,"Total",null,{"$f":"+BE81","v":3330557.41},{"$f":"+BF81","v":823963.23},{"$f":"+BG81","v":1207377.6100000001},1221378.6000000001,1263586.9100000001,1288511.57,1657142.67,12996765.08,19786983.859999999,13330000,11243585.73,7857166.9299999997,{"$f":"SUM(G84:R84)","v":76007019.599999994}]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"808200",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-2122748.4500000002,-6582815.2999999998,-13131914.93,-13536152.76,-9066786.5399999991,-10132217.26,-8402613.6300000008,-5437483.5,-608022.86,-554000,254810.03,-3321347.87,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,547584,1645841,2903632,3152033,2583677,1941803,1784203,1296243,162423,137000,-58082,868755]
[null,573,null,null,"Utah",null,{"$f":"+G$14*G89","v":-2040067.3978725001},{"$f":"+H$14*H89","v":-6270855.6829329999},{"$f":"+I$14*I89","v":-12805192.886541599},-13160389.159382399,-8805753.7555133998,-9793902.5256885998,-8081549.7631977014,-5222376.6527399998,-585094.31794939993,-538953.36,246638.27233789998,-3190885.3256664001,{"$f":"SUM(G87:R87)","v":-70248382.555147111}]
[null,574,null,null,"Wyoming",null,{"$f":"+G89-G87","v":-82681.052127500065},{"$f":"+H89-H87","v":-311959.6170669999},{"$f":"+I89-I87","v":-326722.04345840029},-375763.6006176006,-261032.78448659927,-338314.73431139998,-321063.8668022994,-215106.84726000018,-22928.542050600052,-15046.640000000014,8171.7576621000189,-130462.54433359997,{"$f":"SUM(G88:R88)","v":-2392910.5148528996}]
[null,575,null,null,"Total",null,{"$f":"+BE86","v":-2122748.4500000002},{"$f":"+BF86","v":-6582815.2999999998},{"$f":"+BG86","v":-13131914.93},-13536152.76,-9066786.5399999991,-10132217.26,-8402613.6300000008,-5437483.5,-608022.86,-554000,254810.03,-3321347.87,{"$f":"SUM(G89:R89)","v":-72641293.070000008}]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"808300",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,304209,310846,371214,334279,343309,350303,354999,356579,354177,351387,347109,343059,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,578,null,null,"Utah",null,{"$f":"+G$14*G94","v":292360.05945},{"$f":"+H$14*H94","v":296115.00805999996},{"$f":"+I$14*I94","v":361978.19568},324999.41496000002,333425.13389,338606.38283000002,341434.48821000004,342472.73475999996,340820.98533,341843.32908,335977.21437,329583.64247999998,{"$f":"SUM(G92:R92)","v":3979616.5891}]
[null,579,null,null,"Wyoming",null,{"$f":"+G94-G92","v":11848.940549999999},{"$f":"+H94-H92","v":14730.991940000036},{"$f":"+I94-I92","v":9235.8043199999956},9279.5850399999763,9883.8661100000027,11696.617169999983,13564.51178999996,14106.265240000037,13356.014670000004,9543.6709200000041,11131.785629999998,13475.35752000002,{"$f":"SUM(G93:R93)","v":141853.41090000002}]
[null,580,null,null,"Total",null,{"$f":"+BE91","v":304209},{"$f":"+BF91","v":310846},{"$f":"+BG91","v":371214},334279,343309,350303,354999,356579,354177,351387,347109,343059,{"$f":"SUM(G94:R94)","v":4121470}]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"813000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,25512608.349999998,24063720.760000002,24295799.789999999,24977370.23,23717391.140000001,24877072.82,24095157.079999998,23696251.150000002,25956945.32,26069761.25,25955354.290000003,24921247.490000002,null,24078414,22639146,22751181,23701138,22372304,23277992,23011348,22304707,24146234,24905276,24508310,23347265,null,4300,5300,2700,3000,3000,3400,3600,3500,3300,2300,2700,3500,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-557322,-439634,-497784,-387603,-198895,-271871,144458,-192239,-1019911,-326518,-492953,-393668]
[null,583,null,null,"Utah",null,{"$f":"+G$14*G99","v":24518892.254767496},{"$f":"+H$14*H99","v":22923341.033183601},{"$f":"+I$14*I99","v":23691320.2912248},24283998.432415199,23034567.449079402,24046427.3585402,23174481.127973199,22758827.454506002,24978108.911982801,25361706.534450002,25122966.077919703,23942340.888592802,{"$f":"SUM(G97:R97)","v":287836977.81463522}]
[null,584,null,null,"Wyoming",null,{"$f":"+G99-G97","v":993716.09523250163},{"$f":"+H99-H97","v":1140379.7268164009},{"$f":"+I99-I97","v":604479.49877519906},693371.79758480191,682823.6909205988,830645.4614598006,920675.95202679932,937423.69549399987,978836.40801719949,708054.71554999799,832388.21208029985,978906.6014072001,{"$f":"SUM(G98:R98)","v":10301701.855364799}]
[null,585,null,null,"Total",null,{"$f":"+BE96","v":25512608.349999998},{"$f":"+BF96","v":24063720.760000002},{"$f":"+BG96","v":24295799.789999999},24977370.23,23717391.140000001,24877072.82,24095157.079999998,23696251.150000002,25956945.32,26069761.25,25955354.290000003,24921247.490000002,{"$f":"SUM(G99:R99)","v":298138679.67000002}]
[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,{"$f":"SUM(G102:R102)","v":0}]
[null,589,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G103:R103)","v":0}]
[null,590,null,null,"Total",null,{"$f":"SUM(G102:G103)","v":0},{"$f":"SUM(H102:H103)","v":0},{"$f":"SUM(I102:I103)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G104:R104)","v":0}]
[null,591]
[null,592,813.5,"CO2 Processing Expenses"]
["%,FACCOUNT,TQGCACCTS,V813005,V813007,V813008",593,null,null,"Utah",null,{"$f":"+BE107","v":0},{"$f":"+BF107","v":0},{"$f":"+BG107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G107:R107)","v":0},null,null,null,null,null,null,null,null,null,"813005",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V813006",594,null,null,"Wyoming",null,{"$f":"+BE108","v":0},{"$f":"+BF108","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G108:R108)","v":0},null,null,null,null,null,null,null,null,null,"813006",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,595,null,null,"Total",null,{"$f":"SUM(G107:G108)","v":0},{"$f":"SUM(H107:H108)","v":0},{"$f":"SUM(I107:I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G109:R109)","v":0}]
[null,596]
["%,FACCOUNT,TQGCACCTS,V858000",597,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"858000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4943305.79,4887656.9800000004,4975325.3600000003,4970126.18,4956204.04,4968862.51,4967948.7,6006315.0899999999,6077421.3499999996,6027992.6699999999,6092488.4500000002,5987010.0099999998,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-8524690,-7541778,-6039753,-6657578,-5874564,-5398469,-4958524,-10459757,-11371130,-19791423,-21866280,-17193109]
[null,598,null,null,"Utah",null,{"$f":"+G$14*G114","v":4750764.0294794999},{"$f":"+H$14*H114","v":4656030.9157178001},{"$f":"+I$14*I114","v":4851539.2650432},4832155.4772431999,4813514.9256883999,4802952.1907910993,4778123.3801730005,5768705.2650395995,5848241.7908914993,5864272.3890828006,5897102.3454085002,5751840.2568071997,{"$f":"SUM(G112:R112)","v":62615242.231365792}]
[null,599,null,null,"Wyoming",null,{"$f":"+G114-G112","v":192541.76052050013},{"$f":"+H114-H112","v":231626.0642822003},{"$f":"+I114-I112","v":123786.09495680034},137970.70275679976,142689.1143116001,165910.31920890044,189825.31982699968,237609.82496040035,229179.55910850037,163720.28091719933,195386.10459150001,235169.7531928001,{"$f":"SUM(G113:R113)","v":2245414.8986342009}]
[null,600,null,null,"Total",null,{"$f":"+BE111","v":4943305.79},{"$f":"+BF111","v":4887656.9800000004},{"$f":"+BG111","v":4975325.3600000003},4970126.18,4956204.04,4968862.51,4967948.7,6006315.0899999999,6077421.3499999996,6027992.6699999999,6092488.4500000002,5987010.0099999998,{"$f":"SUM(G114:R114)","v":64860657.13000001}]
[null,601]
["%,FACCOUNT,TQGCACCTS,V858001",602,858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"858001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,603,null,null,"Utah",null,{"$f":"+G$14*G119","v":0},{"$f":"+H$14*H119","v":0},{"$f":"+I$14*I119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G117:R117)","v":0}]
[null,604,null,null,"Wyoming",null,{"$f":"+G119-G117","v":0},{"$f":"+H119-H117","v":0},{"$f":"+I119-I117","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G118:R118)","v":0}]
[null,605,null,null,"Total",null,{"$f":"+BE116","v":0},{"$f":"+BF116","v":0},{"$f":"+BG116","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G119:R119)","v":0}]
[null,606]
[null,607,"System Total Gas Purchase Expenses"]
[null,608,null,"Utah Gas Purchase Expenses",null,null,{"$f":"G17+G22+G27+G32+G37+G42+G47+G52+G57+G62+G67+G72+G77+G82+G87+G92+G97+G102+G107+G112+G117","v":35353770.862290502},{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117","v":20610079.658899698},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117","v":16805624.347257599},15058862.918969601,13943602.175922301,14546702.590499397,26571491.913948197,56562425.296654403,87148462.921411201,125361546.95876242,93501839.355119899,62705510.064046405,568169919.06378162]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108+G113+G118","v":1348935.9377095017},{"$f":"H18+H23+H28+H33+H38+H43+H48+H53+H58+H63+H68+H73+H78+H83+H88+H93+H98+H103+H108+H113+H118","v":945800.13110030093},390610.66274239897,382926.77103040071,365837.02407770063,450153.07950060186,998465.87605179963,2263941.2133456022,3354010.108588798,3455058.7412375929,3046405.8648801008,2503161.0359536,19505306.446218401]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,{"$f":"SUM(G122:G125)","v":36702706.800000004},{"$f":"SUM(H122:H125)","v":21555879.789999999},{"$f":"SUM(I122:I125)","v":17196235.009999998},15441789.690000001,14309439.200000001,14996855.67,27569957.789999995,58826366.510000005,90502473.030000001,128816605.70000002,96548245.219999999,65208671.100000009,{"$f":"SUM(S122:S125)","v":587675225.50999999}]
[null,613]
[null,614]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+BE133","v":-5904.07},{"$f":"+BF133","v":383.49000000000024},{"$f":"+BG133","v":-2385.42},-2364,-2750,-2740,-2607.02,-3527.16,-3349,-2751.04,-3493.15,-4259.8600000000006,{"$f":"SUM(G133:R133)","v":-35747.230000000003},{"$f":"+S133","v":-35747.230000000003},null,null,null,{"$f":"+T133/T136","v":3.5700889174824404E-2},null,{"$f":"+[3]DATA!$C$48*V136*X133","v":-25412.902283021045},null,null,"810000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5904.07,383.49000000000024,-2385.42,-2364,-2750,-2740,-2607.02,-3527.16,-3349,-2751.04,-3493.15,-4259.8600000000006,null,-5904.07,383.49000000000024,-2385.42,-2364,-2750,-2740,-2607.02,-3527.16,-3349,-2751.04,-3493.15,-4259.8600000000006,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,722.36,324.65999999999997,444.98,462,536,535,508.76,640.54999999999995,653,647.04,575.95000000000005,818.22]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"+BE134","v":-74578.11},{"$f":"+BF134","v":-73422.959999999992},-65443.53,-61377.51,-69597.919999999998,-70249.36,-71796.36,-79591.570000000007,-87516.44,-104862.02,-45647.199999999997,-161467.82,{"$f":"SUM(G134:R134)","v":-965550.8},{"$f":"+S134","v":-965550.8},null,null,null,{"$f":"+T134/T136","v":0.96429911082517561},null,{"$f":"+[3]DATA!$C$48*V136*X134","v":-686415.37063690799},null,null,"812000",-1212.47,-1224.76,-980.72,-1239.1300000000001,-1869.56,-1896.3,-2229.44,-1355.68,-954.42000000000007,-941.26,-1510.02,-667.72,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-74578.11,-73422.959999999992,-65443.53,-61377.51,-69597.919999999998,-70249.36,-71796.36,-79591.570000000007,-87516.44,-104862.02,-45647.199999999997,-161467.82,null,-74578.11,-73422.959999999992,-65443.53,-61377.51,-69597.919999999998,-70249.36,-71796.36,-79591.570000000007,-87516.44,-104862.02,-45647.199999999997,-161467.82,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-1212.47,-1224.76,-980.72,-1239.1300000000001,-1869.56,-1896.3,-2229.44,-1355.68,-954.42000000000007,-941.26,-1510.02,-667.72,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8000.89,13901.04,13081.400000000001,12168.9,44142.19,13958.7,14120.58,15577.580000000002,16433.27,19740.349999999999,8578.59,30264.600000000002]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G133:G135)","v":-80482.179999999993},{"$f":"SUM(H133:H135)","v":-73039.469999999987},{"$f":"SUM(I133:I135)","v":-67828.95},-63741.51,-72347.92,-72989.36,-74403.38,-83118.73000000001,-90865.44,-107613.06,-49140.35,-165727.67999999999,-1001298.03,-1001298.03,null,{"$f":"+T136/$T$377","v":-6.0696789796864667E-3},null,{"$f":"SUM(X133:X135)","v":1},null,{"$f":"SUM(Z133:Z134)","v":-711828.272919929},{"$f":"+Z136","v":-711828.272919929}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,{"$f":"+G143-G142","v":849201.87},{"$f":"+H143-H142","v":666992.94000000006},{"$f":"+I143-I142","v":884226.1},863360.59,836956.82000000007,1008584.0700000001,1036983.2700000001,893690.58000000007,1150413.8199999998,1117713.6700000002,963342.96,876264.51,{"$f":"SUM(G141:R141)","v":11147731.200000001},{"$f":"+S141","v":11147731.200000001},null,null,null,{"$f":"+T141/T143","v":0.95165540069190091},null,{"$f":"+[3]DATA!$C$48*X141*W143*$V$239","v":7924983.3808937082}]
[null,628,null,null,"Wyoming",null,{"$f":"+AD143+AQ143","v":48116.18},{"$f":"+AE143+AR143","v":38139.600000000006},{"$f":"+AF143+AS143","v":44843.86},40590.92,42462.09,50531.45,64702.85,46300.97,51364.08,49430.68,45639.729999999996,44188.25,{"$f":"SUM(G142:R142)","v":566310.65999999992},{"$f":"+S142","v":566310.65999999992},null,null,null,{"$f":"+T142/T143","v":4.8344599308099097E-2},null,{"$f":"+[3]DATA!$C$48*X142*W143*$V$239","v":402593.36078384682}]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,{"$f":"+BE143","v":897318.05},{"$f":"+BF143","v":705132.54},{"$f":"+BG143","v":929069.96},903951.51,879418.91,1059115.52,1101686.1200000001,939991.55,1201777.8999999999,1167144.3500000001,1008982.69,920452.76,{"$f":"SUM(G143:R143)","v":11714041.859999999},{"$f":"SUM(T141:T142)","v":11714041.860000001},null,null,{"$f":"+T143/$T$239","v":0.22224935292210707},{"$f":"SUM(X141:X142)","v":1},null,{"$f":"SUM(Z141:Z142)","v":8327576.7416775553},null,null,"870",22676.81,15789.52,24200.89,22431.920000000002,21567.81,26291.21,26150.18,20552.53,27551.7,28775.29,23336.11,21995.84,null,25439.37,22350.080000000002,20642.97,18159,20894.28,24240.240000000002,38552.67,25748.440000000002,23812.38,20655.39,22303.62,22192.41,null,null,897318.05,705132.54,929069.96,903951.51,879418.91,1059115.52,1101686.1200000001,939991.55,1201777.8999999999,1167144.3500000001,1008982.69,920452.76,null,891220.71000000008,701637.63,925352.53999999992,899981.91,877284.01000000013,1056324.1500000001,1097133.25,939112.61,1200085.7200000002,1163484.06,1007597.27,919919.28,null,0,0,0,0,0,0,0,0,0,0,0,0,null,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,null,22676.81,15789.52,24200.89,22431.920000000002,21567.81,26291.21,26150.18,20552.53,27551.7,28775.29,23336.11,21995.84,null,25439.37,22350.080000000002,20642.97,18159,20894.28,24240.240000000002,38552.67,25748.440000000002,23812.38,20655.39,22303.62,22192.41,null,null,-5887.9000000000005,-1691,-2757,-151,-496,-379,-439,-517,-699,-298,-567,-5298]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,{"$f":"+G148-G147","v":146008.79999999999},{"$f":"+H148-H147","v":148839.20000000001},{"$f":"+I148-I147","v":139362.96000000002},133110.66999999998,146608.63,146738.25,185439.39,163416.11000000002,149905.90000000002,127638.95999999999,175226.05000000002,129025.35,{"$f":"SUM(G146:R146)","v":1791320.2700000003},{"$f":"+S146","v":1791320.2700000003},null,null,null,{"$f":"+T146/T148","v":0.96463934848781319},null,{"$f":"+[3]DATA!$C$48*X146*W148*$V$239","v":1273459.4255024763}]
[null,633,null,null,"Wyoming",null,{"$f":"+AD148+AQ148","v":5452.6},{"$f":"+AE148+AR148","v":5494.27},{"$f":"+AF148+AS148","v":5129.49},4885.04,5333.1500000000005,5337.87,6685.97,5962.12,5533.6500000000005,4684.25,6430.6500000000005,4735.12,{"$f":"SUM(G147:R147)","v":65664.180000000008},{"$f":"+S147","v":65664.180000000008},null,null,null,{"$f":"+T147/T148","v":3.5360651512186869E-2},null,{"$f":"+[3]DATA!$C$48*X147*W148*$V$239","v":46681.026469315388}]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,{"$f":"+BE148","v":151461.4},{"$f":"+BF148","v":154333.47},{"$f":"+BG148","v":144492.45000000001},137995.71,151941.78,152076.12,192125.36000000002,169378.23,155439.55000000002,132323.21,181656.7,133760.47,{"$f":"SUM(G148:R148)","v":1856984.45},{"$f":"SUM(T146:T147)","v":1856984.4500000002},null,null,{"$f":"+T148/$T$239","v":3.5232381558086293E-2},{"$f":"SUM(X146:X147)","v":1},null,{"$f":"SUM(Z146:Z147)","v":1320140.4519717917},null,null,"871",5452.6,5494.27,5129.49,4885.04,5333.1500000000005,5337.87,6685.97,5962.12,5533.6500000000005,4684.25,6430.6500000000005,4735.12,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,151461.4,154333.47,144492.45000000001,137995.71,151941.78,152076.12,192125.36000000002,169378.23,155439.55000000002,132323.21,181656.7,133760.47,null,135372.12000000002,138244.19,112313.89,121906.43000000001,135852.50000000003,135986.84000000003,176036.08000000002,153288.95000000001,138312.39000000001,115190.41,164420.53,116524.3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5452.6,5494.27,5129.49,4885.04,5333.1500000000005,5337.87,6685.97,5962.12,5533.6500000000005,4684.25,6430.6500000000005,4735.12,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,{"$f":"+G153-G152","v":0},{"$f":"+H153-H152","v":0},{"$f":"+I153-I152","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G151:R151)","v":0},{"$f":"+S151","v":0},null,null,null,{"$f":"+T151/T153","v":0},null,{"$f":"+[3]DATA!$C$48*X151*W153*$V$239","v":0}]
[null,638,null,null,"Wyoming",null,{"$f":"+AD153+AQ153","v":1131.76},{"$f":"+AE153+AR153","v":773.83},{"$f":"+AF153+AS153","v":1160.8800000000001},1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,{"$f":"SUM(G152:R152)","v":-2661.8700000000008},{"$f":"+S152","v":-2661.8700000000008},null,null,null,{"$f":"+T152/T153","v":1},null,{"$f":"+[3]DATA!$C$48*X152*W153*$V$239","v":-1892.3380133259348}]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,{"$f":"+BE153","v":1131.76},{"$f":"+BF153","v":773.83},{"$f":"+BG153","v":1160.8800000000001},1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,{"$f":"SUM(G153:R153)","v":-2661.8700000000008},{"$f":"SUM(T151:T152)","v":-2661.8700000000008},null,null,{"$f":"+T153/$T$239","v":-5.0503395167376429E-5},{"$f":"SUM(X151:X152)","v":1},null,{"$f":"SUM(Z151:Z152)","v":-1892.3380133259348},null,null,"872",1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-6003.1,0,0,0,0,0,9687.130000000001,0,0,0,0,0]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,{"$f":"+G158-G157","v":6103.93},{"$f":"+H158-H157","v":-1300.93},{"$f":"+I158-I157","v":3088},2359,2745,2745,2603.63,3563.76,3349,3635.85,2713,3671.65,{"$f":"SUM(G156:R156)","v":35276.89},{"$f":"+S156","v":35276.89},null,null,null,{"$f":"+T156/T158","v":0.99943337784150388},null,{"$f":"+[3]DATA!$C$48*X156*W158*$V$239","v":25078.534991910768}]
[null,643,null,null,"Wyoming",null,{"$f":"+AD158+AQ158","v":5},{"$f":"+AE158+AR158","v":5},{"$f":"+AF158+AS158","v":5},5,0,0,0,0,0,0,0,0,{"$f":"SUM(G157:R157)","v":20},{"$f":"+S157","v":20},null,null,null,{"$f":"+T157/T158","v":5.6662215849611675E-4},null,{"$f":"+[3]DATA!$C$48*X157*W158*$V$239","v":14.21810992517241}]
["%,FACCOUNT,TQGCACCTS,N873",644,null,null,"Total",null,{"$f":"+BE158","v":6108.93},{"$f":"+BF158","v":-1295.93},{"$f":"+BG158","v":3093},2364,2745,2745,2603.63,3563.76,3349,3635.85,2713,3671.65,{"$f":"SUM(G158:R158)","v":35296.89},{"$f":"SUM(T156:T157)","v":35296.89},null,null,{"$f":"+T158/$T$239","v":6.6968438873777345E-4},{"$f":"SUM(X156:X157)","v":1},null,{"$f":"SUM(Z156:Z157)","v":25092.75310183594},null,null,"873",5,5,5,5,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6108.93,-1295.93,3093,2364,2745,2745,2603.63,3563.76,3349,3635.85,2713,3671.65,null,6108.93,-1295.93,3093,2364,2745,2745,2603.63,3563.76,3349,3635.85,2713,3671.65,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5,5,5,5,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,-1,-1,-1,0]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,{"$f":"+G163-G162","v":544652.52},{"$f":"+H163-H162","v":915146.59000000008},{"$f":"+I163-I162","v":693618.76},613848.67999999993,682701.61,653272.31000000006,417275.98,616281.52,537397.17999999993,587093.66,668675.34,464308.65,{"$f":"SUM(G161:R161)","v":7394272.7999999989},{"$f":"+S161","v":7394272.7999999989},null,null,null,{"$f":"+T161/T163","v":0.923244240779168},null,{"$f":"+[3]DATA!$C$48*X161*W163*$V$239","v":5256629.1743556187}]
[null,648,null,null,"Wyoming",null,{"$f":"+AD163+AQ163","v":50819.22},{"$f":"+AE163+AR163","v":66343.600000000006},{"$f":"+AF163+AS163","v":50673.509999999995},47764.899999999994,59255.92,59748.89,46090.880000000005,54301.78,50795.43,44022.520000000004,44162.5,40758.53,{"$f":"SUM(G162:R162)","v":614737.68000000005},{"$f":"+S162","v":614737.68000000005},null,null,null,{"$f":"+T162/T163","v":7.6755759220831998E-2},null,{"$f":"+[3]DATA!$C$48*X162*W163*$V$239","v":437020.39546927297}]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,{"$f":"+BE163","v":595471.74},{"$f":"+BF163","v":981490.19000000006},{"$f":"+BG163","v":744292.27},661613.57999999996,741957.53,713021.20000000007,463366.86,670583.30000000005,588192.61,631116.18000000005,712837.84,505067.18,{"$f":"SUM(G163:R163)","v":8009010.4800000004},{"$f":"SUM(T161:T162)","v":8009010.4799999986},null,null,{"$f":"+T163/$T$239","v":0.15195416048533511},{"$f":"SUM(X161:X162)","v":1},null,{"$f":"SUM(Z161:Z162)","v":5693649.5698248912},null,null,"874",18791.22,30559.420000000002,22236.87,19284.62,21129.37,20429.52,11185.880000000001,19478.240000000002,15185.01,18946.54,21570.11,13058.84,null,32028,35784.18,28436.639999999999,28480.28,38126.550000000003,39319.370000000003,34905,34823.54,35610.42,25075.98,22592.39,27699.690000000002,null,null,595471.74,981490.19000000006,744292.27,661613.57999999996,741957.53,713021.20000000007,463366.86,670583.30000000005,588192.61,631116.18000000005,712837.84,505067.18,null,595471.74000000011,981791.51,711945.32,661613.57999999996,714301.39999999991,656258.63,455059.26,664590.83000000007,587775.32999999996,630961.38,712569.09,499801.38,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,null,18791.22,30559.420000000002,22236.87,19284.62,21129.37,20429.52,11185.880000000001,19478.240000000002,15185.01,18946.54,21570.11,13058.84,null,32028,35784.18,28436.639999999999,28480.28,38126.550000000003,39319.370000000003,34905,34823.54,35610.42,25075.98,22592.39,27699.690000000002,null,null,-37226.6,-2757,-275,-503,31025.600000000002,-389,4717,-2043,-5263,-3761,-2301,-4784]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,{"$f":"+G168-G167","v":135923.82},{"$f":"+H168-H167","v":150961.13},{"$f":"+I168-I167","v":173228.55000000002},144123.5,192299.72,146099.39000000001,301985.51,286266.7,190863.19,166796.69,198582.87000000002,274734.04000000004,{"$f":"SUM(G166:R166)","v":2361865.1100000003},{"$f":"+S166","v":2361865.1100000003},null,null,null,{"$f":"+T166/T168","v":0.96024139017588828},null,{"$f":"+[3]DATA!$C$48*X166*W168*$V$239","v":1679062.8881204715}]
[null,653,null,null,"Wyoming",null,{"$f":"+AD168+AQ168","v":6600.6900000000005},{"$f":"+AE168+AR168","v":5998.1799999999994},{"$f":"+AF168+AS168","v":14022.87},5772.26,7150.28,5325.3600000000006,10805.65,10549.21,7265.9500000000007,6455.38,7586.18,10260.560000000001,{"$f":"SUM(G167:R167)","v":97792.57},{"$f":"+S167","v":97792.57},null,null,null,{"$f":"+T167/T168","v":3.9758609824111786E-2},null,{"$f":"+[3]DATA!$C$48*X167*W168*$V$239","v":69521.275506255901}]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,{"$f":"+BE168","v":142524.51},{"$f":"+BF168","v":156959.31},{"$f":"+BG168","v":187251.42},149895.76,199450,151424.75,312791.16000000003,296815.91000000003,198129.14,173252.07,206169.05000000002,284994.60000000003,{"$f":"SUM(G168:R168)","v":2459657.6800000006},{"$f":"SUM(T166:T167)","v":2459657.6800000002},null,null,{"$f":"+T168/$T$239","v":4.6666840901138033E-2},{"$f":"SUM(X166:X167)","v":1},null,{"$f":"SUM(Z166:Z167)","v":1748584.1636267274},null,null,"875",5056.4400000000005,5624.82,14014,5288.64,6994.67,5313.68,10725.16,10536.24,7163.9800000000005,6028.56,7532.97,10204.040000000001,null,1544.25,373.36,8.870000000000001,483.62,155.61000000000001,11.68,80.489999999999995,12.97,101.97,426.82,53.21,56.52,null,null,142524.51,156959.31,187251.42,149895.76,199450,151424.75,312791.16000000003,296815.91000000003,198129.14,173252.07,206169.05000000002,284994.60000000003,null,142255.04999999999,156627.81,187151.67,149895.75999999998,199300.5,150829.25,312721.65999999997,296719.66000000003,196848.14,172723.06999999998,205806.8,284739.60000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,255,255,255,255,255,255,255,255,255,255,255,255,null,5056.4400000000005,5624.82,14014,5288.64,6994.67,5313.68,10725.16,10536.24,7163.9800000000005,6028.56,7532.97,10204.039999999999,null,1544.25,373.36,8.870000000000001,483.62,155.61000000000001,11.68,80.489999999999995,12.97,101.97,426.82,53.21,56.52,null,null,-21071.66,-6864,-1578,-143,-105,-150,-164,-66,-76,-139,-6,-31]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,{"$f":"+G173-G172","v":366353.99},{"$f":"+H173-H172","v":350656.81000000006},{"$f":"+I173-I172","v":345630.32},348832.29,332172.92000000004,324764.43000000005,384255.71,506071.60000000003,351552.28,315210.92000000004,296335.11,269575.48,{"$f":"SUM(G171:R171)","v":4191411.8600000003},{"$f":"+S171","v":4191411.8600000003},null,null,null,{"$f":"+T171/T173","v":0.97028400556577632},null,{"$f":"+[3]DATA!$C$48*X171*W173*$V$239","v":2979697.7283575679}]
[null,658,null,null,"Wyoming",null,{"$f":"+AD173+AQ173","v":12287.820000000002},{"$f":"+AE173+AR173","v":10475.35},{"$f":"+AF173+AS173","v":7138.2900000000009},7805.27,7625.92,7263.48,11630.7,15031.3,11214.310000000001,13514.66,9985.89,14393.52,{"$f":"SUM(G172:R172)","v":128366.51000000001},{"$f":"+S172","v":128366.51000000001},null,null,null,{"$f":"+T172/T173","v":2.9715994434223719E-2},null,{"$f":"+[3]DATA!$C$48*X172*W173*$V$239","v":91256.457494537171}]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,{"$f":"+BE173","v":378641.81},{"$f":"+BF173","v":361132.16000000003},{"$f":"+BG173","v":352768.61},356637.56,339798.84,332027.91000000003,395886.41000000003,521102.9,362766.59,328725.58,306321,283969,{"$f":"SUM(G173:R173)","v":4319778.37},{"$f":"SUM(T171:T172)","v":4319778.37},null,null,{"$f":"+T173/$T$239","v":8.1958726029293383E-2},{"$f":"SUM(X171:X172)","v":1},null,{"$f":"SUM(Z171:Z172)","v":3070954.1858521053},null,null,"878",2131.94,887.32,650.81000000000006,-98.91,66.48,68.19,950.77,3899.46,144.86000000000001,544.15,320.82,519.29,null,10155.880000000001,9588.0300000000007,6487.4800000000005,7904.18,7559.4400000000005,7195.29,10679.93,11131.84,11069.45,12970.51,9665.07,13874.23,null,null,378641.81,361132.16000000003,352768.61,356637.56,339798.84,332027.91000000003,395886.41000000003,521102.9,362766.59,328725.58,306321,283969,null,378641.81,361132.16000000003,352768.61,356637.56,339798.83999999997,332027.91000000003,395886.41000000003,521102.9,362766.59,328725.58,306321,283969,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2131.94,887.32,650.81000000000006,-98.91,66.48,68.19,950.77,3899.46,144.86000000000001,544.15,320.82,519.29,null,10155.880000000001,9588.0300000000007,6487.4800000000005,7904.18,7559.4400000000005,7195.29,10679.93,11131.84,11069.45,12970.51,9665.07,13874.23,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,{"$f":"+G178-G177","v":278984.39},{"$f":"+H178-H177","v":226334.41999999998},{"$f":"+I178-I177","v":223058.14},104599.8,220980.19,214211.1,334785.43,356766.12,346546.58999999997,356720.96,335338.48,276590.63,{"$f":"SUM(G176:R176)","v":3274916.2499999995},{"$f":"+S176","v":3274916.2499999995},null,null,null,{"$f":"+T176/T178","v":0.94713205605361661},null,{"$f":"+[3]DATA!$C$48*X176*W178*$V$239","v":2328155.9619116699}]
[null,663,null,null,"Wyoming",null,{"$f":"+AD178+AQ178","v":11852.130000000001},{"$f":"+AE178+AR178","v":12930.539999999999},{"$f":"+AF178+AS178","v":13496.210000000001},11216.69,12349.95,11703.380000000001,15628.250000000002,17012.05,17152.64,16896.240000000002,26406.829999999998,16157.57,{"$f":"SUM(G177:R177)","v":182802.48},{"$f":"+S177","v":182802.48},null,null,null,{"$f":"+T177/T178","v":5.286794394638341E-2},null,{"$f":"+[3]DATA!$C$48*X177*W178*$V$239","v":129955.28776170654}]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,{"$f":"+BE178","v":290836.52},{"$f":"+BF178","v":239264.96},{"$f":"+BG178","v":236554.35},115816.49,233330.14,225914.48,350413.68,373778.17,363699.23,373617.2,361745.31,292748.2,{"$f":"SUM(G178:R178)","v":3457718.73},{"$f":"SUM(T176:T177)","v":3457718.7299999995},null,null,{"$f":"+T178/$T$239","v":6.5602954088227028E-2},{"$f":"SUM(X176:X177)","v":1},null,{"$f":"SUM(Z176:Z177)","v":2458111.2496733763},null,null,"879",240.42000000000002,-695.86,274.19,-738.27,48.870000000000005,271.61,1239.6200000000001,339.05,-74.180000000000007,809.47,-444.31,-63.84,null,11611.710000000001,13626.4,13222.02,11954.960000000001,12301.08,11431.77,14388.630000000001,16673,17226.82,16086.77,26851.14,16221.41,null,null,290836.52,239264.96,236554.35,115816.49,233330.14,225914.48,350413.68,373778.17,363699.23,373617.2,361745.31,292748.2,null,290942.57,239635.54,236707.37,115877.08,233808.27,227211.23,350154.56000000006,373877.17,363809.64,370215.45,361679.38,291781.28000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,966.92000000000007,null,240.42000000000002,-695.86,274.19,-738.27,48.870000000000005,271.61,1239.6200000000001,339.05,-74.180000000000007,809.47,-444.31,-63.84,null,11611.710000000001,13626.4,13222.02,11954.960000000001,12301.08,11431.77,14388.630000000001,16673,17226.82,16086.77,26851.14,16221.41,null,null,-3624,-3955,-4291,-3060,-3401,-3388,-4348,-3243,-971,-1520,-2089,-1011]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,{"$f":"+G183-G182","v":614315.1},{"$f":"+H183-H182","v":677896.54},{"$f":"+I183-I182","v":537323.84000000008},487776.25000000006,824178.20000000007,526474.72000000009,564368.5,471812.46,535689.1,1031994.6399999999,920851.21,888292.63,{"$f":"SUM(G181:R181)","v":8080973.1899999995},{"$f":"+S181","v":8080973.1899999995},null,null,null,{"$f":"+T181/T183","v":0.91001974523047291},null,{"$f":"+[3]DATA!$C$48*X181*W183*$V$239","v":5744808.2558895564}]
[null,668,null,null,"Wyoming",null,{"$f":"+AD183+AQ183","v":48400.28},{"$f":"+AE183+AR183","v":43553.11},{"$f":"+AF183+AS183","v":36857.57},46562.299999999996,67653.22,39750.58,43029.16,56380.31,84322.86,71072.510000000009,161509.34000000003,99933.21,{"$f":"SUM(G182:R182)","v":799024.45},{"$f":"+S182","v":799024.45},null,null,null,{"$f":"+T182/T183","v":8.9980254769527174E-2},null,{"$f":"+[3]DATA!$C$48*X182*W183*$V$239","v":568030.8731500213}]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,{"$f":"+BE183","v":662715.38},{"$f":"+BF183","v":721449.65},{"$f":"+BG183","v":574181.41},534338.55000000005,891831.42,566225.30000000005,607397.66,528192.77,620011.96,1103067.1499999999,1082360.55,988225.84,{"$f":"SUM(G183:R183)","v":8879997.6400000006},{"$f":"SUM(T181:T182)","v":8879997.6399999987},null,null,{"$f":"+T183/$T$239","v":0.16847931337679523},{"$f":"SUM(X181:X182)","v":1},null,{"$f":"SUM(Z181:Z182)","v":6312839.1290395781},null,null,"880",5107.2,-2973.89,6832.9800000000005,2576.06,17352.91,5144.25,5675.05,1503.2,4419.88,22747.46,82531.650000000009,12851.53,null,43293.08,46527,30024.59,43986.239999999998,50300.31,34606.33,37354.11,54877.11,79902.98,48325.05,78977.69,87081.680000000008,null,null,662715.38,721449.65,574181.41,534338.55000000005,891831.42,566225.30000000005,607397.66,528192.77,620011.96,1103067.1499999999,1082360.55,988225.84,null,540344.74000000022,598423.06999999995,442294.69,453879.01,761339.66999999993,497641.4200000001,483902.88999999996,435685.09999999992,525127.99000000011,743297.41999999981,717478.68,764746.52,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,812.52,-987.35,1881.3,724.51,9132.7100000000009,2153.27,-1987.57,-4022.87,4942.67,8689.4600000000009,2278.84,2119.6999999999998,null,43293.08,46527,30024.59,43986.239999999998,50300.31,34606.33,37354.11,54877.11,79902.98,48325.05,78977.69,87081.680000000008,null,null,-101968.6,-5980,-2170,-1271,-1967,-1220,-1255,-1233,-601,-170,-2472,-222]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,{"$f":"+G188-G187","v":6198.89},{"$f":"+H188-H187","v":6201.46},{"$f":"+I188-I187","v":6202.1},6202.74,6204.67,6204.67,6206.6,6204.03,6201.46,6262.88,6437.3200000000006,6384.6799999999994,{"$f":"SUM(G186:R186)","v":74911.499999999985},{"$f":"+S186","v":74911.499999999985},null,null,null,{"$f":"+T186/T188","v":0.96462482176817554},null,{"$f":"+[3]DATA!$C$48*X186*W188*$V$239","v":53254.997082977636}]
[null,673,null,null,"Wyoming",null,{"$f":"+AD188+AQ188","v":231.49},{"$f":"+AE188+AR188","v":228.92000000000002},{"$f":"+AF188+AS188","v":228.28},227.64000000000001,225.71,225.71,223.78,226.35,228.92000000000002,229.84,236.24,234.31,{"$f":"SUM(G187:R187)","v":2747.19},{"$f":"+S187","v":2747.19},null,null,null,{"$f":"+T187/T188","v":3.5375178231824414E-2},null,{"$f":"+[3]DATA!$C$48*X187*W188*$V$239","v":1952.9924702667197}]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,{"$f":"+BE188","v":6430.38},{"$f":"+BF188","v":6430.38},{"$f":"+BG188","v":6430.38},6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6492.72,6673.56,6618.99,{"$f":"SUM(G188:R188)","v":77658.69},{"$f":"SUM(T186:T187)","v":77658.689999999988},null,null,{"$f":"+T188/$T$239","v":1.4734106133097342E-3},{"$f":"SUM(X186:X187)","v":1},null,{"$f":"SUM(Z186:Z187)","v":55207.989553244355},null,null,"881",231.49,228.92000000000002,228.28,227.64000000000001,225.71,225.71,223.78,226.35,228.92000000000002,229.84,236.24,234.31,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6492.72,6673.56,6618.99,null,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6492.72,6673.56,6618.99,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,231.49,228.92000000000002,228.28,227.64000000000001,225.71,225.71,223.78,226.35,228.92000000000002,229.84,236.24,234.31,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,{"$f":"+G193-G192","v":55729.64},{"$f":"+H193-H192","v":34470.29},{"$f":"+I193-I192","v":44004.880000000005},42361.81,41241.090000000004,40917.83,48983.95,47164.75,73533.53,48534.36,46887.6,42713.77,{"$f":"SUM(G191:R191)","v":566543.5},{"$f":"+S191","v":566543.5},null,null,null,{"$f":"+T191/T193","v":0.96666734746217786},null,{"$f":"+[3]DATA!$C$48*X191*W193*$V$239","v":402758.88801959582}]
[null,678,null,null,"Wyoming",null,{"$f":"+AD193+AQ193","v":2065.96},{"$f":"+AE193+AR193","v":1143.5800000000002},{"$f":"+AF193+AS193","v":1476.38},1420.57,1407.56,1347.59,1663.0900000000001,1608.39,2637.06,1672.76,1637.65,1454.98,{"$f":"SUM(G192:R192)","v":19535.57},{"$f":"+S192","v":19535.57},null,null,null,{"$f":"+T192/T193","v":3.3332652537822242E-2},null,{"$f":"+[3]DATA!$C$48*X192*W193*$V$239","v":13887.944085545018}]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,{"$f":"+BE193","v":57795.6},{"$f":"+BF193","v":35613.870000000003},{"$f":"+BG193","v":45481.26},43782.38,42648.65,42265.42,50647.040000000001,48773.14,76170.59,50207.12,48525.25,44168.75,{"$f":"SUM(G193:R193)","v":586079.06999999995},{"$f":"SUM(T191:T192)","v":586079.06999999995},null,null,{"$f":"+T193/$T$239","v":1.1119619993289854E-2},{"$f":"SUM(X191:X192)","v":1},null,{"$f":"SUM(Z191:Z192)","v":416646.83210514084},null,null,"885",1966.8400000000001,1174.3800000000001,1476.38,1420.57,1407.56,1347.59,1663.0900000000001,1608.39,2637.06,1672.76,1637.65,1454.98,null,99.12,-30.8,0,0,0,0,0,0,0,0,0,0,null,null,57795.6,35613.870000000003,45481.26,43782.38,42648.65,42265.42,50647.040000000001,48773.14,76170.59,50207.12,48525.25,44168.75,null,57795.6,35613.870000000003,45481.26,43782.38,42648.65,42265.42,50647.040000000001,48773.14,76170.59,50207.12,48525.25,44168.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1966.8400000000001,1174.3800000000001,1476.38,1420.57,1407.56,1347.59,1663.0900000000001,1608.39,2637.06,1672.76,1637.65,1454.98,null,99.12,-30.8,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,{"$f":"+G198-G197","v":5161.7299999999996},{"$f":"+H198-H197","v":5449.22},{"$f":"+I198-I197","v":5238.5099999999993},5216.9400000000005,5585.04,4706.82,4315.9900000000007,4540.4400000000005,4341.51,4448.08,4671.6900000000005,4268.4000000000005,{"$f":"SUM(G196:R196)","v":57944.37000000001},{"$f":"+S196","v":57944.37000000001},null,null,null,{"$f":"+T196/T198","v":0.96461748909060618},null,{"$f":"+[3]DATA!$C$48*X196*W198*$V$239","v":41192.971110243132}]
[null,683,null,null,"Wyoming",null,{"$f":"+AD198+AQ198","v":192.76},{"$f":"+AE198+AR198","v":201.15},{"$f":"+AF198+AS198","v":192.81},191.45000000000002,203.16,171.22,155.61000000000001,165.65,160.26,163.25,171.45000000000002,156.65,{"$f":"SUM(G197:R197)","v":2125.42},{"$f":"+S197","v":2125.42},null,null,null,{"$f":"+T197/T198","v":3.5382510909393886E-2},null,{"$f":"+[3]DATA!$C$48*X197*W198*$V$239","v":1510.9727598579973}]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,{"$f":"+BE198","v":5354.49},{"$f":"+BF198","v":5650.37},{"$f":"+BG198","v":5431.32},5408.39,5788.2,4878.04,4471.6000000000004,4706.09,4501.7700000000004,4611.33,4843.1400000000003,4425.05,{"$f":"SUM(G198:R198)","v":60069.790000000008},{"$f":"SUM(T196:T197)","v":60069.790000000008},null,null,{"$f":"+T198/$T$239","v":1.139698160312606E-3},{"$f":"SUM(X196:X197)","v":1},null,{"$f":"SUM(Z196:Z197)","v":42703.943870101131},null,null,"886",192.76,201.15,192.81,191.45000000000002,203.16,171.22,155.61000000000001,165.65,160.26,163.25,171.45000000000002,156.65,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5354.49,5650.37,5431.32,5408.39,5788.2,4878.04,4471.6000000000004,4706.09,4501.7700000000004,4611.33,4843.1400000000003,4425.05,null,5354.49,5650.37,5431.32,5408.39,5788.2000000000007,4878.04,4471.6000000000004,4706.09,4501.7700000000004,4611.33,4843.1399999999994,4425.05,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,192.76,201.15,192.81,191.45000000000002,203.16,171.22,155.61000000000001,165.65,160.26,163.25,171.45000000000002,156.65,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-97,-316,-38,-122,-245,-130,-31,-185,-62,-391,-75,-37]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,{"$f":"+G203-G202","v":607764.7300000001},{"$f":"+H203-H202","v":585880.87},{"$f":"+I203-I202","v":560191.4},571715.53,559053.71,532000.15,536182.46000000008,537771.97,582507.71000000008,752864.66,704248.33000000007,622704.70000000007,{"$f":"SUM(G201:R201)","v":7152886.2200000007},{"$f":"+S201","v":7152886.2200000007},null,null,null,{"$f":"+T201/T203","v":0.96948660900293215},null,{"$f":"+[3]DATA!$C$48*X201*W203*$V$239","v":5085026.1279105488}]
[null,688,null,null,"Wyoming",null,{"$f":"+AD203+AQ203","v":23631.22},{"$f":"+AE203+AR203","v":6604.9},{"$f":"+AF203+AS203","v":9773.25},9549.48,19904.68,26397.210000000003,5099.46,23973.43,14349.44,30580.94,29787.620000000003,25476.61,{"$f":"SUM(G202:R202)","v":225128.24},{"$f":"+S202","v":225128.24},null,null,null,{"$f":"+T202/T203","v":3.0513390997067787E-2},null,{"$f":"+[3]DATA!$C$48*X202*W203*$V$239","v":160044.90317902982}]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,{"$f":"+BE203","v":631395.95000000007},{"$f":"+BF203","v":592485.77},{"$f":"+BG203","v":569964.65},581265.01,578958.39,558397.36,541281.92000000004,561745.4,596857.15,783445.6,734035.95000000007,648181.31000000006,{"$f":"SUM(G203:R203)","v":7378014.4600000009},{"$f":"SUM(T201:T202)","v":7378014.4600000009},null,null,{"$f":"+T203/$T$239","v":0.13998233566026791},{"$f":"SUM(X201:X202)","v":0.99999999999999989},null,{"$f":"SUM(Z201:Z202)","v":5245071.0310895788},null,null,"887",3231.2200000000003,2315.14,2224.61,2913.21,2924.19,3041.7400000000002,1678.17,2510.2800000000002,3876.76,6085.32,3147.27,2672.31,null,20400,4289.76,7548.64,6636.27,16980.490000000002,23355.47,3421.29,21463.15,10472.68,24495.62,26640.350000000002,22804.3,null,null,631395.95000000007,592485.77,569964.65,581265.01,578958.39,558397.36,541281.92000000004,561745.4,596857.15,783445.6,734035.95000000007,648181.31000000006,null,631395.95000000007,592485.77,569964.65,581265.01,578958.39,558397.36,541281.92000000004,561745.4,596857.15,783445.6,734035.95000000007,648181.30999999994,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3231.2200000000003,2315.14,2224.61,2913.21,2924.19,3041.7400000000002,1678.17,2510.2800000000002,3876.76,6085.32,3147.27,2672.31,null,20400,4289.76,7548.64,6636.27,16980.490000000002,23355.47,3421.29,21463.15,10472.68,24495.62,26640.350000000002,22804.3,null,null,-1405,-866,-774,-676,-1386,-958,-1277,-1202,-1929,-949,-1198,-3310]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,{"$f":"+G208-G207","v":147140.41},{"$f":"+H208-H207","v":175818},{"$f":"+I208-I207","v":140136.89000000001},155838.96000000002,151646.11000000002,128966.72,148008.63,148853.50999999998,-45339.600000000006,230954.24000000002,176633.89,122066.41,{"$f":"SUM(G206:R206)","v":1680724.1699999997},{"$f":"+S206","v":1680724.1699999997},null,null,null,{"$f":"+T206/T208","v":0.92953848422576468},null,{"$f":"+[3]DATA!$C$48*X206*W208*$V$239","v":1194836.050147708}]
[null,693,null,null,"Wyoming",null,{"$f":"+AD208+AQ208","v":21952.29},{"$f":"+AE208+AR208","v":5274.59},{"$f":"+AF208+AS208","v":10284.69},7410.08,7130.22,5257.75,21213.4,7878.7300000000005,8191.37,11058.99,18519.66,3231.64,{"$f":"SUM(G207:R207)","v":127403.41},{"$f":"+S207","v":127403.41},null,null,null,{"$f":"+T207/T208","v":7.0461515774235373E-2},null,{"$f":"+[3]DATA!$C$48*X207*W208*$V$239","v":90571.784411090499}]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,{"$f":"+BE208","v":169092.7},{"$f":"+BF208","v":181092.59},{"$f":"+BG208","v":150421.58000000002},163249.04,158776.33000000002,134224.47,169222.03,156732.24,-37148.230000000003,242013.23,195153.55000000002,125298.05,{"$f":"SUM(G208:R208)","v":1808127.58},{"$f":"SUM(T206:T207)","v":1808127.5799999996},null,null,{"$f":"+T208/$T$239","v":3.4305425015410972E-2},{"$f":"SUM(X206:X207)","v":1},null,{"$f":"SUM(Z206:Z207)","v":1285407.8345587985},null,null,"888",21952.29,5274.59,10284.69,7410.08,7130.22,5257.75,21213.4,7878.7300000000005,8191.37,11058.99,18519.66,3231.64,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,169092.7,181092.59,150421.58000000002,163249.04,158776.33000000002,134224.47,169222.03,156732.24,-37148.230000000003,242013.23,195153.55000000002,125298.05,null,143091.91,181092.59,150421.58000000002,163249.04,158776.33000000002,134224.47,169194.94,156732.24,274118.77,241983.8,195153.55000000002,125298.05,null,26000.79,0,0,0,0,0,27.09,0,-311267,29.43,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,21952.29,5274.59,10284.69,7410.08,7130.22,5257.75,21213.4,7878.7300000000005,13290.37,11058.99,18519.66,3231.6400000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,{"$f":"+G213-G212","v":9722.66},{"$f":"+H213-H212","v":14305.78},{"$f":"+I213-I212","v":13321.5},8823.75,5078.38,12014.300000000001,18735.37,16376.329999999998,14100.81,21584.16,17720.140000000003,15501.48,{"$f":"SUM(G211:R211)","v":167284.66000000003},{"$f":"+S211","v":167284.66000000003},null,null,null,{"$f":"+T211/T213","v":0.9664524176987126},null,{"$f":"+[3]DATA!$C$48*X211*W213*$V$239","v":118923.58423375462}]
[null,698,null,null,"Wyoming",null,{"$f":"+AD213+AQ213","v":362.83},{"$f":"+AE213+AR213","v":527.84},{"$f":"+AF213+AS213","v":488.85},322.89,184.29,436.88,675.09,816.61,3720.1900000000005,-2947.07,649.87,568.53,{"$f":"SUM(G212:R212)","v":5806.8000000000011},{"$f":"+S212","v":5806.8000000000011},null,null,null,{"$f":"+T212/T213","v":3.3547582301287425E-2},null,{"$f":"+[3]DATA!$C$48*X212*W213*$V$239","v":4128.0860356745579}]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,{"$f":"+BE213","v":10085.49},{"$f":"+BF213","v":14833.62},{"$f":"+BG213","v":13810.35},9146.64,5262.67,12451.18,19410.46,17192.939999999999,17821,18637.09,18370.010000000002,16070.01,{"$f":"SUM(G213:R213)","v":173091.46000000002},{"$f":"SUM(T211:T212)","v":173091.46000000002},null,null,{"$f":"+T213/$T$239","v":3.2840470813669071E-3},{"$f":"SUM(X211:X212)","v":1},null,{"$f":"SUM(Z211:Z212)","v":123051.67026942917},null,null,"889",362.83,527.84,488.85,322.89,184.29,436.88,675.09,816.61,2614.2800000000002,-3184.7400000000002,649.87,568.53,null,0,0,0,0,0,0,0,0,1105.9100000000001,237.67000000000002,0,0,null,null,10085.49,14833.62,13810.35,9146.64,5262.67,12451.18,19410.46,17192.939999999999,17821,18637.09,18370.010000000002,16070.01,null,10085.490000000002,14833.62,13810.35,9146.64,5262.67,12451.18,19410.46,17192.940000000002,17821,18637.09,18370.010000000002,16070.01,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,362.83,527.84,488.85,322.89,184.29,436.88,675.09,816.61,2614.2800000000002,-3184.7400000000002,649.87,568.53,null,0,0,0,0,0,0,0,0,1105.9100000000001,237.67000000000002,0,0,null,null,-171,-252,-849,-139,-322,-287,-548,-403,-376,-743,-393,-229]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,{"$f":"+G218-G217","v":91331.21},{"$f":"+H218-H217","v":67038.39},{"$f":"+I218-I217","v":55429.850000000006},58806.75,46754.12,69865.17,22376.65,78811.679999999993,75204.960000000006,74517.440000000002,122633.18000000001,75400.62999999999,{"$f":"SUM(G216:R216)","v":838170.03},{"$f":"+S216","v":838170.03},null,null,null,{"$f":"+T216/T218","v":0.94080451090474859},null,{"$f":"+[3]DATA!$C$48*X216*W218*$V$239","v":595859.68112625298}]
[null,703,null,null,"Wyoming",null,{"$f":"+AD218+AQ218","v":9433.44},{"$f":"+AE218+AR218","v":3950.19},{"$f":"+AF218+AS218","v":9774.84},6223.18,-8048.51,2079.4700000000003,3615.94,4824.5999999999995,3285.1400000000003,6231.3499999999995,5949.09,5418.99,{"$f":"SUM(G217:R217)","v":52737.719999999994},{"$f":"+S217","v":52737.719999999994},null,null,null,{"$f":"+T217/T218","v":5.9195489095251436E-2},null,{"$f":"+[3]DATA!$C$48*X217*W218*$V$239","v":37491.535008148167}]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,{"$f":"+BE218","v":100764.65000000001},{"$f":"+BF218","v":70988.58},{"$f":"+BG218","v":65204.69},65029.93,38705.61,71944.639999999999,25992.59,83636.28,78490.100000000006,80748.790000000008,128582.27,80819.62,{"$f":"SUM(G218:R218)","v":890907.75000000012},{"$f":"SUM(T216:T217)","v":890907.75},null,null,{"$f":"+T218/$T$239","v":1.6903104267273834E-2},{"$f":"SUM(X216:X217)","v":1},null,{"$f":"SUM(Z216:Z217)","v":633351.21613440115},null,null,"892",-314.91000000000003,-403.32,-148.68,-380.67,-342,203.75,-880.56000000000006,254.03,31.17,125.94,454.45,111.62,null,9748.35,4353.51,9923.52,6603.85,-7706.51,1875.72,4496.5,4570.57,3253.9700000000003,6105.41,5494.64,5307.37,null,null,100764.65000000001,70988.58,65204.69,65029.93,38705.61,71944.639999999999,25992.59,83636.28,78490.100000000006,80748.790000000008,128582.27,80819.62,null,100764.65,70988.58,65204.69,65029.93,38705.61,71944.639999999999,25992.59,83636.28,78490.100000000006,80748.790000000008,128582.27,80819.62,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-314.91000000000003,-403.32,-148.68,-380.67,-342,203.75,-880.56000000000006,254.03,31.17,125.94,454.45,111.62,null,9748.35,4353.51,9923.52,6603.85,-7706.51,1875.72,4496.5,4570.57,3253.9700000000003,6105.41,5494.64,5307.37,null,null,-5,-57,0,0,0,0,-1000,0,0,-168,-6,-6]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,{"$f":"+G223-G222","v":85549.8},{"$f":"+H223-H222","v":102614},{"$f":"+I223-I222","v":86772.43},72840.960000000006,86566.59,64239.25,71706.63,83619.850000000006,109554.01000000001,75505.98,86411.81,72308.83,{"$f":"SUM(G221:R221)","v":997690.14},{"$f":"+S221","v":997690.14},null,null,null,{"$f":"+T221/T223","v":0.99472539081443934},null,{"$f":"+[3]DATA!$C$48*X221*W223*$V$239","v":709263.40408903256}]
[null,708,null,null,"Wyoming",null,{"$f":"+AD223+AQ223","v":489.12},{"$f":"+AE223+AR223","v":776.59},{"$f":"+AF223+AS223","v":150.02000000000001},-130.14000000000001,392.85,-49.36,297.48,641.95000000000005,1464.78,282.41000000000003,520.02,454.61,{"$f":"SUM(G222:R222)","v":5290.329999999999},{"$f":"+S222","v":5290.329999999999},null,null,null,{"$f":"+T222/T223","v":5.2746091855607113E-3},null,{"$f":"+[3]DATA!$C$48*X222*W223*$V$239","v":3760.9246740218673}]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,{"$f":"+BE223","v":86038.92},{"$f":"+BF223","v":103390.59},{"$f":"+BG223","v":86922.45},72710.820000000007,86959.44,64189.89,72004.11,84261.8,111018.79000000001,75788.39,86931.83,72763.44,{"$f":"SUM(G223:R223)","v":1002980.4700000002},{"$f":"SUM(T221:T222)","v":1002980.47},null,null,{"$f":"+T223/$T$239","v":1.9029448854215616E-2},{"$f":"SUM(X221:X222)","v":1},null,{"$f":"SUM(Z221:Z222)","v":713024.32876305445},null,null,"893",489.12,776.59,150.02000000000001,-130.14000000000001,392.85,-49.36,297.48,641.95000000000005,1464.78,282.41000000000003,520.02,454.61,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,86038.92,103390.59,86922.45,72710.820000000007,86959.44,64189.89,72004.11,84261.8,111018.79000000001,75788.39,86931.83,72763.44,null,86038.92,103390.59,86922.45,72710.820000000007,86959.44,64189.89,72004.11,84261.8,111018.79000000001,75788.39,86931.83,72763.44,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,489.12,776.59,150.02000000000001,-130.14000000000001,392.85,-49.36,297.48,641.95000000000005,1464.78,282.41000000000003,520.02,454.61,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,{"$f":"+G228-G227","v":0},{"$f":"+H228-H227","v":0},{"$f":"+I228-I227","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G226:R226)","v":0},{"$f":"+S226","v":0},null,null,null,{"$f":"+T226/T228","v":{"$error":"#DIV/0!"}}]
[null,713,null,null,"Wyoming",null,{"$f":"+AD228+AQ228","v":0},{"$f":"+AE228+AR228","v":0},{"$f":"+AF228+AS228","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G227:R227)","v":0},{"$f":"+S227","v":0},null,null,null,{"$f":"+T227/T228","v":{"$error":"#DIV/0!"}}]
["%,FACCOUNT,TQGCACCTS,V894001",714,null,null,"Total",null,{"$f":"+BE228","v":0},{"$f":"+BF228","v":0},{"$f":"+BG228","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G228:R228)","v":0},{"$f":"SUM(T226:T227)","v":0},null,null,{"$f":"+T228/$T$239","v":0},{"$f":"SUM(X226:X227)","v":{"$error":"#DIV/0!"}},null,null,null,null,"894001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,{"$f":"+G233-G232","v":0},{"$f":"+H233-H232","v":0},{"$f":"+I233-I232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G231:R231)","v":0},{"$f":"+S231","v":0},null,null,null,{"$f":"+T231/T233","v":{"$error":"#DIV/0!"}}]
[null,718,null,null,"Wyoming",null,{"$f":"+AD233+AQ233","v":0},{"$f":"+AE233+AR233","v":0},{"$f":"+AF233+AS233","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G232:R232)","v":0},{"$f":"+S232","v":0},null,null,null,{"$f":"+T232/T233","v":{"$error":"#DIV/0!"}}]
["%,FACCOUNT,TQGCACCTS,V894000,V894002",719,null,null,"Total",null,{"$f":"+BE233","v":0},{"$f":"+BF233","v":0},{"$f":"+BG233","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G233:R233)","v":0},{"$f":"SUM(T231:T232)","v":0},null,null,{"$f":"+T233/$T$239","v":0},{"$f":"SUM(X231:X232)","v":{"$error":"#DIV/0!"}},null,null,null,null,"894000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G141+G146+G151+G156+G161+G166+G171+G176+G181+G186+G191+G196+G201+G206+G211+G216+G221+G226+G231","v":3950143.4900000007},{"$f":"H141+H146+H151+H156+H161+H166+H171+H176+H181+H186+H191+H196+H201+H206+H211+H216+H221+H226+H231","v":4127304.7100000004},{"$f":"I141+I146+I151+I156+I161+I166+I171+I176+I181+I186+I191+I196+I201+I206+I211+I216+I221+I226+I231","v":3910834.23},3619818.2199999997,4140772.8,3881804.18,4084213.7000000007,4221211.41,4085821.4499999993,4921477.1500000004,4726708.9799999986,4143811.8400000003,49813922.159999996,49813922.159999996,null,null,null,null,null,{"$f":"Z141+Z146+Z151+Z156+Z161+Z166+Z171+Z176+Z181+Z186+Z191+Z196+Z201+Z206+Z211+Z216+Z221+Z226+Z231","v":35412991.053743094}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G142+G147+G152+G157+G162+G167+G172+G177+G182+G187+G192+G197+G202+G207+G212+G217+G222+G227+G232","v":243024.79},{"$f":"H142+H147+H152+H157+H162+H167+H172+H177+H182+H187+H192+H197+H202+H207+H212+H217+H222+H227+H232","v":202421.24000000002},205696.8,191035.24000000002,224500.31999999998,216805.71,222023.19999999998,245673.44999999998,261686.08000000002,253348.71000000002,359192.72000000003,267423.08,2892831.3400000003,2892831.3400000003,null,null,null,null,null,{"$f":"Z142+Z147+Z152+Z157+Z162+Z167+Z172+Z177+Z182+Z187+Z192+Z197+Z202+Z207+Z212+Z217+Z222+Z227+Z232","v":2056529.6993551899}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G143+G148+G153+G158+G163+G168+G173+G178+G183+G188+G193+G198+G203+G208+G213+G218+G223+G228+G233","v":4193168.2800000003},{"$f":"H143+H148+H153+H158+H163+H168+H173+H178+H183+H188+H193+H198+H203+H208+H213+H218+H223+H228+H233","v":4329725.95},{"$f":"I143+I148+I153+I158+I163+I168+I173+I178+I183+I188+I193+I198+I203+I208+I213+I218+I223+I228+I233","v":4116531.03},3810853.4600000004,4365273.120000001,4098609.8900000011,4306236.9000000004,4466884.8600000003,4347507.5299999993,5174825.8600000003,5085901.6999999993,4411234.9200000009,{"$f":"S143+S148+S153+S158+S163+S168+S173+S178+S183+S188+S193+S198+S203+S208+S213+S218+S223+S228+S233","v":52706753.5},{"$f":"T143+T148+T153+T158+T163+T168+T173+T178+T183+T188+T193+T198+T203+T208+T213+T218+T223+T228+T233","v":52706753.5},null,{"$f":"+T239/$T$377","v":0.31949835535626303},{"$f":"W143+W148+W153+W158+W163+W168+W173+W178+W183+W188+W193+W198+W203+W208+W213+W218+W223+W228+W233","v":1},null,null,{"$f":"Z143+Z148+Z153+Z158+Z163+Z168+Z173+Z178+Z183+Z188+Z193+Z198+Z203+Z208+Z213+Z218+Z223+Z228+Z233","v":37469520.753098287},{"$f":"SUM(Z141:Z233)/2","v":37469520.753098279}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,{"$f":"+G246-G245","v":101106.75},{"$f":"+H246-H245","v":11491.98},{"$f":"+I246-I245","v":176400.88},91904.82,98819.19,177888.34000000003,8586.9500000000007,-89265.99,193753.29,182415.19,27626.02,102970.90000000001,{"$f":"SUM(G244:R244)","v":1083698.3199999998},{"$f":"+S244","v":1083698.3199999998},null,null,null,{"$f":"+T244/T246","v":0.97657115037457298},null,{"$f":"+[3]DATA!$C$48*X244*W246*$V$292","v":770407.09197423316}]
[null,731,null,null,"Wyoming",null,{"$f":"+AD246+AQ246","v":2639.1400000000003},{"$f":"+AE246+AR246","v":-765.47},{"$f":"+AF246+AS246","v":5050.84},2078.6799999999998,2335.1,5135.46,-720.06000000000006,-4382.4800000000005,6165.88,5666.02,104.64,2691.18,{"$f":"SUM(G245:R245)","v":25998.93},{"$f":"+S245","v":25998.93},null,null,null,{"$f":"+T245/T246","v":2.3428849625427121E-2},null,{"$f":"+[3]DATA!$C$48*X245*W246*$V$292","v":18482.782233843136}]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,{"$f":"+BE246","v":103745.89},{"$f":"+BF246","v":10726.51},{"$f":"+BG246","v":181451.72},93983.5,101154.29000000001,183023.80000000002,7866.89,-93648.47,199919.17,188081.21,27730.66,105662.08,{"$f":"SUM(G246:R246)","v":1109697.2500000002},{"$f":"SUM(T244:T245)","v":1109697.2499999998},null,null,{"$f":"+T246/$T$292","v":4.5387393570909866E-2},{"$f":"SUM(X244:X245)","v":1},null,{"$f":"SUM(Z244:Z245)","v":788889.87420807627},null,null,"901",2352.7800000000002,-676.49,5050.84,2078.6799999999998,2335.1,5098.08,-733.44,-4382.4800000000005,6144.1900000000005,5666.02,104.64,2691.18,null,286.36,-88.98,0,0,0,37.380000000000003,13.38,0,21.69,0,0,0,null,null,103745.89,10726.51,181451.72,93983.5,101154.29000000001,183023.80000000002,7866.89,-93648.47,199919.17,188081.21,27730.66,105662.08,null,103745.89,10726.51,181451.72,93983.5,101154.29000000001,183023.80000000002,7866.89,-93648.47,199919.17,188081.21,27730.66,105662.08,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2352.7800000000002,-676.49,5050.84,2078.6799999999998,2335.1,5098.08,-733.44,-4382.4800000000005,6144.1900000000005,5666.02,104.64,2691.18,null,286.36,-88.98,0,0,0,37.380000000000003,13.38,0,21.69,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,{"$f":"+G251-G250","v":272333.33},{"$f":"+H251-H250","v":277547.46000000002},{"$f":"+I251-I250","v":228918.2},257161.18999999997,287468.82,273681.93,333015.33,307199.58,281065.01,283971.59999999998,332334.31,287271.77,{"$f":"SUM(G249:R249)","v":3421968.53},{"$f":"+S249","v":3421968.53},null,null,null,{"$f":"+T249/T251","v":0.96415308415727596},null,{"$f":"+[3]DATA!$C$48*X249*W251*$V$292","v":2432696.2360010319}]
[null,736,null,null,"Wyoming",null,{"$f":"+AD251+AQ251","v":10083.07},{"$f":"+AE251+AR251","v":10016.94},{"$f":"+AF251+AS251","v":8306.7999999999993},9060.6,10684.810000000001,10426.800000000001,11845.57,11718.93,10553.86,10843.71,12655.27,11031.380000000001,{"$f":"SUM(G250:R250)","v":127227.74},{"$f":"+S250","v":127227.74},null,null,null,{"$f":"+T250/T251","v":3.5846915842724023E-2},null,{"$f":"+[3]DATA!$C$48*X250*W251*$V$292","v":90446.899642562756}]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,{"$f":"+BE251","v":282416.40000000002},{"$f":"+BF251","v":287564.40000000002},{"$f":"+BG251","v":237225},266221.78999999998,298153.63,284108.73,344860.9,318918.51,291618.87,294815.31,344989.58,298303.15000000002,{"$f":"SUM(G251:R251)","v":3549196.2700000005},{"$f":"SUM(T249:T250)","v":3549196.27},null,null,{"$f":"+T251/$T$292","v":0.1451646095066878},{"$f":"SUM(X249:X250)","v":1},null,{"$f":"SUM(Z249:Z250)","v":2523143.1356435949},null,null,"902",9520.77,9720.09,7903.46,8855.1,9922.4500000000007,9400.9500000000007,11435.09,10556.83,9662.7100000000009,9895.64,11531.78,9961.7900000000009,null,562.30000000000007,296.85000000000002,403.34000000000003,205.5,762.36,1025.8499999999999,410.48,1162.1000000000001,891.15,948.07,1123.49,1069.5899999999999,null,null,282416.40000000002,287564.40000000002,237225,266221.78999999998,298153.63,284108.73,344860.9,318918.51,291618.87,294815.31,344989.58,298303.15000000002,null,282416.40000000002,287564.40000000002,237225,266221.78999999998,298153.63,284108.73,344860.9,318918.51,291618.87,294815.31,344989.58,298303.15000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9520.77,9720.09,7903.46,8855.1,9922.4500000000007,9400.9500000000007,11435.09,10556.83,9662.7100000000009,9895.64,11531.78,9961.7900000000009,null,562.30000000000007,296.85000000000002,403.34000000000003,205.5,762.36,1025.8499999999999,410.48,1162.1000000000001,891.15,948.07,1123.49,1069.5899999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,{"$f":"+G256-G255","v":1387784.1700000002},{"$f":"+H256-H255","v":1545776.68},{"$f":"+I256-I255","v":1415843.4300000002},1277719.2,1388486.4800000002,1313294.8599999999,1525661.6400000001,1602342.45,1395618.34,1456747.23,1550543.63,1292198.5499999998,{"$f":"SUM(G254:R254)","v":17152016.66},{"$f":"+S254","v":17152016.66},null,null,null,{"$f":"+T254/T256","v":0.96095175657658982},null,{"$f":"+[3]DATA!$C$48*X254*W256*$V$292","v":12193462.915513426}]
[null,741,null,null,"Wyoming",null,{"$f":"+AD256+AQ256","v":56495.14},{"$f":"+AE256+AR256","v":63099.99},{"$f":"+AF256+AS256","v":55707.17},53441.99,55934.18,54858.380000000005,63912.619999999995,65625.240000000005,58566.76,58239.199999999997,59202.34,51888.630000000005,{"$f":"SUM(G255:R255)","v":696971.6399999999},{"$f":"+S255","v":696971.6399999999},null,null,null,{"$f":"+T255/T256","v":3.9048243423410157E-2},null,{"$f":"+[3]DATA!$C$48*X255*W256*$V$292","v":495480.96961238439}]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,{"$f":"+BE256","v":1444279.31},{"$f":"+BF256","v":1608876.67},{"$f":"+BG256","v":1471550.6},1331161.19,1444420.6600000001,1368153.24,1589574.26,1667967.69,1454185.1,1514986.43,1609745.97,1344087.18,{"$f":"SUM(G256:R256)","v":17848988.300000001},{"$f":"SUM(T254:T255)","v":17848988.300000001},null,null,{"$f":"+T256/$T$292","v":0.73003610382441297},{"$f":"SUM(X254:X255)","v":1},null,{"$f":"SUM(Z254:Z255)","v":12688943.88512581},null,null,"903001",45718.5,50994.32,46639.78,41196.629999999997,45243.96,42685.770000000004,49214.14,52157.120000000003,45096.770000000004,47830.239999999998,50642.28,41959.16,null,10776.64,12105.67,9067.39,12245.36,10690.22,12172.61,14698.48,13468.12,13469.99,10408.960000000001,8560.06,9929.4699999999993,null,null,1444279.31,1608876.67,1471550.6,1331161.19,1444420.6600000001,1368153.24,1589574.26,1667967.69,1454185.1,1514986.43,1609745.97,1344087.18,null,1260486.7999999998,1428588.32,1284466.76,1146560.95,1264676.97,1181506.6300000001,1351268.49,1450149.28,1247897.03,1314498.03,1418827.4799999997,1213665.55,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,45718.5,50994.32,46639.78,41196.629999999997,45243.96,42685.770000000004,49214.14,52157.120000000003,45096.770000000004,47830.239999999998,50642.28,41959.16,null,10776.64,12105.67,9067.39,12245.36,10690.22,12172.61,14698.48,13468.12,13469.99,10408.960000000001,8560.06,9929.4699999999993,null,null,-109,-135,-154,-2,-1,-104,-3,-102,-4,-9,-101,0]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,{"$f":"+G261-G260","v":14811.1},{"$f":"+H261-H260","v":191643.32},{"$f":"+I261-I260","v":146866.90000000002},111156.4,208195.76,90954.09,156398.73000000001,125854.61,125921.36000000002,60584.4,1031.98,110243.97,{"$f":"SUM(G259:R259)","v":1343662.6199999999},{"$f":"+S259","v":1343662.6199999999},null,null,null,{"$f":"+T259/T261","v":0.9577919968617592},null,{"$f":"+[3]DATA!$C$48*X259*W261*$V$292","v":955217.14167525806}]
[null,746,null,null,"Wyoming",null,{"$f":"+AD261+AQ261","v":2251.9},{"$f":"+AE261+AR261","v":6698.69},{"$f":"+AF261+AS261","v":5737.05},4456.38,7471.51,3586.71,5948.85,4267.38,5883.43,3185.63,2800.73,6924.3,{"$f":"SUM(G260:R260)","v":59212.56},{"$f":"+S260","v":59212.56},null,null,null,{"$f":"+T260/T261","v":4.2208003138240711E-2},null,{"$f":"+[3]DATA!$C$48*X260*W261*$V$292","v":42094.534351543341}]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,{"$f":"+BE261","v":17063},{"$f":"+BF261","v":198342.01},{"$f":"+BG261","v":152603.95000000001},115612.78,215667.27000000002,94540.800000000003,162347.58000000002,130121.99,131804.79,63770.03,3832.71,117168.27,{"$f":"SUM(G261:R261)","v":1402875.1800000002},{"$f":"SUM(T259:T260)","v":1402875.18},null,null,{"$f":"+T261/$T$292","v":5.7378575936383576E-2},{"$f":"SUM(X259:X260)","v":0.99999999999999989},null,{"$f":"SUM(Z259:Z260)","v":997311.67602680135},null,null,"903002",-180.13,5128.32,3457.86,2858.03,5678.82,1696.16,4121.3500000000004,3396.7400000000002,3741.12,1966.39,646.94000000000005,4481.22,null,2432.0300000000002,1570.3700000000001,2279.19,1598.3500000000001,1792.69,1890.55,1827.5,870.64,2142.31,1219.24,2153.79,2443.08,null,null,17063,198342.01,152603.95000000001,115612.78,215667.27000000002,94540.800000000003,162347.58000000002,130121.99,131804.79,63770.03,3832.71,117168.27,null,17063,198342.01,152603.95000000001,115612.78,215667.27000000002,94540.800000000003,162347.58000000002,130121.99,131804.79,63770.03,3832.71,117168.27,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-180.13,5128.32,3457.86,2858.03,5678.82,1696.16,4121.3500000000004,3396.7400000000002,3741.12,1966.39,646.94000000000005,4481.22,null,2432.0300000000002,1570.3700000000001,2279.19,1598.3500000000001,1792.69,1890.55,1827.5,870.64,2142.31,1219.24,2153.79,2443.08,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,{"$f":"+G266-G265","v":45491.880000000005},{"$f":"+H266-H265","v":43722.18},{"$f":"+I266-I265","v":26570.120000000003},46274.31,46297.130000000005,45751.28,44693.64,47545.82,46029.1,49543.680000000008,47205.590000000004,43771.63,{"$f":"SUM(G264:R264)","v":532896.36},{"$f":"+S264","v":532896.36},null,null,null,{"$f":"+T264/T266","v":0.98922162446930384},null,{"$f":"+[3]DATA!$C$48*X264*W266*$V$292","v":378838.9512602124}]
[null,751,null,null,"Wyoming",null,{"$f":"+AD266+AQ266","v":491.52},{"$f":"+AE266+AR266","v":472},{"$f":"+AF266+AS266","v":283.12},494.48,481.1,485.79,489.49,535,520.15,545.34,527.35,481,{"$f":"SUM(G265:R265)","v":5806.34},{"$f":"+S265","v":5806.34},null,null,null,{"$f":"+T265/T266","v":1.0778375530696245E-2},null,{"$f":"+[3]DATA!$C$48*X265*W266*$V$292","v":4127.7590191462778}]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,{"$f":"+BE266","v":45983.4},{"$f":"+BF266","v":44194.18},{"$f":"+BG266","v":26853.24},46768.79,46778.23,46237.07,45183.13,48080.82,46549.25,50089.020000000004,47732.94,44252.63,{"$f":"SUM(G266:R266)","v":538702.70000000007},{"$f":"SUM(T264:T265)","v":538702.69999999995},null,null,{"$f":"+T266/$T$292","v":2.2033317161605823E-2},{"$f":"SUM(X264:X265)","v":1},null,{"$f":"SUM(Z264:Z265)","v":382966.71027935867},null,null,"903003",491.52,472,283.12,494.48,481.1,485.79,489.49,535,520.15,545.34,527.35,481,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,45983.4,44194.18,26853.24,46768.79,46778.23,46237.07,45183.13,48080.82,46549.25,50089.020000000004,47732.94,44252.63,null,45983.4,44194.18,26853.24,46768.79,46778.23,46237.07,45183.13,48080.82,46549.25,50089.020000000004,47732.94,44252.63,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,491.52,472,283.12,494.48,481.1,485.79,489.49,535,520.15,545.34,527.35,481,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,{"$f":"+G271-G270","v":77223.850000000006},{"$f":"+H271-H270","v":50224.76},{"$f":"+I271-I270","v":-295556.10000000003},39394.839999999997,38251.81,-148635.72,60487.42,114862.68000000001,183029.53,128171.88,111238.69,85039.9,{"$f":"SUM(G269:R269)","v":443733.54000000004},null,null,null,null,null,null,{"$f":"+[3]DATA!C27*T418","v":0}]
[null,756,null,null,"Wyoming",null,{"$f":"+AD271+AQ271","v":8932.06},6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,{"$f":"SUM(G270:R270)","v":47148.13},null,null,null,null,null,null,{"$f":"+[3]DATA!C27*T419","v":0}]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,{"$f":"+BE271","v":86155.91},56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,{"$f":"SUM(G271:R271)","v":490881.67},null,null,null,{"$f":"+T271/$T$292","v":0},null,null,{"$f":"SUM(Z269:Z270)","v":0},null,null,"904000",0,0,0,0,0,0,0,0,0,0,0,0,null,8932.06,6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,null,null,86155.91,56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,null,86155.91,56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8932.06,6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,{"$f":"+G276-G275","v":15426.43},{"$f":"+H276-H275","v":8434.77},{"$f":"+I276-I275","v":-92296.95},5952.6500000000005,5608.01,-34920.230000000003,10834.91,42055.55,71193.95,77583.240000000005,57402.85,37994.35,{"$f":"SUM(G274:R274)","v":205269.53},null,null,null,null,null,null,{"$f":"+[3]DATA!C32*T423","v":0}]
[null,756,null,null,"Wyoming",null,{"$f":"+AD276+AQ276","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G275:R275)","v":0},null,null,null,null,null,null,{"$f":"+[3]DATA!C32*T424","v":0}]
["%,FACCOUNT,TQGCACCTS,V904001",757,null,null,"Total",null,{"$f":"+BE276","v":15426.43},8434.77,-92296.95,5952.6500000000005,5608.01,-34920.230000000003,10834.91,42055.55,71193.95,77583.240000000005,57402.85,37994.35,{"$f":"SUM(G276:R276)","v":205269.53},null,null,null,{"$f":"+T276/$T$292","v":0},null,null,{"$f":"SUM(Z274:Z275)","v":0},null,null,"904001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15426.43,8434.77,-92296.95,5952.6500000000005,5608.01,-34920.230000000003,10834.91,42055.55,71193.95,77583.240000000005,57402.85,37994.35,null,15426.43,8434.77,-92296.95,5952.6500000000005,5608.01,-34920.230000000003,10834.91,42055.55,71193.95,77583.240000000005,57402.85,37994.35,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,{"$f":"+G281-G280","v":116831.27},{"$f":"+H281-H280","v":63488.26},{"$f":"+I281-I280","v":-479452.12},45774.75,43313.55,-208466.05000000002,87154.98,170892.5,269961.11,293175.49,217525.56,144379.18,{"$f":"SUM(G279:R279)","v":764578.48},null,null,null,null,null,null,{"$f":"+[3]DATA!C42*T433","v":6162742.5822625654}]
[null,756,null,null,"Wyoming",null,{"$f":"+AD281+AQ281","v":0},{"$f":"+AE281+AR281","v":0},{"$f":"+AF281+AS281","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G280:R280)","v":0},null,null,null,null,null,null,{"$f":"+[3]DATA!C42*T434","v":654811.41773743555}]
["%,FACCOUNT,TQGCACCTS,V904002",757,null,null,"Total",null,{"$f":"+BE281","v":116831.27},{"$f":"+BF281","v":63488.26},{"$f":"+BG281","v":-479452.12},45774.75,43313.55,-208466.05000000002,87154.98,170892.5,269961.11,293175.49,217525.56,144379.18,{"$f":"SUM(G281:R281)","v":764578.48},null,null,null,{"$f":"+T281/$T$292","v":0},null,null,{"$f":"SUM(Z279:Z280)","v":6817554.0000000009},null,null,"904002",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,116831.27,63488.26,-479452.12,45774.75,43313.55,-208466.05000000002,87154.98,170892.5,269961.11,293175.49,217525.56,144379.18,null,116831.27,63488.26,-479452.12,45774.75,43313.55,-208466.05000000002,87154.98,170892.5,269961.11,293175.49,217525.56,144379.18,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,{"$f":"+G286-G285","v":0},{"$f":"+H286-H285","v":0},{"$f":"+I286-I285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G284:R284)","v":0},{"$f":"+S284","v":0},null,null,null,{"$f":"+T284/T286","v":{"$error":"#DIV/0!"}},null,{"$f":"+[3]DATA!$C$48*X284*W286*$V$292","v":{"$error":"#DIV/0!"}}]
[null,761,null,null,"Wyoming",null,{"$f":"+AD286+AQ286","v":0},{"$f":"+AE286+AR286","v":0},{"$f":"+AF286+AS286","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G285:R285)","v":0},{"$f":"+S285","v":0},null,null,null,{"$f":"+T285/T286","v":{"$error":"#DIV/0!"}},null,{"$f":"+[3]DATA!$C$48*X285*W286*$V$292","v":{"$error":"#DIV/0!"}}]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,{"$f":"+BE286","v":0},{"$f":"+BF286","v":0},{"$f":"+BG286","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G286:R286)","v":0},{"$f":"SUM(T284:T285)","v":0},null,null,{"$f":"+T286/$T$292","v":0},{"$f":"SUM(X284:X285)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z284:Z285)","v":{"$error":"#DIV/0!"}},null,null,"905",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G244+G249+G254+G259+G264+G269+G274+G279+G284","v":2031008.7800000005},2192329.4099999997,1127294.3600000003,1875338.16,2116440.7500000005,1509548.5,2226833.6,2321487.2000000002,2566571.6900000004,2532192.71,2344908.63,2103870.2499999995,24947824.039999999,23534242.489999998,null,null,null,{"$f":"+T289/T292","v":0.96256697607104991},null,{"$f":"Z244+Z249+Z254+Z259+Z264+Z279+Z284","v":{"$error":"#DIV/0!"}}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,80892.83,85862.48,41192.049999999996,72887.109999999986,80194.28,59594.420000000013,88154.99,90496.22,100081.37,91718.94,87925.37,83365.279999999999,962365.33999999985,915217.20999999985,null,null,null,{"$f":"+T290/T292","v":3.7433023928950052E-2},null,{"$f":"Z245+Z250+Z255+Z260+Z265+Z280+Z285","v":{"$error":"#DIV/0!"}}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G246+G251+G256+G261+G266++G271+G276+G281+G286","v":2111901.61},2278191.8899999997,1168486.4100000001,1948225.27,2196635.0299999998,1569142.9200000002,2314988.59,2411983.42,2666653.06,2623911.6500000004,2432834,2187235.5299999998,25910189.380000003,24449459.699999999,null,{"$f":"+T292/$T$377","v":0.14820799318438824},{"$f":"SUM(W244:W286)","v":1},{"$f":"SUM(X289:X291)","v":1},null,{"$f":"Z246+Z251+Z256+Z261+Z266+Z281+Z286","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z244:Z286)/2","v":{"$error":"#DIV/0!"}}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"+G299-G298","v":47443.32},{"$f":"+H299-H298","v":47686.74},{"$f":"+I299-I298","v":41979.88},38207.250000000007,48906.55,38836.61,45726.119999999995,46360.619999999995,52158.369999999995,41843.090000000004,37301.979999999996,37862.130000000005,{"$f":"SUM(G297:R297)","v":524312.65999999992},{"$f":"+S297","v":524312.65999999992},null,null,null,{"$f":"+T297/T299","v":0.97102930046741809},null,{"$f":"+[3]DATA!$C$48*X297*W299*$V$320","v":372736.75175197731}]
[null,774,null,null,"Wyoming",null,{"$f":"+AD299+AQ299","v":1453.49},{"$f":"+AE299+AR299","v":1414.8200000000002},{"$f":"+AF299+AS299","v":1227.94},1095.3399999999999,1492.63,1132.23,1371.44,1397.44,1599.8400000000001,1215.18,1117.48,1125.06,{"$f":"SUM(G298:R298)","v":15642.890000000001},{"$f":"+S298","v":15642.890000000001},null,null,null,{"$f":"+T298/T299","v":2.8970699532581901E-2},null,{"$f":"+[3]DATA!$C$48*X298*W299*$V$320","v":11120.616478369013}]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,{"$f":"+BE299","v":48896.81},{"$f":"+BF299","v":49101.56},{"$f":"+BG299","v":43207.82},39302.590000000004,50399.18,39968.840000000004,47097.56,47758.06,53758.21,43058.270000000004,38419.46,38987.19,{"$f":"SUM(G299:R299)","v":539955.55000000005},{"$f":"SUM(T297:T298)","v":539955.54999999993},null,null,{"$f":"+T299/$T$320","v":1.5828652520274367E-2},{"$f":"SUM(X297:X298)","v":1},null,{"$f":"SUM(Z297:Z298)","v":383857.3682303463},null,null,"907",1431.46,1421.66,1227.94,1095.3399999999999,1492.63,1132.23,1371.44,1397.44,1599.8400000000001,1215.18,1117.48,1125.06,null,22.03,-6.84,0,0,0,0,0,0,0,0,0,0,null,null,48896.81,49101.56,43207.82,39302.590000000004,50399.18,39968.840000000004,47097.56,47758.06,53758.21,43058.270000000004,38419.46,38987.19,null,48896.81,49101.56,43207.82,39302.590000000004,50399.18,39968.840000000004,47097.56,47758.06,53758.21,43058.270000000004,38419.46,38987.19,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1431.46,1421.66,1227.94,1095.3399999999999,1492.63,1132.23,1371.44,1397.44,1599.8400000000001,1215.18,1117.48,1125.06,null,22.03,-6.84,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"+G304-G303","v":3436675.2},{"$f":"+H304-H303","v":1837829.6400000001},{"$f":"+I304-I303","v":1227535.4400000002},1206606.6399999999,1142476.1500000001,1032945.4700000001,1994443.75,3844616.56,4883804.4799999995,4649070.42,4203032.38,2989286.14,{"$f":"SUM(G302:R302)","v":32448322.27},{"$f":"+S302","v":32448322.27},null,null,null,{"$f":"+T302/T304","v":0.98905899347551229},null,{"$f":"+[3]DATA!$C$48*X302*W304*$V$320","v":23067690.646113995}]
[null,779,null,null,"Wyoming",null,{"$f":"+AD304+AQ304","v":35035.46},{"$f":"+AE304+AR304","v":25947.43},{"$f":"+AF304+AS304","v":16085.390000000001},15334.550000000001,15679.66,17232.09,23305.05,37619.79,47459.24,39857.120000000003,48859.99,36528.75,{"$f":"SUM(G303:R303)","v":358944.52},{"$f":"+S303","v":358944.52},null,null,null,{"$f":"+T303/T304","v":1.0941006524487743E-2},null,{"$f":"+[3]DATA!$C$48*X303*W304*$V$320","v":255175.63211991233}]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,{"$f":"+BE304","v":3471710.66},{"$f":"+BF304","v":1863777.07},{"$f":"+BG304","v":1243620.83},1221941.19,1158155.81,1050177.56,2017748.8,3882236.35,4931263.72,4688927.54,4251892.37,3025814.89,{"$f":"SUM(G304:R304)","v":32807266.790000003},{"$f":"SUM(T302:T303)","v":32807266.789999999},null,null,{"$f":"+T304/$T$320","v":0.96173625062071699},{"$f":"SUM(X302:X303)","v":1},null,{"$f":"SUM(Z302:Z303)","v":23322866.278233908},null,null,"908",35035.46,25947.43,16085.390000000001,15334.550000000001,15679.66,17232.09,23305.05,37619.79,47459.24,39857.120000000003,48859.99,36528.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3471710.66,1863777.07,1243620.83,1221941.19,1158155.81,1050177.56,2017748.8,3882236.35,4931263.72,4688927.54,4251892.37,3025814.89,null,3471710.66,1863777.07,1243620.83,1221941.19,1158155.81,1050177.56,2017748.8,3882236.35,4931263.72,4688927.54,4251892.37,3025814.89,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,35035.46,25947.43,16085.390000000001,15334.550000000001,15679.66,17232.09,23305.05,37619.79,47459.24,39857.120000000003,48859.99,36528.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"+G309-G308","v":34943.480000000003},{"$f":"+H309-H308","v":10873.82},{"$f":"+I309-I308","v":62076.920000000006},23696.07,13261.53,111318.53,29591.42,122612.6,310242.57,8684.73,2977.72,13200.95,{"$f":"SUM(G307:R307)","v":743480.33999999985},{"$f":"+S307","v":743480.33999999985},null,null,null,{"$f":"+T307/T309","v":0.9714657100449009},null,{"$f":"+[3]DATA!$C$48*X307*W309*$V$320","v":528544.26006622775}]
[null,784,null,null,"Wyoming",null,{"$f":"+AD309+AQ309","v":150.38},{"$f":"+AE309+AR309","v":295.77},{"$f":"+AF309+AS309","v":750.38},832.93000000000006,391.47,3793.77,744.58,3145.4,11452.34,66.27,109.28,105.24000000000001,{"$f":"SUM(G308:R308)","v":21837.81},{"$f":"+S308","v":21837.81},null,null,null,{"$f":"+T308/T309","v":2.853428995509907E-2},null,{"$f":"+[3]DATA!$C$48*X308*W309*$V$320","v":15524.619155251467}]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,{"$f":"+BE309","v":35093.86},{"$f":"+BF309","v":11169.59},{"$f":"+BG309","v":62827.3},24529,13653,115112.3,30336,125758,321694.91000000003,8751,3087,13306.19,{"$f":"SUM(G309:R309)","v":765318.14999999991},{"$f":"SUM(T307:T308)","v":765318.14999999991},null,null,{"$f":"+T309/$T$320","v":2.2435096859008519E-2},{"$f":"SUM(X307:X308)","v":1},null,{"$f":"SUM(Z307:Z308)","v":544068.87922147918},null,null,"909",150.38,295.77,750.38,832.93000000000006,391.47,3793.77,744.58,3145.4,11452.34,66.27,109.28,105.24000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,35093.86,11169.59,62827.3,24529,13653,115112.3,30336,125758,321694.91000000003,8751,3087,13306.19,null,35093.86,11169.59,62827.3,24529,13653,115112.3,30336,125758,321694.91000000003,8751,3087,13306.19,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,150.38,295.77,750.38,832.93000000000006,391.47,3793.77,744.58,3145.4,11452.34,66.27,109.28,105.24000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,{"$f":"+G314-G313","v":0},{"$f":"+H314-H313","v":0},{"$f":"+I314-I313","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312:R312)","v":0},{"$f":"+S312","v":0},null,null,null,{"$f":"+T312/T314","v":{"$error":"#DIV/0!"}}]
[null,789,null,null,"Wyoming",null,{"$f":"+AD314+AQ314","v":0},{"$f":"+AE314+AR314","v":0},{"$f":"+AF314+AS314","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G313:R313)","v":0},{"$f":"+S313","v":0},null,null,null,{"$f":"+T313/T314","v":{"$error":"#DIV/0!"}}]
["%,FACCOUNT,TQGCACCTS,N910",790,null,null,"Total",null,{"$f":"+BE314","v":0},{"$f":"+BF314","v":0},{"$f":"+BG314","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G314:R314)","v":0},{"$f":"SUM(T312:T313)","v":0},null,null,{"$f":"+T314/$T$320","v":0},{"$f":"SUM(X312:X313)","v":{"$error":"#DIV/0!"}},null,null,null,null,"910",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G297+G302+G307+G312","v":3519062},1896390.2000000002,1331592.24,1268509.96,1204644.2300000002,1183100.6100000001,2069761.29,4013589.7800000003,5246205.42,4699598.24,4243312.08,3040349.22,33716115.269999996,33716115.269999996,null,null,null,{"$f":"+T317/T320","v":0.98837890071200596},null,{"$f":"Z297+Z302+Z307+Z312","v":23968971.6579322}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G298+G303+G308+G313","v":36639.329999999994},{"$f":"H298+H303+H308+H313","v":27658.02},18063.710000000003,17262.82,17563.760000000002,22158.09,25421.07,42162.630000000005,60511.42,41138.57,50086.75,37759.049999999996,396425.22000000003,{"$f":"T298+T303+T308+T313","v":396425.22000000003},null,null,null,{"$f":"+T318/T320","v":1.162109928799384E-2},null,{"$f":"Z298+Z303+Z308+Z313","v":281820.86775353283}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G299+G304+G309+G314","v":3555701.33},{"$f":"H299+H304+H309+H314","v":1924048.2200000002},{"$f":"I299+I304+I309+I314","v":1349655.9500000002},1285772.78,1222207.99,1205258.7000000002,2095182.36,4055752.41,5306716.84,4740736.8099999996,4293398.83,3078108.27,34112540.490000002,34112540.490000002,null,{"$f":"+T320/$T$377","v":0.20678375843389654},{"$f":"SUM(W296:W314)","v":0.99999999999999978},{"$f":"SUM(X317:X319)","v":0.99999999999999978},null,{"$f":"Z299+Z304+Z309+Z314","v":24250792.525685735},{"$f":"SUM(Z297:Z314)/2","v":24250792.525685731}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B324+1","v":801},null,null,"Utah",null,{"$f":"+G327-G326","v":544297.92000000004},{"$f":"+H327-H326","v":528796.49},195395.07,507312.1,548251.16999999993,208416.35,522878.89000000007,666145.65999999992,3903258.82,517094.76999999996,545018.41999999993,223574.74,{"$f":"SUM(G325:R325)","v":8910440.4000000004},{"$f":"+S325","v":8910440.4000000004},null,null,null,{"$f":"+T325/T327","v":0.9449855942952925},null,{"$f":"+Z327*X325","v":6334481.0544448616}]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,{"$f":"+AD327+DR327","v":38586.520000000004},{"$f":"+AE327+DS327","v":36318.129999999997},20482.73,31736.850000000002,35437.68,24211.02,34176.050000000003,37834.06,162396.76999999999,35196.82,38487.919999999998,23876.25,{"$f":"SUM(G326:R326)","v":518740.79999999993},{"$f":"+S326","v":518740.79999999993},null,null,null,{"$f":"+T326/T327","v":5.5014405704707413E-2},null,{"$f":"+Z327*X326","v":368775.68585359375}]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,{"$f":"+BE327","v":582884.44000000006},{"$f":"+BF327","v":565114.62},215877.80000000002,539048.94999999995,583688.85,232627.37,557054.94000000006,703979.72,4065655.59,552291.59,583506.34,247450.99,{"$f":"SUM(G327:R327)","v":9429181.2000000011},{"$f":"SUM(T325:T326)","v":9429181.2000000011},null,null,null,{"$f":"+T327/$T$374","v":0.17238067441071495},null,{"$f":"+[3]DATA!$C$48*X327*$V$374","v":6703256.7402984556},null,null,"920",38586.520000000004,36318.129999999997,20482.73,31736.850000000002,35437.68,24211.02,34176.050000000003,37834.06,162396.76999999999,35196.82,38487.919999999998,23876.25,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,582884.44000000006,565114.62,215877.80000000002,539048.94999999995,583688.85,232627.37,557054.94000000006,703979.72,4065655.59,552291.59,583506.34,247450.99,null,582884.44000000006,565114.62,215877.80000000002,539048.94999999995,583688.85,232627.37,557054.94000000006,703979.72,4065655.59,552291.59,583506.34,247450.99,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,38586.520000000004,36318.129999999997,20482.73,31736.850000000002,35437.68,24211.02,34176.050000000003,37834.06,162396.76999999999,35196.82,38487.919999999998,23876.25,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"+G331-G330","v":3087478.64},3550869.1700000004,3018717.58,2575493.29,3020529.55,3632958.59,3381141.4499999997,3124390.22,3470569.17,3186754.84,3394691.87,3377379.15,{"$f":"SUM(G329:R329)","v":38820973.519999996},{"$f":"+S329","v":38820973.519999996},null,null,null,{"$f":"+T329/T331","v":0.96285988019693891},null,{"$f":"+Z331*X329","v":27598043.445478361}]
[null,806,null,null,"Wyoming",null,{"$f":"+AD331+DR331","v":116089.86000000002},137720.56999999998,115956.23,98098.07,120211.5,130078.04000000001,134888.14000000001,126287.57,120974.23,133335.66,136960.61000000002,126829.87000000001,{"$f":"SUM(G330:R330)","v":1497430.35},{"$f":"+S330","v":1497430.35},null,null,null,{"$f":"+T330/T331","v":3.7140119803061047E-2},null,{"$f":"+Z331*X330","v":1064531.4660794698}]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,{"$f":"+BE331","v":3203568.5},3688589.74,3134673.81,2673591.36,3140741.05,3763036.63,3516029.59,3250677.79,3591543.4,3320090.5,3531652.48,3504209.02,{"$f":"SUM(G331:R331)","v":40318403.869999997},{"$f":"SUM(T329:T330)","v":40318403.869999997},null,null,null,{"$f":"+T331/$T$374","v":0.73708559660240469},null,{"$f":"+[3]DATA!$C$48*X331*$V$374","v":28662574.911557831},null,null,"921",115828.26000000001,137146.04999999999,115956.23,97463.47,120211.5,130078.04000000001,134888.14000000001,126287.57,120974.23,132216.66,136960.61000000002,126829.87000000001,null,261.60000000000002,574.52,0,634.6,0,0,0,0,0,1119,0,0,null,null,3203568.5,3688589.74,3134673.81,2673591.36,3140741.05,3763036.63,3516029.59,3250677.79,3591543.4,3320090.5,3531652.48,3504209.02,null,2458692.92,2903825.45,2402353.5,1890642.11,2223844.64,3109201.71,2617653.2700000005,2358933.77,2785555.42,2568472.8499999996,2752416.13,2632608.8699999996,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,115828.26000000001,137146.04999999999,115956.23,97463.47,120211.5,130078.04000000001,134888.14000000001,126287.57,120974.23,132216.66,136960.61000000002,126829.87000000001,null,261.60000000000002,574.52,0,634.6,0,0,0,0,0,1119,0,0,null,null,-615,-1660,-1201,-1430,-658,-1473,-901,-316,-1637,-2536,-530,-903]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"+G335-G334","v":-260838.18000000002},-260859.81999999998,-260857.86000000004,-260884.91000000003,-260572.33,-260572.33,-259851.65000000002,-259743.96000000002,-404221.04000000004,-259535.53,-259535.53,-250625.03,{"$f":"SUM(G333:R333)","v":-3258098.1699999995},{"$f":"+S333","v":-3258098.1699999995},null,null,null,{"$f":"+T333/T335","v":0.96461484280850518},null,{"$f":"+Z335*X333","v":-2316199.896403153}]
[null,810,null,null,"Wyoming",null,{"$f":"+AD335+DR335","v":-9740.84},-9629.41,-9601.3000000000011,-9574.25,-9478.7900000000009,-9478.7900000000009,-9368.880000000001,-9476.57,-14921.470000000001,-9524.7199999999993,-9524.7199999999993,-9197.7199999999993,{"$f":"SUM(G334:R334)","v":-119517.46000000002},{"$f":"+S334","v":-119517.46000000002},null,null,null,{"$f":"+T334/T335","v":3.538515719149489E-2},null,{"$f":"+Z335*X334","v":-84965.619212869831}]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,{"$f":"+BE335","v":-270579.02},-270489.23,-270459.16000000003,-270459.16000000003,-270051.12,-270051.12,-269220.53000000003,-269220.53000000003,-419142.51,-269060.25,-269060.25,-259822.75,{"$f":"SUM(G335:R335)","v":-3377615.63},{"$f":"SUM(T333:T334)","v":-3377615.6299999994},null,null,null,{"$f":"+T335/$T$374","v":-6.1748273561608051E-2},null,{"$f":"+[3]DATA!$C$48*X335*$V$374","v":-2401165.5156160225},null,null,"922",-9740.84,-9629.41,-9601.3000000000011,-9574.25,-9478.7900000000009,-9478.7900000000009,-9368.880000000001,-9476.57,-14921.470000000001,-9524.7199999999993,-9524.7199999999993,-9197.7199999999993,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-270579.02,-270489.23,-270459.16000000003,-270459.16000000003,-270051.12,-270051.12,-269220.53000000003,-269220.53000000003,-419142.51,-269060.25,-269060.25,-259822.75,null,-270313.41000000003,-270311.34000000003,-270311.34000000003,-270311.34000000003,-270173.31,-270173.31,-269907.44,-269907.44,-419902.83,-269902.93,-269902.93,-264922.89,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-9740.84,-9629.41,-9601.3000000000011,-9574.25,-9478.7900000000009,-9478.7900000000009,-9368.880000000001,-9476.57,-14921.470000000001,-9524.7199999999993,-9524.7199999999993,-9197.7199999999993,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"+G339-G338","v":197745.92000000001},143224.1,299773.48,162950.33000000002,216290.67,165098.75,221279.99000000002,452415.86,299223.3,-95583.93,245764.63,206930.49,{"$f":"SUM(G337:R337)","v":2515113.59},{"$f":"+S337","v":2515113.59},null,null,null,{"$f":"+T337/T339","v":0.95938228656560109},null,{"$f":"+Z339*X337","v":1788008.0748457504}]
[null,814,null,null,"Wyoming",null,{"$f":"+AD339+DR339","v":9381.6200000000008},10082.040000000001,9299.9,10264.61,5984.03,7622.76,11847.87,16003.53,13092.06,-2335.16,7640.72,7599.29,{"$f":"SUM(G338:R338)","v":106483.27},{"$f":"+S338","v":106483.27},null,null,null,{"$f":"+T338/T339","v":4.0617713434398912E-2},null,{"$f":"+Z339*X338","v":75699.541902590674}]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,{"$f":"+BE339","v":207127.54},153306.14000000001,309073.38,173214.94,222274.7,172721.51,233127.86000000002,468419.39,312315.36,-97919.09,253405.35,214529.78,{"$f":"SUM(G339:R339)","v":2621596.86},{"$f":"SUM(T337:T338)","v":2621596.86},null,null,null,{"$f":"+T339/$T$374","v":4.7927028357437076E-2},null,{"$f":"+[3]DATA!$C$48*X339*$V$374","v":1863707.6167483411},null,null,"923",9381.6200000000008,10082.040000000001,9299.9,10014.61,5984.03,7622.76,11847.87,16003.53,13092.06,-2335.16,7640.72,7599.29,null,0,0,0,250,0,0,0,0,0,0,0,0,null,null,207127.54,153306.14000000001,309073.38,173214.94,222274.7,172721.51,233127.86000000002,468419.39,312315.36,-97919.09,253405.35,214529.78,null,206398.41999999998,151948.4,307734.48000000004,171763.58000000002,220736.49000000002,171280.01,231695.29,467050.73,310960.14,-101747.47,251689.03,212935.06,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9381.6200000000008,10082.040000000001,9299.9,10014.61,5984.03,7622.76,11847.87,16003.53,13092.06,-2335.16,7640.72,7599.29,null,0,0,0,250,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"+G343-G342","v":64846.43},47113.91,76014.899999999994,51697.860000000008,51713.94,53234.62,6461.22,52432.180000000008,51687.140000000007,54527.840000000004,55192.160000000003,52985.3,{"$f":"SUM(G341:R341)","v":617907.50000000012},{"$f":"+S341","v":617907.50000000012},null,null,null,{"$f":"+T341/T343","v":0.97343121152795742},null,{"$f":"+Z343*X341","v":439273.83792942361}]
[null,818,null,null,"Wyoming",null,{"$f":"+AD343+DR343","v":2421.65},1739.17,2797.85,1897.27,1881.19,1936.51,232.96,1912.95,1907.99,44.71,92.89,0,{"$f":"SUM(G342:R342)","v":16865.14},{"$f":"+S342","v":16865.14},null,null,null,{"$f":"+T342/T343","v":2.6568788472042519E-2},null,{"$f":"+Z343*X342","v":11989.520721171111}]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,{"$f":"+BE343","v":67268.08},48853.08,78812.75,53595.130000000005,53595.130000000005,55171.130000000005,6694.18,54345.130000000005,53595.130000000005,54572.55,55285.05,52985.3,{"$f":"SUM(G343:R343)","v":634772.64000000013},{"$f":"SUM(T341:T342)","v":634772.64000000013},null,null,null,{"$f":"+T343/$T$374","v":1.160466995593106E-2},null,{"$f":"+[3]DATA!$C$48*X343*$V$374","v":451263.35865059478},null,null,"924",2421.65,1739.17,2797.85,1897.27,1881.19,1936.51,232.96,1912.95,1907.99,44.71,92.89,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,67268.08,48853.08,78812.75,53595.130000000005,53595.130000000005,55171.130000000005,6694.18,54345.130000000005,53595.130000000005,54572.55,55285.05,52985.3,null,67268.08,48853.08,78812.75,53595.130000000005,53595.130000000005,55171.130000000005,6694.18,54345.130000000005,53595.130000000005,54572.55,55285.05,52985.3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2421.65,1739.17,2797.85,1897.27,1881.19,1936.51,232.96,1912.95,1907.99,44.71,92.89,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"+G347-G346","v":4647.5600000000004},6654.5599999999995,4246.01,4257.8599999999997,4587.7800000000007,3804.3200000000006,4113.95,4861.99,7884.77,4405.9800000000005,4555.12,4526.7300000000005,{"$f":"SUM(G345:R345)","v":58546.630000000012},{"$f":"+S345","v":58546.630000000012},null,null,null,{"$f":"+T345/T347","v":0.86602213949217266},null,{"$f":"+Z347*X345","v":41621.121054419847}]
[null,822,null,null,"Wyoming",null,{"$f":"+AD347+DR347","v":744.07},994.76,596.71,623.30000000000007,617.87,598.37,593.14,748.18000000000006,1456.34,706.17,696.17,682.37,{"$f":"SUM(G346:R346)","v":9057.4500000000007},{"$f":"+S346","v":9057.4500000000007},null,null,null,{"$f":"+T346/T347","v":0.13397786050782731},null,{"$f":"+Z347*X346","v":6438.9909870876427}]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,{"$f":"+BE347","v":5391.63},7649.32,4842.72,4881.16,5205.6500000000005,4402.6900000000005,4707.09,5610.17,9341.11,5112.1500000000005,5251.29,5209.1000000000004,{"$f":"SUM(G347:R347)","v":67604.080000000016},{"$f":"SUM(T345:T346)","v":67604.080000000016},null,null,null,{"$f":"+T347/$T$374","v":1.2359118629850837E-3},null,{"$f":"+[3]DATA!$C$48*X347*$V$374","v":48060.112041507491},null,null,"925",744.07,994.76,596.71,623.30000000000007,617.87,598.37,593.14,748.18000000000006,1456.34,706.17,696.17,682.37,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5391.63,7649.32,4842.72,4881.16,5205.6500000000005,4402.6900000000005,4707.09,5610.17,9341.11,5112.1500000000005,5251.29,5209.1000000000004,null,5391.63,7649.32,4842.72,4881.16,5205.6500000000005,4402.6899999999996,4707.09,5610.17,9341.11,5112.1500000000005,5251.29,5209.1000000000004,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,737.73,956.31000000000006,625.46,624.53,614.54,608.66,594.93000000000006,748.38,1439.74,682.22,707.38,691.91,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"+G351-G350","v":101271.76000000001},116549.12,84397.28,106148.95000000001,130023.01999999999,93965.040000000008,151496.87,137687.22999999998,121149.42,113389.95000000001,124413.09,97793.329999999987,{"$f":"SUM(G349:R349)","v":1378285.0600000003},{"$f":"+S349","v":1378285.0600000003},null,null,null,{"$f":"+T349/T351","v":0.86742487122679235},null,{"$f":"+Z351*X349","v":979830.42456514272}]
[null,826,null,null,"Wyoming",null,{"$f":"+AD351+DR351","v":16213.29},17422.510000000002,11860.67,15538.9,17511.13,14771.87,21842.11,21187.39,22376.49,18173.53,19014.59,14741.29,{"$f":"SUM(G350:R350)","v":210653.77},{"$f":"+S350","v":210653.77},null,null,null,{"$f":"+T350/T351","v":0.13257512877320768},null,{"$f":"+Z351*X350","v":149754.92290059928}]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,{"$f":"+BE351","v":117485.05},133971.63,96257.95,121687.85,147534.15,108736.91,173338.98,158874.62,143525.91,131563.48000000001,143427.68,112534.62,{"$f":"SUM(G351:R351)","v":1588938.83},{"$f":"SUM(T349:T350)","v":1588938.8300000003},null,null,null,{"$f":"+T351/$T$374","v":2.9048370298873073E-2},null,{"$f":"+[3]DATA!$C$48*X351*$V$374","v":1129585.3474657419},null,null,"926",16213.29,17422.510000000002,11860.67,15538.9,17511.13,14771.87,21842.11,21187.39,22376.49,18173.53,19014.59,14741.29,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,117485.05,133971.63,96257.95,121687.85,147534.15,108736.91,173338.98,158874.62,143525.91,131563.48000000001,143427.68,112534.62,null,117485.05,133971.63,96257.95,121687.85,147534.15,108736.91,173338.98,158874.62,143525.91,131563.48000000001,143427.68,112534.62,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,16075.18,16749.07,12432.16,15569.61,17416.670000000002,15025.69,21908.100000000002,21193.18,22121.62,17556.98,19320.68,14947.35,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,{"$f":"+G355-G354","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G353:R353)","v":0},{"$f":"+S353","v":0},null,null,null,{"$f":"+T353/T355","v":{"$error":"#DIV/0!"}},null,0]
[null,830,null,null,"Wyoming",null,{"$f":"+AD355+DR355","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G354:R354)","v":0},{"$f":"+S354","v":0},null,null,null,{"$f":"+T354/T355","v":{"$error":"#DIV/0!"}},null,0]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,{"$f":"+BE355","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G355:R355)","v":0},{"$f":"SUM(T353:T354)","v":0},null,null,null,{"$f":"+T355/$T$374","v":0},null,{"$f":"+[3]DATA!$C$48*X355*$V$374","v":0},null,null,"928",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,{"$f":"+G359-G358","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G357:R357)","v":0},{"$f":"+S357","v":0},null,null,null,{"$f":"+T357/T359","v":{"$error":"#DIV/0!"}}]
[null,834,null,null,"Wyoming",null,{"$f":"+AD359+DR359","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G358:R358)","v":0},{"$f":"+S358","v":0},null,null,null,{"$f":"+T358/T359","v":{"$error":"#DIV/0!"}}]
["%,FACCOUNT,V930100",835,null,null,"Total",null,{"$f":"+BE359","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T357:T358)","v":0},null,null,null,{"$f":"+T359/$T$374","v":0},null,{"$f":"+[3]DATA!$C$48*X359*$V$374","v":0},null,null,"930100",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,{"$f":"+G363-G362","v":158250.84},157097.89000000001,161013.95000000001,150542.32,149752.62,159830.74,153999.16,150671.07,157532.5,189324.19,158267.76,167978.81,{"$f":"SUM(G361:R361)","v":1914261.85},{"$f":"+S361","v":1914261.85},null,null,null,{"$f":"+T361/T363","v":0.97345277358383309},null,{"$f":"+Z363*X361","v":1360859.2704431948}]
[null,838,null,null,"Wyoming",null,{"$f":"+AD363+DR363","v":4724.03},4672.96,4666.66,4650.58,4612.72,4612.72,4574.8599999999997,4678.37,4728.82,3427.5,3427.5,3427.5,{"$f":"SUM(G362:R362)","v":52204.22},{"$f":"+S362","v":52204.22},null,null,null,{"$f":"+T362/T363","v":2.6547226416166945E-2},null,{"$f":"+Z363*X362","v":37112.266925894197}]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,{"$f":"+BE363","v":162974.87},161770.85,165680.61000000002,155192.9,154365.34,164443.46,158574.01999999999,155349.44,162261.32,192751.69,161695.26,171406.31,{"$f":"SUM(G363:R363)","v":1966466.0699999998},{"$f":"SUM(T361:T362)","v":1966466.07},null,null,null,{"$f":"+T363/$T$374","v":3.5950178510981222E-2},null,{"$f":"+[3]DATA!$C$48*X363*$V$374","v":1397971.537369089},null,null,"930200",4724.03,4672.96,4666.66,4650.58,4612.72,4612.72,4574.8599999999997,4678.37,4728.82,3427.5,3427.5,3427.5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,162974.87,161770.85,165680.61000000002,155192.9,154365.34,164443.46,158574.01999999999,155349.44,162261.32,192751.69,161695.26,171406.31,null,162974.87,161770.85,165680.61000000002,155192.9,154365.34,164443.46,158574.01999999999,155349.44,162261.32,192751.69,161695.26,171406.31,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4724.03,4672.96,4666.66,4650.58,4612.72,4612.72,4574.8599999999997,4678.37,4728.82,3427.5,3427.5,3427.5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"+G367-G366","v":212012.25},103249.83,130025.73000000001,102579.92,107386.01000000001,105459.79000000001,105567.08,103183.22,106563.1,102677.54,127860.83,92555.090000000011,{"$f":"SUM(G365:R365)","v":1399120.3900000004},{"$f":"+S365","v":1399120.3900000004},null,null,null,{"$f":"+T365/T367","v":0.96463770115576197},null,{"$f":"+Z367*X365","v":994642.37517850497}]
[null,842,null,null,"Wyoming",null,{"$f":"+AD367+DR367","v":7917.47},3801.98,4776.43,3755.2400000000002,3894,3828.56,3796.9900000000002,3764.56,3933.6800000000003,3750.57,4683.0200000000004,3387.34,{"$f":"SUM(G366:R366)","v":51289.84},{"$f":"+S366","v":51289.84},null,null,null,{"$f":"+T366/T367","v":3.5362298844238006E-2},null,{"$f":"+Z367*X366","v":36462.229158225244}]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,{"$f":"+BE367","v":219929.72},107051.81,134802.16,106335.16,111280.01000000001,109288.35,109364.07,106947.78,110496.78,106428.11,132543.85,95942.430000000008,{"$f":"SUM(G367:R367)","v":1450410.2300000002},{"$f":"SUM(T365:T366)","v":1450410.2300000004},null,null,null,{"$f":"+T367/$T$374","v":2.6515843562280914E-2},null,{"$f":"+[3]DATA!$C$48*X367*$V$374","v":1031104.6043367302},null,null,"931",7917.47,3801.98,4776.43,3755.2400000000002,3894,3828.56,3796.9900000000002,3764.56,3933.6800000000003,3750.57,4683.0200000000004,3387.34,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,219929.72,107051.81,134802.16,106335.16,111280.01000000001,109288.35,109364.07,106947.78,110496.78,106428.11,132543.85,95942.430000000008,null,219929.72,107051.81000000001,134802.16,106335.16,111280.01000000001,109288.35,109364.07,106947.78,110496.78,106428.11000000002,132543.85,95942.430000000008,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7917.47,3801.98,4776.43,3755.2400000000002,3894,3828.56,3796.9900000000002,3764.56,3933.6800000000003,3750.57,4683.0200000000004,3387.34,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"+G371-G370","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G369:R369)","v":0},{"$f":"+S369","v":0},null,null,null,{"$f":"+T369/T371","v":{"$error":"#DIV/0!"}}]
[null,846,null,null,"Wyoming",null,{"$f":"+AD371+DR371","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G370:R370)","v":0},{"$f":"+S370","v":0},null,null,null,{"$f":"+T370/T371","v":{"$error":"#DIV/0!"}}]
["%,FACCOUNT,TQGCACCTS,N932",847,null,null,"Total",null,{"$f":"+BE371","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G371:R371)","v":0},{"$f":"SUM(T369:T370)","v":0},null,null,null,{"$f":"+T371/$T$374","v":0},null,{"$f":"+[3]DATA!$C$48*X371*$V$374","v":0},null,null,"932",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+B371+1","v":848}]
[null,849,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G325:G371)/2","v":4296050.8100000005},{"$f":"SUM(H325:H371)/2","v":4595817.9600000009},3869562.0200000009,3557088.2900000005,4148633.7600000002,4340376.93,4489670.1999999993,4634983.51,8029592.0900000008,3995830.7300000014,4597707.0499999989,4144444.7999999993,54699758.149999999,{"$f":"SUM(T325:T371)/2","v":54699758.149999999},null,{"$f":"+T374/$T$377","v":0.33157957200513866},null,{"$f":"SUM(X325:X373)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z325:Z371)/2","v":38886358.712852277},{"$f":"+Z374","v":38886358.712852277}]
[null,850,null,"Total Utah Distribution",null,null,{"$f":"+G369+G365+C361:G361+G357+G353+G349+G345+G341+G337+G333+G329+G325","v":4109713.14},{"$f":"+H369+H365+D361:H361+H357+H353+H349+H345+H341+H337+H333+H329+H325","v":4392695.2500000009},3708726.14,3400097.72,3967962.4299999997,4162195.87,4287086.96,4432043.4700000007,7713647.1799999997,3813055.65,4396228.3499999996,3973098.6100000003,52356550.769999996,52356550.769999996,null,{"$f":"+T375/T374","v":0.95716238134775},null,null,null,{"$f":"+Z374*V375","v":37220559.707536511}]
[null,851,null,"Total Wyoming Distribution",null,null,{"$f":"+G370+G366+C362:G362+G358+G354+G350+G346+G342+G338+G334+G330+G326","v":186337.67000000004},203122.71,160835.88,156990.57,180671.33,178181.06,202583.24,202940.04,315944.90999999997,182775.08000000002,201478.7,171346.19,2343207.38,2343207.38,null,{"$f":"+T376/T374","v":4.2837618652249929E-2},null,null,null,{"$f":"+Z374*V376","v":1665799.0053157622}]
[null,852,null,"Total Utility O&M Expenses",null,null,{"$f":"G136+G239+G292+G320+G374","v":14076339.85},13054744.550000001,10436406.460000001,10538198.290000001,11860401.98,11140399.080000002,13131674.67,15486485.470000001,20259604.079999998,16427691.990000002,16360701.229999999,13655295.84,166427943.49000001,164967213.81,null,{"$f":"SUM(V133:V374)","v":1},null,null,null,{"$f":"Z136+Z239+Z292+Z320+Z374","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA133:AA374)","v":{"$error":"#DIV/0!"}}]
[null,853]
[null,854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105000865,{"$f":"+Z379-Z377","v":{"$error":"#DIV/0!"}}]
[null,855,"OTHER UTILITY OPERATING EXPENSES"]
[null,856]
[null,857,"Depreciation, Amortization, & Other Taxes"]
[null,858]
["%,FACCOUNT,TQGCACCTS,N403",859,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"403",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3943552.87,3932140.94,3945884.55,3996127.83,3971238.85,3429482.04,3997359.64,4068002.26,4122048.6,4091082.26,4076759.13,3968569.26,null,720339.57000000007,714245.01000000013,710182.42000000016,718947.69000000018,688794.67000000027,690958.05000000028,694435.40000000026,426335.78,753363.57,663484.16000000003,671678.41000000015,590456.70999999985,null,52122.68,34805.35,44285.85,45946.58,44078.71,35264.020000000004,25119.11,63582.14,54595.35,65934.59,68960.59,43929.18,null,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,3326116.91,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,860,null,null,"Production",null,{"$f":"+[3]DATA!D4","v":52122.68},{"$f":"+[3]DATA!E4","v":34805.35},{"$f":"+[3]DATA!F4","v":44285.85},{"$f":"+[3]DATA!G4","v":45946.58},{"$f":"+[3]DATA!H4","v":44078.71},{"$f":"+[3]DATA!I4","v":35264.020000000004},{"$f":"+[3]DATA!J4","v":25119.11},{"$f":"+[3]DATA!K4","v":63582.14},{"$f":"+[3]DATA!L4","v":54595.35},{"$f":"+[3]DATA!M4","v":65934.59},{"$f":"+[3]DATA!N4","v":68960.59},{"$f":"+[3]DATA!O4","v":43929.18},{"$f":"SUM(G385:R385)","v":578624.15},null,null,null,null,{"$f":"+S385/$S$389","v":1.2170735956800587E-2},null,{"$f":"+[3]DATA!$C$38*$W$389*X385","v":552225.29241713556}]
[null,861,null,null,"Distribution - Wyoming",null,{"$f":"+[3]DATA!D5","v":126854.86},{"$f":"+[3]DATA!E5","v":127315.48},{"$f":"+[3]DATA!F5","v":127880.05},{"$f":"+[3]DATA!G5","v":128272.63},{"$f":"+[3]DATA!H5","v":128848.29300000001},{"$f":"+[3]DATA!I5","v":129765.25},{"$f":"+[3]DATA!J5","v":130789.22},{"$f":"+[3]DATA!K5","v":115389.12},{"$f":"+[3]DATA!L5","v":115389.12},{"$f":"+[3]DATA!M5","v":0},{"$f":"+[3]DATA!N5","v":136884.12},{"$f":"+[3]DATA!O5","v":136978.69},{"$f":"SUM(G386:R386)","v":1404366.8330000001},null,null,null,null,{"$f":"+S386/$S$389","v":2.9539344168284829E-2},null,{"$f":"+[3]DATA!$C$38*$W$389*X386","v":1340294.7060096811}]
[null,862,null,null,"Distribution - Utah",null,{"$f":"+[3]DATA!D6","v":3030415.08},{"$f":"+[3]DATA!E6","v":3040673.78},{"$f":"+[3]DATA!F6","v":3048459.89},{"$f":"+[3]DATA!G6","v":3087784.38},{"$f":"+[3]DATA!H6","v":3094610.6370000001},{"$f":"+[3]DATA!I6","v":2558403.87},{"$f":"+[3]DATA!J6","v":3125964.51},{"$f":"+[3]DATA!K6","v":3441643.81},{"$f":"+[3]DATA!L6","v":3177722.6399999997},{"$f":"+[3]DATA!M6","v":3349221.5},{"$f":"+[3]DATA!N6","v":3186910.29},{"$f":"+[3]DATA!O6","v":3189138.22},{"$f":"SUM(G387:R387)","v":37330948.607000001},null,null,null,null,{"$f":"+S387/$S$389","v":0.78521630753346483},null,{"$f":"+[3]DATA!$C$38*$W$389*X387","v":35627780.158691324}]
[null,863,null,null,"General",null,{"$f":"G389-SUM(G385:G387)","v":734160.25},{"$f":"H389-SUM(H385:H387)","v":729346.33000000007},725258.75999999978,734124.24000000022,703701.21,706048.89999999991,715486.80000000028,447387.18999999948,774341.49000000022,675926.16999999993,684004.12999999989,598523.16999999946,{"$f":"SUM(G388:R388)","v":8228308.6399999987},null,null,null,null,{"$f":"+S388/$S$389","v":0.17307361234144983},null,{"$f":"+[3]DATA!$C$38*$W$389*X388","v":7852904.4196002567}]
[null,864,null,null,"Total Depreciation Expense",null,{"$f":"+BE384","v":3943552.87},{"$f":"+BF384","v":3932140.94},3945884.55,3996127.83,3971238.85,3429482.04,3997359.64,4068002.26,4122048.6,4091082.26,4076759.13,{"$f":"+BP384","v":3968569.26},{"$f":"SUM(G389:R389)","v":47542248.229999997},null,null,null,{"$f":"+S389/$S$398","v":0.9997336048321025},{"$f":"SUM(X385:X388)","v":1},null,{"$f":"SUM(Z385:Z388)","v":45373204.576718397}]
[null,{"$f":"+B389+1","v":865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3794348-R389","v":-174221.25999999978}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"404",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1116.1100000000001,675.37,6227.3,-4309.09,907.25,678.2,414.57,1414.17,1180.8700000000001,1473.3,1679.03,1211.32,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1116.1100000000001,675.37,6227.3,-4309.09,907.25,678.2,414.57,1414.17,1180.8700000000001,1473.3,1679.03,1211.32,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,867,null,null,"Production",null,{"$f":"+CE391","v":1116.1100000000001},{"$f":"+CF391","v":675.37},{"$f":"+CG391","v":6227.3},-4309.09,907.25,678.2,414.57,1414.17,1180.8700000000001,1473.3,1679.03,1211.32,{"$f":"SUM(G392:R392)","v":12668.4},null,null,null,null,{"$f":"+S392/$S$396","v":1},null,{"$f":"+[3]DATA!$C$38*$W$396*X392","v":12090.423281602125}]
[null,868,null,null,"Distribution - Wyoming",null,{"$f":"+[3]DATA!D8","v":0},{"$f":"+[3]DATA!E8","v":0},{"$f":"+[3]DATA!F8","v":0},{"$f":"+[3]DATA!G8","v":0},{"$f":"+[3]DATA!H8","v":0},{"$f":"+[3]DATA!I8","v":0},{"$f":"+[3]DATA!J8","v":0},{"$f":"+[3]DATA!K8","v":0},{"$f":"+[3]DATA!L8","v":0},{"$f":"+[3]DATA!M8","v":0},{"$f":"+[3]DATA!N8","v":0},{"$f":"+[3]DATA!O8","v":0},{"$f":"SUM(G393:R393)","v":0},null,null,null,null,{"$f":"+S393/$S$396","v":0},null,{"$f":"+[3]DATA!$C$38*$W$396*X393","v":0}]
[null,869,null,null,"Distribution - Utah",null,{"$f":"+G396-(+G392+G393+G395)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G394:R394)","v":0},null,null,null,null,{"$f":"+S394/$S$396","v":0},null,{"$f":"+[3]DATA!$C$38*$W$396*X394","v":0}]
[null,870,null,null,"General",null,{"$f":"+BR391","v":0},{"$f":"+BS391","v":0},{"$f":"+BT391","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G395:R395)","v":0},null,null,null,null,{"$f":"+S395/$S$396","v":0},null,{"$f":"+[3]DATA!$C$38*$W$396*X395","v":0}]
[null,871,null,null,"Total Amortization Expense",null,{"$f":"+BE391","v":1116.1100000000001},{"$f":"+BF391","v":675.37},{"$f":"+BG391","v":6227.3},-4309.09,907.25,678.2,414.57,1414.17,1180.8700000000001,1473.3,1679.03,1211.32,{"$f":"SUM(G396:R396)","v":12668.4},null,null,null,{"$f":"+S396/$S$398","v":2.6639516789749024E-4},{"$f":"SUM(X392:X395)","v":1},null,{"$f":"SUM(Z392:Z395)","v":12090.423281602125}]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G396+G389","v":3944668.98},{"$f":"+H396+H389","v":3932816.31},{"$f":"+I396+I389","v":3952111.8499999996},3991818.74,3972146.1,3430160.24,3997774.21,4069416.4299999997,4123229.47,4092555.5599999996,4078438.1599999997,3969780.5799999996,{"$f":"SUM(G398:R398)","v":47554916.629999995},null,null,null,{"$f":"SUM(W389:W396)","v":1},null,null,{"$f":"+Z396+Z389","v":45385295}]
[null,874]
[null,875,"Tax Expenses"]
["%,FACCOUNT,TQGCACCTS,N408",876,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"408",39744.65,45956.55,33079.800000000003,58603.64,45888.69,38812.74,38836.99,8589.2800000000007,5699.03,44384.18,44425.3,44429.950000000004,null,6288.13,5391.77,5371.92,6094.7300000000005,5768.09,5586.82,5304.26,5756.05,11570.25,3473.2000000000003,8204.5,9548.5400000000009,null,null,1587664.6099999999,1596760.72,1585290,1580446.07,1584364.96,844738.8,1556485.35,815107.85,612487.47,1654623.22,1745825.3,1777178.97,null,1311424.3700000001,1315655.8500000001,1313414.06,1314722.56,1316558.83,580602.61,1301653.06,245207.02000000002,220436.82,260588.86000000002,269820,270052.02,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,1476109.95,null,24400,30246,30246,30246,30246,30246,30246,2898.36,0,30903.200000000001,31017,31017,null,6288.13,5391.77,5371.92,6094.7300000000005,5768.09,5586.82,5304.26,5756.05,11570.25,3473.2000000000003,8204.5,9548.5400000000009,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,877,null,null,"Production",null,{"$f":"+[3]DATA!D13","v":0},{"$f":"+[3]DATA!E13","v":0},{"$f":"+[3]DATA!F13","v":0},{"$f":"+[3]DATA!G13","v":0},{"$f":"+[3]DATA!H13","v":0},{"$f":"+[3]DATA!I13","v":0},{"$f":"+[3]DATA!J13","v":0},{"$f":"+[3]DATA!K13","v":0},{"$f":"+[3]DATA!L13","v":0},{"$f":"+[3]DATA!M13","v":0},{"$f":"+[3]DATA!N13","v":0},{"$f":"+[3]DATA!O13","v":0},{"$f":"SUM(G402:R402)","v":0},null,null,null,null,{"$f":"+S402/$S$406","v":0},null,{"$f":"+[3]DATA!$C$40*X402","v":0}]
[null,878,null,null,"Distribution - Wyoming",null,{"$f":"+[3]DATA!D14","v":58303.41},{"$f":"+[3]DATA!E14","v":67112.010000000009},{"$f":"+[3]DATA!F14","v":62074.490000000005},{"$f":"+[3]DATA!G14","v":59463.79},{"$f":"+[3]DATA!H14","v":58100.51},{"$f":"+[3]DATA!I14","v":51465.82},{"$f":"+[3]DATA!J14","v":52911.64},{"$f":"+[3]DATA!K14","v":21606.92},{"$f":"+[3]DATA!L14","v":44110.509999999995},{"$f":"+[3]DATA!M14","v":85307.08},{"$f":"+[3]DATA!N14","v":86224},{"$f":"+[3]DATA!O14","v":84957.47},{"$f":"SUM(G403:R403)","v":731637.65},null,null,null,null,{"$f":"+S403/$S$406","v":4.31874625017118E-2},null,{"$f":"+[3]DATA!$C$40*X403","v":513967.64267588436}]
[null,879,null,null,"Distribution - Utah",null,{"$f":"+[3]DATA!D15","v":1385941.26},{"$f":"+[3]DATA!E15","v":1396314.23},{"$f":"+[3]DATA!F15","v":1378653.3299999998},{"$f":"+[3]DATA!G15","v":1384487.2999999998},{"$f":"+[3]DATA!H15","v":1372042.23},{"$f":"+[3]DATA!I15","v":647671.75},{"$f":"+[3]DATA!J15","v":1367537.23},{"$f":"+[3]DATA!K15","v":673693.95},{"$f":"+[3]DATA!L15","v":334594},{"$f":"+[3]DATA!M15","v":1476790.6099999999},{"$f":"+[3]DATA!N15","v":1507494.3400000003},{"$f":"+[3]DATA!O15","v":1529005.72},{"$f":"SUM(G404:R404)","v":14454225.949999999},null,null,null,null,{"$f":"+S404/$S$406","v":0.85321106863061857},null,{"$f":"+[3]DATA!$C$40*X404","v":10153939.505745903}]
[null,880,null,null,"General",null,{"$f":"+[3]DATA!D16","v":143419.94},{"$f":"+[3]DATA!E16","v":133334.48000000004},{"$f":"+[3]DATA!F16","v":144562.18000000002},{"$f":"+[3]DATA!G16","v":136494.97999999995},{"$f":"+[3]DATA!H16","v":154222.22},{"$f":"+[3]DATA!I16","v":145601.22999999998},{"$f":"+[3]DATA!J16","v":136036.47999999998},{"$f":"+[3]DATA!K16","v":119806.98000000001},{"$f":"+[3]DATA!L16","v":233782.96000000002},{"$f":"+[3]DATA!M16","v":92525.530000000028},{"$f":"+[3]DATA!N16","v":152106.96000000005},{"$f":"+[3]DATA!O16","v":163215.78},{"$f":"SUM(G405:R405)","v":1755109.72},null,null,null,null,{"$f":"+S405/$S$406","v":0.10360146886766952},null,{"$f":"+[3]DATA!$C$40*X405","v":1232945.8515782114}]
[null,881,null,null,"Total Other Taxes",null,{"$f":"+BE401","v":1587664.6099999999},{"$f":"+BF401","v":1596760.72},{"$f":"+BG401","v":1585290},1580446.07,1584364.96,844738.8,1556485.35,815107.85,612487.47,1654623.22,1745825.3,1777178.97,{"$f":"SUM(G406:R406)","v":16940973.32},null,null,null,null,{"$f":"+S406/$S$406","v":1},null,{"$f":"+[3]DATA!$C$40*X406","v":11900853}]
[null,882,null,null,null,null,{"$f":"+G406-[3]DATA!D17","v":0},{"$f":"+H406-[3]DATA!E17","v":0},{"$f":"+I406-[3]DATA!F17","v":0},{"$f":"+J406-[3]DATA!G17","v":0},{"$f":"+K406-[3]DATA!H17","v":0},{"$f":"+L406-[3]DATA!I17","v":0},{"$f":"+M406-[3]DATA!J17","v":0},{"$f":"+N406-[3]DATA!K17","v":0},{"$f":"+O406-[3]DATA!L17","v":0},{"$f":"+P406-[3]DATA!M17","v":0},{"$f":"+Q406-[3]DATA!N17","v":0},{"$f":"+R406-[3]DATA!O17","v":0},{"$f":"+S406-[3]DATA!P17","v":0},{"$f":"+T406-[3]DATA!Q17","v":0},{"$f":"+U406-[3]DATA!R17","v":0},{"$f":"+V406-[3]DATA!S17","v":0},{"$f":"+W406-[3]DATA!T17","v":0},{"$f":"+X406-[3]DATA!U17","v":1},{"$f":"+Y406-[3]DATA!V17","v":0},{"$f":"+Z406-[3]DATA!W17","v":11900853},{"$f":"+AA406-[3]DATA!X17","v":0}]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,{"$f":"+BE408","v":839676.8},{"$f":"+BF408","v":-1119244.7},{"$f":"+BG408","v":-1232345.8999999999},-1561508.9000000004,-2036991.2300000004,-1047391.1500000004,59412.900000000373,3812686.75,3774363.4000000004,8735608.3000000007,5973829.5,4794472.8499999996,{"$f":"SUM(G408:R408)","v":20992568.619999997},null,null,null,null,null,null,null,null,null,"409101",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,839676.8,-1119244.7,-1232345.8999999999,-1561508.9000000004,-2036991.2300000004,-1047391.1500000004,59412.900000000373,3812686.75,3774363.4000000004,8735608.3000000007,5973829.5,4794472.8499999996,null,839676.8,-1119244.7,-1232345.8999999999,-1561508.9000000004,-2036991.2300000004,-1047391.1500000004,59412.900000000373,3812686.75,3774363.4000000004,8735608.3000000007,5973829.5,4794472.8499999996,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,{"$f":"+BE410","v":52652},{"$f":"+BF410","v":-310620},{"$f":"+BG410","v":-314151},-890078,-1127370,-1149872,-1291996,-594949,2838867,1739605,749814,259954,{"$f":"SUM(G410:R410)","v":-38144},null,null,null,null,null,null,null,null,null,"409111",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52652,-310620,-314151,-890078,-1127370,-1149872,-1291996,-594949,2838867,1739605,749814,259954,null,52652,-310620,-314151,-890078,-1127370,-1149872,-1291996,-594949,2838867,1739605,749814,259954,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,{"$f":"+BE412","v":39327.840000000004},{"$f":"+BF412","v":96649.14},{"$f":"+BG412","v":89143.98},418005.18,524370.75,623177.73,806131.02,336906.15,-1645701.28,-329790.06,47157.3,249783.33000000002,{"$f":"SUM(G412:R412)","v":1255161.08},null,null,null,null,null,null,null,null,null,"410101",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,39327.840000000004,96649.14,89143.98,418005.18,524370.75,623177.73,806131.02,336906.15,-1645701.28,-329790.06,47157.3,249783.33000000002,null,39327.840000000004,96649.14,89143.98,418005.18,524370.75,623177.73,806131.02,336906.15,-1645701.28,-329790.06,47157.3,249783.33000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G414:R414)","v":0},null,null,null,null,null,null,null,null,null,"411100",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1804.17,1804.17,1804.17,1804.17,1804.17,1804.17,1804.17,1804.17,1804.13,1917.47,1917.47,1917.47,null,1804.17,1804.17,1804.17,1804.17,1804.17,1804.17,1804.17,1804.17,1804.13,1917.47,1917.47,1917.47,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,890]
["%,FACCOUNT,TQGCACCTS,V411400",891,411400,"Investment Tax Credit Adjustment",null,null,{"$f":"+BE416","v":0},{"$f":"+BF416","v":0},{"$f":"+BG416","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G416:R416)","v":0},null,null,null,null,null,null,null,null,null,"411400",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,892]
[null,893,null,"South Georgia Amortization",null,null,{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"+[3]DATA!$P$25/12","v":0},{"$f":"SUM(G418:R418)","v":0}]
[null,894]
["%,FACCOUNT,V236101,FCHARTFIELD1,V716",895,null,"Section 29 Tax Credits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G420:R420)","v":0},null,null,null,null,null,null,null,null,null,"236101",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,896]
[null,897,null,"Total Tax Expenses",null,null,{"$f":"G406+G408+G410+G412+G414+G416+G418+G420","v":2519321.25},{"$f":"H406+H408+H410+H412+H414+H416+H418+H420","v":263545.16000000003},{"$f":"I406+I408+I410+I412+I414+I416+I418+I420","v":127937.08000000009},-453135.65000000031,-1055625.5200000005,-729346.62000000034,1130033.2700000005,4369751.75,5580016.5899999999,11800046.460000001,8516626.1000000015,7081389.1499999994,39150559.019999996]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,{"$f":"G398+G422","v":6463990.2300000004},{"$f":"H398+H422","v":4196361.47},{"$f":"I398+I422","v":4080048.9299999997},3538683.09,2916520.5799999996,2700813.62,5127807.4800000004,8439168.1799999997,9703246.0600000005,15892602.02,12595064.260000002,11051169.729999999,86705475.649999991]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"G126+G377+G425","v":57243036.88000001},38806985.810000002,31712690.399999999,29518671.070000004,29086361.759999998,28838068.370000001,45829439.939999998,82752020.159999996,120465323.17,161136899.71000004,125504010.71000001,89915136.670000017,840808644.64999998]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,{"$f":"+G435-G434","v":77223.850000000006},{"$f":"+H435-H434","v":50224.76},{"$f":"+I435-I434","v":-295556.10000000003},39394.839999999997,38251.81,-148635.72,60487.42,114862.68000000001,183029.53,128171.88,111238.69,85039.9,{"$f":"SUM(G433:R433)","v":443733.54000000004},{"$f":"+S433/S435","v":0.90395214797896217},null,null,null,null,null,{"$f":"+S433/S435*[3]DATA!C205","v":0}]
[null,756,null,null,"Wyoming",null,{"$f":"+AD435+AQ435","v":8932.06},6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,{"$f":"SUM(G434:R434)","v":47148.13},{"$f":"+S434/S435","v":9.604785202103798E-2},null,null,null,null,null,{"$f":"+S434/S435*[3]DATA!C205","v":0}]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,{"$f":"+BE435","v":86155.91},56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,{"$f":"SUM(G435:R435)","v":490881.67},null,null,null,{"$f":"+T435/$T$292","v":0},null,null,{"$f":"SUM(Z433:Z434)","v":0},null,null,"904000",0,0,0,0,0,0,0,0,0,0,0,0,null,8932.06,6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,null,null,86155.91,56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,null,86155.91,56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8932.06,6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"+EF438","v":722.36},{"$f":"+EG438","v":324.65999999999997},444.98,462,536,535,508.76,640.54999999999995,653,647.04,575.95000000000005,818.22,{"$f":"SUM(G438:R438)","v":6868.52},null,null,null,null,null,null,null,null,null,"810000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5904.07,383.49000000000024,-2385.42,-2364,-2750,-2740,-2607.02,-3527.16,-3349,-2751.04,-3493.15,-4259.8600000000006,null,-5904.07,383.49000000000024,-2385.42,-2364,-2750,-2740,-2607.02,-3527.16,-3349,-2751.04,-3493.15,-4259.8600000000006,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,722.36,324.65999999999997,444.98,462,536,535,508.76,640.54999999999995,653,647.04,575.95000000000005,818.22]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"+EF439","v":8000.89},13901.04,13081.400000000001,12168.9,44142.19,13958.7,14120.58,15577.580000000002,16433.27,19740.349999999999,8578.59,30264.600000000002,{"$f":"SUM(G439:R439)","v":209968.09000000003},null,null,null,null,null,null,null,null,null,"812000",-1212.47,-1224.76,-980.72,-1239.1300000000001,-1869.56,-1896.3,-2229.44,-1355.68,-954.42000000000007,-941.26,-1510.02,-667.72,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-74578.11,-73422.959999999992,-65443.53,-61377.51,-69597.919999999998,-70249.36,-71796.36,-79591.570000000007,-87516.44,-104862.02,-45647.199999999997,-161467.82,null,-74578.11,-73422.959999999992,-65443.53,-61377.51,-69597.919999999998,-70249.36,-71796.36,-79591.570000000007,-87516.44,-104862.02,-45647.199999999997,-161467.82,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-1212.47,-1224.76,-980.72,-1239.1300000000001,-1869.56,-1896.3,-2229.44,-1355.68,-954.42000000000007,-941.26,-1510.02,-667.72,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8000.89,13901.04,13081.400000000001,12168.9,44142.19,13958.7,14120.58,15577.580000000002,16433.27,19740.349999999999,8578.59,30264.600000000002]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G438:G440)","v":8723.25},{"$f":"SUM(H438:H440)","v":14225.7},13526.380000000001,12630.9,44678.19,14493.7,14629.34,16218.130000000001,17086.27,20387.39,9154.5400000000009,31082.820000000003,{"$f":"SUM(S438:S440)","v":216836.61000000002}]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,{"$f":"-BE445","v":232010.73},{"$f":"-BF445","v":257129.36000000002},205540.95,279291.25,185207.42,283059.17,259073.11000000002,310384.2,294014.68,345146.68,295237.11,204854.17,{"$f":"SUM(G445:R445)","v":3150948.83},null,null,null,null,null,null,null,null,null,"483",-139843.11000000002,-191574.1,-137994.04,-234055.1,-159933.98000000001,-219697.48,-201045.44,-210054.06,-219313.7,-241504.02000000002,-210731.72,-181785.88,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-232010.73,-257129.36000000002,-205540.95,-279291.25,-185207.42,-283059.17,-259073.11000000002,-310384.2,-294014.68,-345146.68,-295237.11,-204854.17,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-232010.73,-257129.36000000002,-205540.95,-279291.25,-185207.42,-283059.17,-259073.11000000002,-310384.2,-294014.68,-345146.68,-295237.11,-204854.17,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,83439.87,106862.57,99764.86,114028.59,73267.240000000005,99023.59,89189.89,108815.15000000001,88633.03,93747.5,75659.25,70660.5]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,{"$f":"-BE446","v":667706.6},738698.17,581730.47,571585.79,382182.36,402308.03,467776.12,2197605.12,463620.06,471684.25,427992.81,364113.78,7737003.5599999996,null,null,null,null,null,null,null,null,null,"490",-667674.4,-738698.17,-581682.9,-571561.88,-382159.98,-402291.72000000003,-467758.25,-2195614.25,-463583.45,-471665.61,-427946.35000000003,-364094.76,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-667706.6,-738698.17,-581730.47,-571585.79,-382182.36,-402308.03,-467776.12,-2197605.12,-463620.06,-471684.25,-427992.81,-364113.78,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-667706.6,-738698.17,-581730.47,-571585.79,-382182.36,-402308.03,-467776.12,-2197605.12,-463620.06,-471684.25,-427992.81,-364113.78,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,14184.69,14991.68,12334.79,13535.56,12367.69,11921.79,12112.09,43016.86,12924.92,13112.130000000001,12028.9,9206.61]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,{"$f":"-BE447","v":131638.72},156857.26,192189.79,191481.05000000002,44268.49,63803,38307.11,51913.04,93274.17,68523.73,90585.88,103039.01000000001,1225881.2500000002,null,null,null,null,null,null,null,null,null,"492",-88629.25,-139868.54,-117042.15000000001,-58122.11,-44268.49,-37658.31,-33064.93,-30057.190000000002,-125639.81,-61812.33,-70372.67,-74933.259999999995,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-131638.72,-156857.26,-192189.79,-191481.05000000002,-44268.49,-63803,-38307.11,-51913.04,-93274.17,-68523.73,-90585.88,-103039.01000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-131638.72,-156857.26,-192189.79,-191481.05000000002,-44268.49,-63803,-38307.11,-51913.04,-93274.17,-68523.73,-90585.88,-103039.01000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1463.2,1747.31,2143.14,2360.13,634.71,847.31000000000006,495.32,626.43000000000006,1141.73,904.31000000000006,982.11,1240.3500000000001]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,{"$f":"-BE448","v":1104892.94},1167135.57,928089.73,928900.06,965191.58000000007,1189252.6400000001,1378718.57,1211050.47,1457433.68,1460826.82,1603921.3900000001,1483453.47,14878866.920000002,null,null,null,null,null,null,null,null,null,"495007",-986189.22,-1035190.47,-841675.71,-851467.23,-889829.17,-1122743.92,-1308321.21,-1175783.58,-1346275.76,-1371764.8,-1493981.82,-1396607.03,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1104892.94,-1167135.57,-928089.73,-928900.06,-965191.58000000007,-1189252.6400000001,-1378718.57,-1211050.47,-1457433.68,-1460826.82,-1603921.3900000001,-1483453.47,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-1104892.94,-1167135.57,-928089.73,-928900.06,-965191.58000000007,-1189252.6400000001,-1378718.57,-1211050.47,-1457433.68,-1460826.82,-1603921.3900000001,-1483453.47,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,{"$f":"-BE449","v":263861},404379,367577,201548,165660,120571,26173,6825,200944,119115,0,182110,2058763,null,null,null,null,null,null,null,null,null,"495018",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-263861,-404379,-367577,-201548,-165660,-120571,-26173,-6825,-200944,-119115,0,-182110,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-263861,-404379,-367577,-201548,-165660,-120571,-26173,-6825,-200944,-119115,0,-182110,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,{"$f":"BE450","v":20156.440000000002},{"$f":"BF450","v":23335.22},29720.809999999998,28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,188165.45999999996,null,null,null,null,null,null,null,null,null,"758001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,20156.440000000002,23335.22,29720.809999999998,28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,null,20156.440000000002,23335.22,29720.809999999998,28621.3,7518.6200000000008,8831.43,7863.8,7399.9400000000005,15844.77,10812.02,12251.060000000001,15810.050000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-234.35,-269.64999999999998,-347.71,-377.07,-120.77,-132.44,-126.89999999999999,-100.86999999999999,-203.27000000000004,-148.11000000000001,-187.7,-197.54000000000002]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,{"$f":"-BE456","v":300685.13},192761.21,97299.290000000008,109252.67,83827.570000000007,69968.34,88471.26,66558.27,147963.98000000001,233257.34,295629.14,337346.48,{"$f":"SUM(G456:R456)","v":2023020.6800000002},null,null,null,null,null,null,null,null,null,"487",-11944.99,-8472.4500000000007,-5320.12,-5586.81,-4163.1099999999997,-2915.5,-3970.9900000000002,-2594.34,-7439.53,-10044.450000000001,-10713.19,-12383.07,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-300685.13,-192761.21,-97299.290000000008,-109252.67,-83827.570000000007,-69968.34,-88471.26,-66558.27,-147963.98000000001,-233257.34,-295629.14,-337346.48,null,-300685.13,-192761.21,-97299.290000000008,-109252.67,-83827.570000000007,-69968.34,-88471.26,-66558.27,-147963.98000000001,-233257.34,-295629.14,-337346.48,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-11944.99,-8472.4500000000007,-5320.12,-5586.81,-4163.1099999999997,-2915.5,-3970.9900000000002,-2594.34,-7439.53,-10044.450000000001,-10713.19,-12383.07,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,194439.88,195177.96,194283.21,198251.01,233207.69,214056.21,237982.41,213136.42,178588.91,191171.35,172487.73,183890.71,2406673.4899999998,null,null,null,null,null,null,null,null,null,"488",-1220,-1115,-985,-915,-595,-1145,-940,-1050,-630,-1090,-1160,-795,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-194439.88,-195177.96,-194283.21,-198251.01,-233207.69,-214056.21,-237982.41,-213136.42,-178588.91,-191171.35,-172487.73,-183890.71,null,-194439.88,-195177.96,-194283.21,-198251.01,-233207.69,-214056.21,-237982.41,-213136.42,-178588.91,-191171.35,-172487.73,-183890.71,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-1220,-1115,-985,-915,-595,-1145,-940,-1050,-630,-1090,-1160,-795,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,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,null,null,null,null,null,null,null,null,null,"489100",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V489101",null,"489101","Capacity Release Credits",null,null,729.96,6666.2,2154.59,2280.2000000000003,3724.7400000000002,2055.5500000000002,1477.8600000000001,1217.78,2620.86,0,1575.21,1333.1200000000001,25836.07,null,null,null,null,null,null,null,null,null,"489101",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-729.96,-6666.2,-2154.59,-2280.2000000000003,-3724.7400000000002,-2055.5500000000002,-1477.8600000000001,-1217.78,-2620.86,0,-1575.21,-1333.1200000000001,null,-729.96,-6666.2,-2154.59,-2280.2000000000003,-3724.7400000000002,-2055.5500000000002,-1477.8600000000001,-1217.78,-2620.86,0,-1575.21,-1333.1200000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,667706.6,738698.17,581730.47,571585.79,382182.36,402308.03,467776.12,2197605.12,463620.06,471684.25,427992.81,364113.78,7737003.5599999996,null,null,null,null,null,null,null,null,null,"490",-667674.4,-738698.17,-581682.9,-571561.88,-382159.98,-402291.72000000003,-467758.25,-2195614.25,-463583.45,-471665.61,-427946.35000000003,-364094.76,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-667706.6,-738698.17,-581730.47,-571585.79,-382182.36,-402308.03,-467776.12,-2197605.12,-463620.06,-471684.25,-427992.81,-364113.78,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-667706.6,-738698.17,-581730.47,-571585.79,-382182.36,-402308.03,-467776.12,-2197605.12,-463620.06,-471684.25,-427992.81,-364113.78,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,14184.69,14991.68,12334.79,13535.56,12367.69,11921.79,12112.09,43016.86,12924.92,13112.130000000001,12028.9,9206.61]
["%,FACCOUNT,TQGCACCTS,N491",null,"491","Revenue fr Natural Gas Processed by Others",null,null,{"$f":"BE461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"491",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,{"$f":"-BE462","v":131638.72},156857.26,192189.79,191481.05000000002,44268.49,63803,38307.11,51913.04,93274.17,68523.73,90585.88,103039.01000000001,1225881.2500000002,null,null,null,null,null,null,null,null,null,"492",-88629.25,-139868.54,-117042.15000000001,-58122.11,-44268.49,-37658.31,-33064.93,-30057.190000000002,-125639.81,-61812.33,-70372.67,-74933.259999999995,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-131638.72,-156857.26,-192189.79,-191481.05000000002,-44268.49,-63803,-38307.11,-51913.04,-93274.17,-68523.73,-90585.88,-103039.01000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-131638.72,-156857.26,-192189.79,-191481.05000000002,-44268.49,-63803,-38307.11,-51913.04,-93274.17,-68523.73,-90585.88,-103039.01000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1463.2,1747.31,2143.14,2360.13,634.71,847.31000000000006,495.32,626.43000000000006,1141.73,904.31000000000006,982.11,1240.3500000000001]
["%,FACCOUNT,TQGCACCTS,N493",null,"493","Rent from Gas Property",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"493",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,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,-9225.4400000000132,34543.19,-43347.44,28201.55999999999,-51671.89,-20174.219999999998,7733.1099999999869,-19613.22,-25065.010000000002,-11236.330000000005,-17022.879999999997,-41374.54,-168253.11000000004,null,null,null,null,null,null,null,null,null,"495008",225.11,245.84,315.27,336.06,333.66,398.29,360.85,384.81,453.90000000000003,471.29,447.25,466.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9225.4400000000132,-34543.19,43347.44,-28201.55999999999,51671.89,20174.219999999998,-7733.1099999999869,19613.22,25065.010000000002,11236.330000000005,17022.879999999997,41374.54,null,9225.4400000000132,-34468.19,43347.44,-28051.55999999999,51696.89,20174.219999999998,-7658.1099999999869,19663.22,25090.010000000002,11361.330000000005,17072.879999999997,41424.54,null,0,-75,0,-150,-25,0,-75,-50,-25,-125,-50,-50,null,0,0,0,0,0,0,0,0,0,0,0,0,null,225.11,245.84,315.27,336.06,333.66,398.29,360.85,384.81,453.90000000000003,471.29,447.25,466.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4169,-10196,7249,427,3680,-7621,-2575,6566,-1483,-256,147,-369]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1104892.94,1167135.57,928089.73,928900.06,965191.58000000007,1189252.6400000001,1378718.57,1211050.47,1457433.68,1460826.82,1603921.3900000001,1483453.47,14878866.920000002,null,null,null,null,null,null,null,null,null,"495007",-986189.22,-1035190.47,-841675.71,-851467.23,-889829.17,-1122743.92,-1308321.21,-1175783.58,-1346275.76,-1371764.8,-1493981.82,-1396607.03,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1104892.94,-1167135.57,-928089.73,-928900.06,-965191.58000000007,-1189252.6400000001,-1378718.57,-1211050.47,-1457433.68,-1460826.82,-1603921.3900000001,-1483453.47,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-1104892.94,-1167135.57,-928089.73,-928900.06,-965191.58000000007,-1189252.6400000001,-1378718.57,-1211050.47,-1457433.68,-1460826.82,-1603921.3900000001,-1483453.47,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,263861,404379,367577,201548,165660,120571,26173,6825,200944,119115,0,182110,2058763,null,null,null,null,null,null,null,null,null,"495018",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-263861,-404379,-367577,-201548,-165660,-120571,-26173,-6825,-200944,-119115,0,-182110,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-263861,-404379,-367577,-201548,-165660,-120571,-26173,-6825,-200944,-119115,0,-182110,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V495017",null,4974,"Standby Charges",null,null,{"$f":"BE467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"495017",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"810000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-3443.07,2874.4900000000002,707.58,0,0,0,-27.02,-787.16,-543,-74.040000000000006,-780.15,-2273.86,null,-3443.07,2874.4900000000002,707.58,0,0,0,-27.02,-787.16,-543,-74.040000000000006,-780.15,-2273.86,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,242.36,-154.34,-150.02000000000001,0,0,0,5.76,105.55,106,120.04,41.95,431.22]
["%,V810001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"810001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-2461,-2491,-3093,-2364,-2750,-2740,-2580,-2740,-2806,-2677,-2713,-1986,null,-2461,-2491,-3093,-2364,-2750,-2740,-2580,-2740,-2806,-2677,-2713,-1986,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,480,479,595,462,536,535,503,535,547,527,534,387]
["%,V812000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812000",-184.01,-104.73,-65.83,-13.65,-12.82,-21.79,-77.850000000000009,-195.5,-273.79000000000002,-374.21,-312.58,-268.34000000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-43663.76,-37914.36,-34907.51,-32581.65,-29440.28,-34029.11,-31355.7,-38977.230000000003,-54948.14,-68373.52,-12658.380000000001,-123465.5,null,-43663.76,-37914.36,-34907.51,-32581.65,-29440.28,-34029.11,-31355.7,-38977.230000000003,-54948.14,-68373.52,-12658.380000000001,-123465.5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-184.01,-104.73,-65.83,-13.65,-12.82,-21.79,-77.850000000000009,-195.5,-273.79000000000002,-374.21,-312.58,-268.34000000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2438.38,7532.49,7400,6907.66,36804.950000000004,7267.96,6694.32,8093.6,10462.6,13009.4,2442.5,23416.74]
["%,V812001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812001",-1028.46,-1120.03,-914.89,-1225.48,-1856.74,-1874.51,-2151.59,-1160.18,-680.63,-567.05000000000007,-1197.44,-399.38,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-30914.350000000002,-35508.6,-30536.02,-28795.86,-40157.64,-36220.25,-40440.660000000003,-40614.340000000004,-32568.3,-36488.5,-32988.82,-38002.32,null,-30914.350000000002,-35508.6,-30536.02,-28795.86,-40157.64,-36220.25,-40440.660000000003,-40614.340000000004,-32568.3,-36488.5,-32988.82,-38002.32,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-1028.46,-1120.03,-914.89,-1225.48,-1856.74,-1874.51,-2151.59,-1160.18,-680.63,-567.05000000000007,-1197.44,-399.38,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5562.51,6368.55,5681.4000000000005,5261.24,7337.24,6690.74,7426.26,7483.9800000000005,5970.67,6730.95,6136.09,6847.8600000000006]
["%,V870000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"870000",22676.81,15789.52,24200.89,22431.920000000002,21567.81,26291.21,26150.18,20552.53,27551.7,28775.29,23336.11,21995.84,null,25439.37,22350.080000000002,20642.97,18159,20894.28,24240.240000000002,38552.67,25748.440000000002,23812.38,20655.39,22303.62,22192.41,null,null,897318.05,705132.54,929069.96,903951.51,879418.91,1059115.52,1101686.1200000001,939991.55,1201777.8999999999,1167144.3500000001,1008982.69,920452.76,null,891220.71000000008,701637.63,925352.53999999992,899981.91,877284.01000000013,1056324.1500000001,1097133.25,939112.61,1200085.7200000002,1163484.06,1007597.27,919919.28,null,0,0,0,0,0,0,0,0,0,0,0,0,null,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,533.48,null,22676.81,15789.52,24200.89,22431.920000000002,21567.81,26291.21,26150.18,20552.53,27551.7,28775.29,23336.11,21995.84,null,25439.37,22350.080000000002,20642.97,18159,20894.28,24240.240000000002,38552.67,25748.440000000002,23812.38,20655.39,22303.62,22192.41,null,null,-5887.9000000000005,-1691,-2757,-151,-496,-379,-439,-517,-699,-298,-567,-5298]
["%,V871000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"871000",5452.6,5494.27,5129.49,4885.04,5333.1500000000005,5337.87,6685.97,5962.12,5533.6500000000005,4684.25,6430.6500000000005,4735.12,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,151461.4,154333.47,144492.45000000001,137995.71,151941.78,152076.12,192125.36000000002,169378.23,155439.55000000002,132323.21,181656.7,133760.47,null,135372.12000000002,138244.19,112313.89,121906.43000000001,135852.50000000003,135986.84000000003,176036.08000000002,153288.95000000001,138312.39000000001,115190.41,164420.53,116524.3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5452.6,5494.27,5129.49,4885.04,5333.1500000000005,5337.87,6685.97,5962.12,5533.6500000000005,4684.25,6430.6500000000005,4735.12,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V872001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"872001",1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1131.76,773.83,1160.8800000000001,1217.71,1269.83,1278.23,-9494.11,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-6003.1,0,0,0,0,0,9687.130000000001,0,0,0,0,0]
["%,V873000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"873000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3647.9300000000003,-3786.9300000000003,0,0,0,0,28.63,818.76,543,958.85,0,1685.65,null,3647.9300000000003,-3786.9300000000003,0,0,0,0,28.63,818.76,543,958.85,0,1685.65,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,-1,-1,-1,0]
["%,V873001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"873001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,842,826,1032,868,909,909,934,909,909,868,955,883,null,842,826,1032,868,909,909,934,909,909,868,955,883,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V873002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"873002",5,5,5,5,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1619,1665,2061,1496,1836,1836,1641,1836,1897,1809,1758,1103,null,1619,1665,2061,1496,1836,1836,1641,1836,1897,1809,1758,1103,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5,5,5,5,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V874000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"874000",18791.22,30559.420000000002,22236.87,19284.62,21129.37,20429.52,11185.880000000001,19478.240000000002,15185.01,18946.54,21570.11,13058.84,null,32028,35784.18,28436.639999999999,28480.28,38126.550000000003,39319.370000000003,34905,34823.54,35610.42,25075.98,22592.39,27699.690000000002,null,null,595471.74,981490.19000000006,744292.27,661613.57999999996,741957.53,713021.20000000007,463366.86,670583.30000000005,588192.61,631116.18000000005,712837.84,505067.18,null,595471.74000000011,981791.51,711945.32,661613.57999999996,714301.39999999991,656258.63,455059.26,664590.83000000007,587775.32999999996,630961.38,712569.09,499801.38,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,5265.8,null,18791.22,30559.420000000002,22236.87,19284.62,21129.37,20429.52,11185.880000000001,19478.240000000002,15185.01,18946.54,21570.11,13058.84,null,32028,35784.18,28436.639999999999,28480.28,38126.550000000003,39319.370000000003,34905,34823.54,35610.42,25075.98,22592.39,27699.690000000002,null,null,-37226.6,-2757,-275,-503,31025.600000000002,-389,4717,-2043,-5263,-3761,-2301,-4784]
["%,V875000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"875000",5056.4400000000005,5624.82,14014,5288.64,6994.67,5313.68,10725.16,10536.24,7163.9800000000005,6028.56,7532.97,10204.040000000001,null,1544.25,373.36,8.870000000000001,483.62,155.61000000000001,11.68,80.489999999999995,12.97,101.97,426.82,53.21,56.52,null,null,142524.51,156959.31,187251.42,149895.76,199450,151424.75,312791.16000000003,296815.91000000003,198129.14,173252.07,206169.05000000002,284994.60000000003,null,142255.04999999999,156627.81,187151.67,149895.75999999998,199300.5,150829.25,312721.65999999997,296719.66000000003,196848.14,172723.06999999998,205806.8,284739.60000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,255,255,255,255,255,255,255,255,255,255,255,255,null,5056.4400000000005,5624.82,14014,5288.64,6994.67,5313.68,10725.16,10536.24,7163.9800000000005,6028.56,7532.97,10204.039999999999,null,1544.25,373.36,8.870000000000001,483.62,155.61000000000001,11.68,80.489999999999995,12.97,101.97,426.82,53.21,56.52,null,null,-21071.66,-6864,-1578,-143,-105,-150,-164,-66,-76,-139,-6,-31]
["%,V878000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"878000",2131.94,887.32,650.81000000000006,-98.91,66.48,68.19,950.77,3899.46,144.86000000000001,544.15,320.82,519.29,null,10155.880000000001,9588.0300000000007,6487.4800000000005,7904.18,7559.4400000000005,7195.29,10679.93,11131.84,11069.45,12970.51,9665.07,13874.23,null,null,378641.81,361132.16000000003,352768.61,356637.56,339798.84,332027.91000000003,395886.41000000003,521102.9,362766.59,328725.58,306321,283969,null,378641.81,361132.16000000003,352768.61,356637.56,339798.83999999997,332027.91000000003,395886.41000000003,521102.9,362766.59,328725.58,306321,283969,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2131.94,887.32,650.81000000000006,-98.91,66.48,68.19,950.77,3899.46,144.86000000000001,544.15,320.82,519.29,null,10155.880000000001,9588.0300000000007,6487.4800000000005,7904.18,7559.4400000000005,7195.29,10679.93,11131.84,11069.45,12970.51,9665.07,13874.23,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V879001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"879001",-165,-5,-55,-634.1,-165,-110,-70,-450,-210,-10,85,-210,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-12786.61,-9933.7900000000009,-27746.45,-124486.65000000001,-7676.84,-22768.97,-5434.16,-10561.7,-7005.29,-6727.84,-2781.75,-4816.74,null,-12585.81,-9903.7900000000009,-27746.45,-124486.65000000001,-6655,-21349.97,-6130,-10529.7,-6765,-6625.76,-2560,-4741.97,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,-74.77,null,-165,-5,-55,-634.1,-165,-110,-70,-450,-210,-10,85,-210,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V879002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"879002",405.42,-690.86,329.19,-104.17,213.87,381.61,1309.6200000000001,789.05000000000007,135.82,819.47,-529.31000000000006,146.16,null,11611.710000000001,13626.4,13222.02,11954.960000000001,12301.08,11431.77,14388.630000000001,16673,17226.82,16086.77,26851.14,16221.41,null,null,303635.13,249539.33000000002,264453.82,240363.73,241018.17,248752.45,356284.56,384406.87,370751.14,380403.96,364542.06,297598,null,303528.38,249539.33000000002,264453.82,240363.73,240463.27,248561.19999999998,356284.56000000006,384406.87,370574.64,376841.20999999996,364239.38,296523.25,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,1074.75,null,405.42,-690.86,329.19,-104.17,213.87,381.61,1309.6200000000001,789.05000000000007,135.82,819.47,-529.31000000000006,146.16,null,11611.710000000001,13626.4,13222.02,11954.960000000001,12301.08,11431.77,14388.630000000001,16673,17226.82,16086.77,26851.14,16221.41,null,null,-3624,-3955,-4291,-3060,-3401,-3388,-4348,-3243,-971,-1520,-2089,-1011]
["%,V879006",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"879006",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-12,-340.58,-153.02000000000001,-60.59,-11.19,-69,-436.72,-67,-46.62,-58.92,-15,-33.06,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,-33.06,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V880000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880000",779.61,-756.74,1967.03,720.15,9104.5,2152.7400000000002,-1989.2,-4045.71,4517.37,8301.9,2023.1200000000001,2002.8300000000002,null,43293.08,46527,30024.59,43986.239999999998,50300.31,34606.33,37354.11,54877.11,79902.98,48325.05,78977.69,87081.680000000008,null,null,542504.69000000006,534131.15,437111.8,481911.56,656834.19000000006,480997.25,387160.39,370553.01,622750.52,695000.28,730875.69000000006,681765.52,null,542504.69000000006,534131.15,437022.45,481911.56,656506.92000000004,480997.25,387036.37000000005,370463.66,622569.74,694861.28,730875.69,681765.52,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,779.61,-756.74,1967.03,720.15,9104.5,2152.7400000000002,-1989.2,-4045.71,4517.37,8301.9,2023.1200000000001,2002.8300000000002,null,43293.08,46527,30024.59,43986.239999999998,50300.31,34606.33,37354.11,54877.11,79902.98,48325.05,78977.69,87081.680000000008,null,null,-758,-1812,-1022,-1091,-1880,-1015,-692,-610,-514,-170,-2472,-222]
["%,V880001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880001",26776.91,19446.63,27698.98,23677.08,26339.53,25292.83,28087.170000000002,27960.12,26038.100000000002,12822.69,81651.900000000009,12070.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,743802.94000000006,795851.65,780253.19000000006,668844.14,750413.85,720593.37,807102.82000000007,794321.81,731407.44000000006,362222.9,383783.46,340976.66000000003,null,580375.62,602900.80000000005,570120.44000000006,493716.08999999997,562301.87,547997.24000000011,625353.32000000007,632285.33000000007,505262.70000000007,76630.98,18522.27,117497.34,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-101210.6,-4168,-1148,-180,-87,-205,-563,-623,-87,0,0,0]
["%,V880004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880004",32.910000000000004,-230.61,-85.73,4.3600000000000003,28.21,0.53,1.6300000000000001,22.84,425.3,387.56,255.72,116.87,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,914.28,-6477.7300000000005,-2414.88,123.22,803.7,15.030000000000001,46.800000000000004,648.74,11946.53,10948.16,7223.72,3301.55,null,914.28,-6477.7300000000005,-2414.88,123.22,803.7,15.030000000000001,46.800000000000004,648.74,11946.53,10948.16,7223.72,3301.55,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,32.910000000000004,-230.61,-85.73,4.3600000000000003,28.21,0.53,1.6300000000000001,22.84,425.3,387.56,255.72,116.87,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V880005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880005",-24931.57,-23991.48,-25579.9,-23942.510000000002,-21341.03,-23589.75,-23451.4,-25201.39,-29775.22,-1385.66,-1385.66,-1338.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-692543.6,-673918.04,-720560.47,-676342.12,-608006.54,-672072.66,-673890.79,-715948.55,-836382.62,-39143,-39143,-37817.89,null,-598842.37999999989,-550022.1100000001,-576658.92000000004,-533091.19000000006,-470995.9,-540503.36,-540213.84000000008,-582146.70000000007,-626845.03,-39143,-39143,-37817.89,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V880006",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880006",1965.15,2122.75,2558.2000000000003,1877.89,2986.25,1045.92,2804.73,2522.7400000000002,2967.26,2620.9700000000003,-13.43,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,54587.37,59627.81,72062.06,53047.87,85078.25,29798.39,80595.63,71668.89,83349.900000000009,74038.81,-379.32,0,null,1942.83,5656.1500000000005,6495.89,4465.45,6015.11,2241.34,5297.43,7485.2,5253.86,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V880007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880007",484.19,435.56,274.40000000000003,239.09,235.45000000000002,241.98000000000002,222.12,244.6,247.07,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,13449.7,12234.81,7729.71,6753.88,6707.97,6893.92,6382.81,6948.87,6940.1900000000005,0,0,0,null,13449.7,12234.81,7729.71,6753.88,6707.97,6893.92,6382.81,6948.87,6940.1900000000005,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V880008",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880008",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,803981.49,864168.20000000007,851025.08000000007,774717.76,813441.08000000007,782000.38,890044.67,867236.16,653032.97,74038.95,9173.0300000000007,0,null,668575.10000000009,695208.41999999993,658358.38,598663.2300000001,645550.49,626493.92000000004,724376.65,705333.7,510599.2900000001,74038.95,9173.0300000000007,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V880009",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"880009",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-803981.49,-864168.20000000007,-851025.08000000007,-774717.76,-813441.08000000007,-782000.38,-890044.67,-867236.16,-653032.97,-74038.95,-9173.0300000000007,0,null,-668575.10000000009,-695208.41999999993,-658358.38,-598663.2300000001,-645550.49,-626493.92000000004,-724376.65,-705333.7,-510599.2900000001,-74038.95,-9173.0300000000007,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V881000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"881000",231.49,228.92000000000002,228.28,227.64000000000001,225.71,225.71,223.78,226.35,228.92000000000002,229.84,236.24,234.31,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6492.72,6673.56,6618.99,null,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6430.38,6492.72,6673.56,6618.99,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,231.49,228.92000000000002,228.28,227.64000000000001,225.71,225.71,223.78,226.35,228.92000000000002,229.84,236.24,234.31,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V901000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"901000",2352.7800000000002,-676.49,5050.84,2078.6799999999998,2335.1,5098.08,-733.44,-4382.4800000000005,6144.1900000000005,5666.02,104.64,2691.18,null,286.36,-88.98,0,0,0,37.380000000000003,13.38,0,21.69,0,0,0,null,null,103745.89,10726.51,181451.72,93983.5,101154.29000000001,183023.80000000002,7866.89,-93648.47,199919.17,188081.21,27730.66,105662.08,null,103745.89,10726.51,181451.72,93983.5,101154.29000000001,183023.80000000002,7866.89,-93648.47,199919.17,188081.21,27730.66,105662.08,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2352.7800000000002,-676.49,5050.84,2078.6799999999998,2335.1,5098.08,-733.44,-4382.4800000000005,6144.1900000000005,5666.02,104.64,2691.18,null,286.36,-88.98,0,0,0,37.380000000000003,13.38,0,21.69,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V902000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"902000",9520.77,9720.09,7903.46,8855.1,9922.4500000000007,9400.9500000000007,11435.09,10556.83,9662.7100000000009,9895.64,11531.78,9961.7900000000009,null,562.30000000000007,296.85000000000002,403.34000000000003,205.5,762.36,1025.8499999999999,410.48,1162.1000000000001,891.15,948.07,1123.49,1069.5899999999999,null,null,282416.40000000002,287564.40000000002,237225,266221.78999999998,298153.63,284108.73,344860.9,318918.51,291618.87,294815.31,344989.58,298303.15000000002,null,282416.40000000002,287564.40000000002,237225,266221.78999999998,298153.63,284108.73,344860.9,318918.51,291618.87,294815.31,344989.58,298303.15000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9520.77,9720.09,7903.46,8855.1,9922.4500000000007,9400.9500000000007,11435.09,10556.83,9662.7100000000009,9895.64,11531.78,9961.7900000000009,null,562.30000000000007,296.85000000000002,403.34000000000003,205.5,762.36,1025.8499999999999,410.48,1162.1000000000001,891.15,948.07,1123.49,1069.5899999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V903001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"903001",45718.5,50994.32,46639.78,41196.629999999997,45243.96,42685.770000000004,49214.14,52157.120000000003,45096.770000000004,47830.239999999998,50642.28,41959.16,null,10776.64,12105.67,9067.39,12245.36,10690.22,12172.61,14698.48,13468.12,13469.99,10408.960000000001,8560.06,9929.4699999999993,null,null,1444279.31,1608876.67,1471550.6,1331161.19,1444420.6600000001,1368153.24,1589574.26,1667967.69,1454185.1,1514986.43,1609745.97,1344087.18,null,1260486.7999999998,1428588.32,1284466.76,1146560.95,1264676.97,1181506.6300000001,1351268.49,1450149.28,1247897.03,1314498.03,1418827.4799999997,1213665.55,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,45718.5,50994.32,46639.78,41196.629999999997,45243.96,42685.770000000004,49214.14,52157.120000000003,45096.770000000004,47830.239999999998,50642.28,41959.16,null,10776.64,12105.67,9067.39,12245.36,10690.22,12172.61,14698.48,13468.12,13469.99,10408.960000000001,8560.06,9929.4699999999993,null,null,-109,-135,-154,-2,-1,-104,-3,-102,-4,-9,-101,0]
["%,V903002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"903002",-180.13,5128.32,3457.86,2858.03,5678.82,1696.16,4121.3500000000004,3396.7400000000002,3741.12,1966.39,646.94000000000005,4481.22,null,2432.0300000000002,1570.3700000000001,2279.19,1598.3500000000001,1792.69,1890.55,1827.5,870.64,2142.31,1219.24,2153.79,2443.08,null,null,17063,198342.01,152603.95000000001,115612.78,215667.27000000002,94540.800000000003,162347.58000000002,130121.99,131804.79,63770.03,3832.71,117168.27,null,17063,198342.01,152603.95000000001,115612.78,215667.27000000002,94540.800000000003,162347.58000000002,130121.99,131804.79,63770.03,3832.71,117168.27,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-180.13,5128.32,3457.86,2858.03,5678.82,1696.16,4121.3500000000004,3396.7400000000002,3741.12,1966.39,646.94000000000005,4481.22,null,2432.0300000000002,1570.3700000000001,2279.19,1598.3500000000001,1792.69,1890.55,1827.5,870.64,2142.31,1219.24,2153.79,2443.08,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V903003",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"903003",491.52,472,283.12,494.48,481.1,485.79,489.49,535,520.15,545.34,527.35,481,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,45983.4,44194.18,26853.24,46768.79,46778.23,46237.07,45183.13,48080.82,46549.25,50089.020000000004,47732.94,44252.63,null,45983.4,44194.18,26853.24,46768.79,46778.23,46237.07,45183.13,48080.82,46549.25,50089.020000000004,47732.94,44252.63,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,491.52,472,283.12,494.48,481.1,485.79,489.49,535,520.15,545.34,527.35,481,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V904000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"904000",0,0,0,0,0,0,0,0,0,0,0,0,null,8932.06,6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,null,null,86155.91,56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,null,86155.91,56565.090000000004,-329449.03000000003,42749.82,41539.39,-163534.44,67165.94,127594.83,201420.82,141410.92000000001,123873.73,95388.69,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8932.06,6340.33,-33892.93,3354.98,3287.58,-14898.720000000001,6678.52,12732.15,18391.29,13239.04,12635.04,10348.790000000001,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V904001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"904001",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15426.43,8434.77,-92296.95,5952.6500000000005,5608.01,-34920.230000000003,10834.91,42055.55,71193.95,77583.240000000005,57402.85,37994.35,null,15426.43,8434.77,-92296.95,5952.6500000000005,5608.01,-34920.230000000003,10834.91,42055.55,71193.95,77583.240000000005,57402.85,37994.35,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V904002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"904002",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,116831.27,63488.26,-479452.12,45774.75,43313.55,-208466.05000000002,87154.98,170892.5,269961.11,293175.49,217525.56,144379.18,null,116831.27,63488.26,-479452.12,45774.75,43313.55,-208466.05000000002,87154.98,170892.5,269961.11,293175.49,217525.56,144379.18,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V907000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"907000",1431.46,1421.66,1227.94,1095.3399999999999,1492.63,1132.23,1371.44,1397.44,1599.8400000000001,1215.18,1117.48,1125.06,null,22.03,-6.84,0,0,0,0,0,0,0,0,0,0,null,null,48896.81,49101.56,43207.82,39302.590000000004,50399.18,39968.840000000004,47097.56,47758.06,53758.21,43058.270000000004,38419.46,38987.19,null,48896.81,49101.56,43207.82,39302.590000000004,50399.18,39968.840000000004,47097.56,47758.06,53758.21,43058.270000000004,38419.46,38987.19,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1431.46,1421.66,1227.94,1095.3399999999999,1492.63,1132.23,1371.44,1397.44,1599.8400000000001,1215.18,1117.48,1125.06,null,22.03,-6.84,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V908003",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"908003",11367.41,11244.19,10623.06,9977.91,10672.09,9741.34,12693.220000000001,12635.43,12632.460000000001,11784.97,15061.18,11044.98,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,338603.39,336467.99,319490.63,302045.02,319833.78999999998,298032.21000000002,383624.61,383935.86,375391.27,353575.27,452198.22000000003,331493.74,null,338603.39,336467.99,319490.63,302045.02,319833.78999999998,298032.21000000002,383624.61,383935.86,375391.27,353575.27,452198.22000000003,331493.74,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,11367.41,11244.19,10623.06,9977.91,10672.09,9741.34,12693.220000000001,12635.43,12632.460000000001,11784.97,15061.18,11044.98,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V908007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"908007",23668.05,14703.24,5462.33,5356.64,5007.57,7490.75,10611.83,24984.36,34826.78,28072.15,33798.81,25483.77,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3133107.27,1527309.08,924130.20000000007,919896.17,838322.02,752145.35,1634124.19,3498300.49,4555872.45,4335352.2699999996,3799694.15,2694321.15,null,3133107.27,1527309.08,924130.20000000007,919896.17,838322.02,752145.35,1634124.19,3498300.49,4555872.45,4335352.2699999996,3799694.15,2694321.15,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,23668.05,14703.24,5462.33,5356.64,5007.57,7490.75,10611.83,24984.36,34826.78,28072.15,33798.81,25483.77,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V909001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001",150.38,295.77,750.38,832.93000000000006,391.47,3741.12,737.62,3143.36,11452.34,66.27,109.28,99.4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,30593.86,11169.59,40352.300000000003,23529,11153,110084.5,30136,125700,321694.91000000003,2751,3087,4416.1900000000005,null,30593.86,11169.59,40352.300000000003,23529,11153,110084.5,30136,125700,321694.91000000003,2751,3087,4416.1900000000005,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,150.38,295.77,750.38,832.93000000000006,391.47,3741.12,737.62,3143.36,11452.34,66.27,109.28,99.4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V909002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002",0,0,0,0,0,52.65,0,2.04,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,20000,0,0,4032.8,0,58,0,0,0,0,null,0,0,20000,0,0,4032.8,0,58,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,52.65,0,2.04,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V909005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005",0,0,0,0,0,0,6.96,0,0,0,0,5.84,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4500,0,2475,1000,2500,995,200,0,0,6000,0,8890,null,4500,0,2475,1000,2500,995,200,0,0,6000,0,8890,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,6.96,0,0,0,0,5.84,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V920000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"920000",38586.520000000004,36318.129999999997,20482.73,31736.850000000002,35437.68,24211.02,34176.050000000003,37834.06,75603.97,35196.82,38487.919999999998,23876.25,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,582884.44000000006,565114.62,215877.80000000002,539048.94999999995,583688.85,232627.37,557054.94000000006,703979.72,1627655.5899999999,552291.59,583506.34,247450.99,null,582884.44000000006,565114.62,215877.80000000002,539048.94999999995,583688.85,232627.37,557054.94000000006,703979.72,1627655.5899999999,552291.59,583506.34,247450.99,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,38586.520000000004,36318.129999999997,20482.73,31736.850000000002,35437.68,24211.02,34176.050000000003,37834.06,75603.97,35196.82,38487.919999999998,23876.25,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V920002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"920002",0,0,0,0,0,0,0,0,86792.8,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,2438000,0,0,0,null,0,0,0,0,0,0,0,0,2438000,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,86792.8,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V921000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",115319.62,136643.07,115454.65000000001,96963.31,119715.58,129582.12000000001,134396.46,125790.23,120393.31,131707.9,133762.51,123759.18000000001,null,261.60000000000002,574.52,0,634.6,0,0,0,0,0,1119,0,0,null,null,3189439.74,3674460.98,3120545.05,2659462.6,3126612.29,3748907.87,3501900.83,3236549.03,3575225.66,3305718.52,3441310.6,3417466.3,null,2444564.16,2889696.6900000004,2388224.7400000002,1876513.35,2209715.88,3095072.95,2603524.5100000002,2344805.0099999998,2769237.6799999997,2554100.87,2662074.25,2545866.15,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,115319.62,136643.07,115454.65000000001,96963.31,119715.58,129582.12000000001,134396.46,125790.23,120393.31,131707.9,133762.51,123759.18000000001,null,261.60000000000002,574.52,0,634.6,0,0,0,0,0,1119,0,0,null,null,-615,-1660,-1201,-1430,-658,-1473,-901,-316,-1637,-2536,-530,-903]
["%,V921010",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921010",254.32,251.49,250.79,250.08,247.96,247.96,245.84,248.67000000000002,290.45999999999998,254.38,484.56,484.56,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,8158.87,7185.99,13688.19,13688.19,null,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,8158.87,7185.99,13688.19,13688.19,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,254.32,251.49,250.79,250.08,247.96,247.96,245.84,248.67000000000002,290.45999999999998,254.38,484.56,484.56,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V921011",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011",254.32,251.49,250.79,250.08,247.96,247.96,245.84,248.67000000000002,290.45999999999998,254.38,484.56,484.56,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,8158.87,7185.99,13688.19,13688.19,null,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,7064.38,8158.87,7185.99,13688.19,13688.19,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,254.32,251.49,250.79,250.08,247.96,247.96,245.84,248.67000000000002,290.45999999999998,254.38,484.56,484.56,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V921012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921012",0,0,0,0,0,0,0,0,0,0,2228.98,2101.5700000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,62965.5,59366.340000000004,null,0,0,0,0,0,0,0,0,0,0,62965.5,59366.34,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,2228.98,2101.5700000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V922000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"922000",-9740.84,-9629.41,-9601.3000000000011,-9574.25,-9478.7900000000009,-9478.7900000000009,-9368.880000000001,-9476.57,-14921.470000000001,-9524.7199999999993,-9524.7199999999993,-9197.7199999999993,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-270579.02,-270489.23,-270459.16000000003,-270459.16000000003,-270051.12,-270051.12,-269220.53000000003,-269220.53000000003,-419142.51,-269060.25,-269060.25,-259822.75,null,-270313.41000000003,-270311.34000000003,-270311.34000000003,-270311.34000000003,-270173.31,-270173.31,-269907.44,-269907.44,-419902.83,-269902.93,-269902.93,-264922.89,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-9740.84,-9629.41,-9601.3000000000011,-9574.25,-9478.7900000000009,-9478.7900000000009,-9368.880000000001,-9476.57,-14921.470000000001,-9524.7199999999993,-9524.7199999999993,-9197.7199999999993,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V923000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000",9381.6200000000008,10082.040000000001,9299.9,10014.61,5984.03,7622.76,11847.87,16003.53,13092.06,-2335.16,7640.72,7599.29,null,0,0,0,250,0,0,0,0,0,0,0,0,null,null,207127.54,153306.14000000001,309073.38,173214.94,222274.7,172721.51,233127.86000000002,468419.39,312315.36,-97919.09,253405.35,214529.78,null,206398.41999999998,151948.4,307734.48000000004,171763.58000000002,220736.49000000002,171280.01,231695.29,467050.73,310960.14,-101747.47,251689.03,212935.06,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9381.6200000000008,10082.040000000001,9299.9,10014.61,5984.03,7622.76,11847.87,16003.53,13092.06,-2335.16,7640.72,7599.29,null,0,0,0,250,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V924000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"924000",2421.65,1739.17,2797.85,1897.27,1881.19,1936.51,232.96,1912.95,1907.99,44.71,92.89,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,67268.08,48853.08,78812.75,53595.130000000005,53595.130000000005,55171.130000000005,6694.18,54345.130000000005,53595.130000000005,54572.55,55285.05,52985.3,null,67268.08,48853.08,78812.75,53595.130000000005,53595.130000000005,55171.130000000005,6694.18,54345.130000000005,53595.130000000005,54572.55,55285.05,52985.3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2421.65,1739.17,2797.85,1897.27,1881.19,1936.51,232.96,1912.95,1907.99,44.71,92.89,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V925000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"925000",744.07,994.76,596.71,623.30000000000007,617.87,598.37,593.14,748.18000000000006,1456.34,706.17,696.17,682.37,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5391.63,7649.32,4842.72,4881.16,5205.6500000000005,4402.6900000000005,4707.09,5610.17,9341.11,5112.1500000000005,5251.29,5209.1000000000004,null,5391.63,7649.32,4842.72,4881.16,5205.6500000000005,4402.6899999999996,4707.09,5610.17,9341.11,5112.1500000000005,5251.29,5209.1000000000004,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,737.73,956.31000000000006,625.46,624.53,614.54,608.66,594.93000000000006,748.38,1439.74,682.22,707.38,691.91,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V926000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926000",16213.29,17422.510000000002,11860.67,15538.9,17511.13,14771.87,21842.11,21187.39,22376.49,18173.53,19014.59,14741.29,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,117485.05,133971.63,96257.95,121687.85,147534.15,108736.91,173338.98,158874.62,143525.91,131563.48000000001,143427.68,112534.62,null,117485.05,133971.63,96257.95,121687.85,147534.15,108736.91,173338.98,158874.62,143525.91,131563.48000000001,143427.68,112534.62,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,16075.18,16749.07,12432.16,15569.61,17416.670000000002,15025.69,21908.100000000002,21193.18,22121.62,17556.98,19320.68,14947.35,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V930200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",4724.03,4672.96,4666.66,4650.58,4612.72,4612.72,4574.8599999999997,4678.37,4728.82,3427.5,3427.5,3427.5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,162974.87,161770.85,165680.61000000002,155192.9,154365.34,164443.46,158574.01999999999,155349.44,162261.32,192751.69,161695.26,171406.31,null,162974.87,161770.85,165680.61000000002,155192.9,154365.34,164443.46,158574.01999999999,155349.44,162261.32,192751.69,161695.26,171406.31,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4724.03,4672.96,4666.66,4650.58,4612.72,4612.72,4574.8599999999997,4678.37,4728.82,3427.5,3427.5,3427.5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V931000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"931000",4398.0600000000004,3801.98,4776.43,3755.2400000000002,3894,3828.56,3796.9900000000002,3764.56,3933.6800000000003,3750.57,4683.0200000000004,3387.34,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,122168.45,107051.81,134802.16,106335.16,111280.01000000001,109288.35,109364.07,106947.78,110496.78,106428.11,132543.85,95942.430000000008,null,122168.45000000001,107051.81000000001,134802.16,106335.16,111280.01000000001,109288.35,109364.07,106947.78,110496.78,106428.11000000002,132543.85,95942.430000000008,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4398.0600000000004,3801.98,4776.43,3755.2400000000002,3894,3828.56,3796.9900000000002,3764.56,3933.6800000000003,3750.57,4683.0200000000004,3387.34,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V931002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"931002",3519.41,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,97761.27,0,0,0,0,0,0,0,0,0,0,0,null,97761.27,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3519.41,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NOTHER_OPER_EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER_OPER_EXPENSES",340209.22000000003,350319.88,315987.31999999995,282692.02999999991,334015.76000000013,322169.87000000005,343643.8,368507.39,500820.67000000004,370522.58,455022.66000000009,331547,null,147345.31000000003,149040.97,76679.56,129257.07,145870.12,117032.35,159589.19000000003,171499.91000000003,202640.45,150474.83000000002,184915.5,190916.87,null,null,13015812.049999999,12050689.160000002,9499170.1600000001,9597606.0800000038,10943302.690000003,10252048.080000002,12248644.920000004,14529437.580000002,19411892.91,15172240.439999999,15144259.229999997,12663569.609999996,null,11941959.780000003,10942186.300000001,8378498.5500000035,8528295.2200000025,9668958.7600000072,9266477.0099999998,10957070.210000006,13302353.969999995,18282210.140000004,13830814.960000001,13787344.999999996,11407116.279999999,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,7021.2,null,335770.08999999997,351594.52999999997,311635.87999999995,280872.41999999993,325697.77000000008,319443,336048.95999999996,362987.31,501071.99000000005,355824.08,375087.15,321030.76999999996,null,147345.31000000003,149040.97,76679.56,129257.07,145870.12,117032.35,159589.19000000003,171499.91000000003,202640.45,150474.83000000002,184915.5,190916.87,null,null,-167782.61,-8816.2999999999993,1100.380000000001,6070.9,69075.790000000008,7390.7000000000007,21923.47,8698.130000000001,7834.27,11953.39,1087.5400000000009,18833.820000000003]
[]
["%,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"885000",1966.8400000000001,1174.3800000000001,1476.38,1420.57,1407.56,1347.59,1663.0900000000001,1608.39,2637.06,1672.76,1637.65,1454.98,null,99.12,-30.8,0,0,0,0,0,0,0,0,0,0,null,null,57795.6,35613.870000000003,45481.26,43782.38,42648.65,42265.42,50647.040000000001,48773.14,76170.59,50207.12,48525.25,44168.75,null,57795.6,35613.870000000003,45481.26,43782.38,42648.65,42265.42,50647.040000000001,48773.14,76170.59,50207.12,48525.25,44168.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1966.8400000000001,1174.3800000000001,1476.38,1420.57,1407.56,1347.59,1663.0900000000001,1608.39,2637.06,1672.76,1637.65,1454.98,null,99.12,-30.8,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V886000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"886000",192.76,201.15,192.81,191.45000000000002,203.16,171.22,155.61000000000001,165.65,160.26,163.25,171.45000000000002,156.65,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5354.49,5650.37,5431.32,5408.39,5788.2,4878.04,4471.6000000000004,4706.09,4501.7700000000004,4611.33,4843.1400000000003,4425.05,null,5354.49,5650.37,5431.32,5408.39,5788.2000000000007,4878.04,4471.6000000000004,4706.09,4501.7700000000004,4611.33,4843.1399999999994,4425.05,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,192.76,201.15,192.81,191.45000000000002,203.16,171.22,155.61000000000001,165.65,160.26,163.25,171.45000000000002,156.65,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-97,-316,-38,-122,-245,-130,-31,-185,-62,-391,-75,-37]
["%,V887000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"887000",3231.2200000000003,2315.14,2224.61,2913.21,2924.19,3041.7400000000002,1678.17,2510.2800000000002,3876.76,6085.32,3147.27,2672.31,null,20400,4289.76,7548.64,6636.27,16980.490000000002,23355.47,3421.29,21463.15,10472.68,24495.62,26640.350000000002,22804.3,null,null,631395.95000000007,592485.77,569964.65,581265.01,578958.39,558397.36,541281.92000000004,561745.4,596857.15,783445.6,734035.95000000007,648181.31000000006,null,631395.95000000007,592485.77,569964.65,581265.01,578958.39,558397.36,541281.92000000004,561745.4,596857.15,783445.6,734035.95000000007,648181.30999999994,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3231.2200000000003,2315.14,2224.61,2913.21,2924.19,3041.7400000000002,1678.17,2510.2800000000002,3876.76,6085.32,3147.27,2672.31,null,20400,4289.76,7548.64,6636.27,16980.490000000002,23355.47,3421.29,21463.15,10472.68,24495.62,26640.350000000002,22804.3,null,null,-1405,-866,-774,-676,-1386,-958,-1277,-1202,-1929,-949,-1198,-3310]
["%,V888000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"888000",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,100.33,550.80000000000007,0,0,0,0,0,738.08,54.43,0,0,null,0,100.33,550.80000000000007,0,0,0,0,0,738.08,54.43,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V888001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"888001",19319.66,2480.92,8658.15,5746.67,5879.22,4135.75,19198.810000000001,6712.1100000000006,7758.93,3173.89,12069.09,421.2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,27936.39,12282.78,11883.31,5282.49,781.6,4043.4100000000003,19246.02,21137.5,41290.33,23944.350000000002,32276.23,8745.5500000000011,null,27936.39,12282.78,11883.31,5282.49,781.6,4043.4100000000003,19246.02,21137.5,41290.33,23944.350000000002,32276.23,8745.5500000000011,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,19319.66,2480.92,8658.15,5746.67,5879.22,4135.75,19198.810000000001,6712.1100000000006,7758.93,3173.89,12069.09,421.2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V888002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"888002",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5499.1500000000005,9102.630000000001,3149.25,5109.6000000000004,15592.37,1731.25,7635.4800000000005,1050.6200000000001,9725.49,7278.24,7339.32,8745.27,null,5499.1500000000005,9102.630000000001,3149.25,5109.6000000000004,15592.37,1731.25,7635.4800000000005,1050.6200000000001,9725.49,7278.24,7339.32,8745.27,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V888003",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"888003",2632.63,2793.67,1626.54,1663.41,1251,1122,2014.5900000000001,1166.6200000000001,5531.4400000000005,7885.1,6450.57,2810.44,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,109656.37,159606.85,134838.22,152856.95000000001,142402.36000000002,128449.81,142313.44,134544.12,222364.87,210706.78,155538,107807.23,null,109656.37,159606.85,134838.22,152856.95000000001,142402.36000000002,128449.81,142313.44,134544.12,222364.87,210706.78,155538,107807.23,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2632.63,2793.67,1626.54,1663.41,1251,1122,2014.5900000000001,1166.6200000000001,5531.4400000000005,7885.1,6450.57,2810.44,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V888006",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"888006",0,0,0,0,0,0,0,0,-5099,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,26000.79,0,0,0,0,0,27.09,0,-311267,29.43,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,26000.79,0,0,0,0,0,27.09,0,-311267,29.43,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V889000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"889000",362.83,527.84,488.85,322.89,184.29,436.88,675.09,816.61,2614.2800000000002,-3184.7400000000002,649.87,568.53,null,0,0,0,0,0,0,0,0,1105.9100000000001,237.67000000000002,0,0,null,null,10085.49,14833.62,13810.35,9146.64,5262.67,12451.18,19410.46,17192.939999999999,17821,18637.09,18370.010000000002,16070.01,null,10085.490000000002,14833.62,13810.35,9146.64,5262.67,12451.18,19410.46,17192.940000000002,17821,18637.09,18370.010000000002,16070.01,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,362.83,527.84,488.85,322.89,184.29,436.88,675.09,816.61,2614.2800000000002,-3184.7400000000002,649.87,568.53,null,0,0,0,0,0,0,0,0,1105.9100000000001,237.67000000000002,0,0,null,null,-171,-252,-849,-139,-322,-287,-548,-403,-376,-743,-393,-229]
["%,V892000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"892000",-314.91000000000003,-403.32,-148.68,-380.67,-342,203.75,-880.56000000000006,254.03,31.17,125.94,454.45,111.62,null,9748.35,4353.51,9923.52,6603.85,-7706.51,1875.72,4496.5,4570.57,3253.9700000000003,6105.41,5494.64,5307.37,null,null,100764.65000000001,70988.58,65204.69,65029.93,38705.61,71944.639999999999,25992.59,83636.28,78490.100000000006,80748.790000000008,128582.27,80819.62,null,100764.65,70988.58,65204.69,65029.93,38705.61,71944.639999999999,25992.59,83636.28,78490.100000000006,80748.790000000008,128582.27,80819.62,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-314.91000000000003,-403.32,-148.68,-380.67,-342,203.75,-880.56000000000006,254.03,31.17,125.94,454.45,111.62,null,9748.35,4353.51,9923.52,6603.85,-7706.51,1875.72,4496.5,4570.57,3253.9700000000003,6105.41,5494.64,5307.37,null,null,-5,-57,0,0,0,0,-1000,0,0,-168,-6,-6]
["%,V893000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"893000",489.12,776.59,150.02000000000001,-130.14000000000001,392.85,-49.36,297.48,641.95000000000005,1464.78,282.41000000000003,520.02,454.61,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,86038.92,103390.59,86922.45,72710.820000000007,86959.44,64189.89,72004.11,84261.8,111018.79000000001,75788.39,86931.83,72763.44,null,86038.92,103390.59,86922.45,72710.820000000007,86959.44,64189.89,72004.11,84261.8,111018.79000000001,75788.39,86931.83,72763.44,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,489.12,776.59,150.02000000000001,-130.14000000000001,392.85,-49.36,297.48,641.95000000000005,1464.78,282.41000000000003,520.02,454.61,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NMAINTENANCE_EXPENSE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE_EXPENSE",27880.15,9866.3700000000008,14668.680000000002,11747.39,11900.270000000002,10409.569999999998,24802.28,13875.640000000003,18975.679999999997,16203.93,25100.37,8650.34,null,30247.47,8612.4700000000012,17472.16,13240.12,9273.9800000000014,25231.190000000002,7917.79,26033.72,14832.560000000001,30838.699999999997,32134.99,28111.67,null,null,1060527.8,1004055.3899999999,937236.3,940592.2100000002,917099.29,888351.00000000012,883029.74999999988,957047.89,847711.16999999993,1255451.5499999998,1216442,991726.23000000021,null,1034527.0100000001,1004055.39,937236.3,940592.21000000008,917099.28999999992,888351.00000000012,883002.65999999992,957047.89,1158978.17,1255422.1199999999,1216442,991726.22999999986,null,26000.79,0,0,0,0,0,27.09,0,-311267,29.43,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,27880.15,9866.3700000000008,14668.680000000002,11747.39,11900.270000000002,10409.569999999998,24802.28,13875.640000000003,24074.679999999997,16203.93,25100.37,8650.34,null,30247.47,8612.4700000000012,17472.16,13240.12,9273.9800000000014,25231.190000000002,7917.79,26033.72,14832.560000000001,30838.699999999997,32134.99,28111.67,null,null,-1678,-1491,-1661,-937,-1953,-1375,-2856,-1790,-2367,-2251,-1672,-3582]
[]
[]
[null,null,"GAS USED"]
[]
[null,null,810,"Compressor Station Fuel"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02157",null,null,"Allen Station",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"810",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,159,0,0,0,0,0,0,-5,0,0,-1493.71,null,0,159,0,0,0,0,0,0,-5,0,0,-1493.71,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,-31,0,0,0,0,0,0,1,1,-1,283.27]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02162",null,null,"Indianola",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"810",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-3443.07,2735.4900000000002,707.58,0,0,0,-27.02,-531.16,0,-74.040000000000006,0,0,null,-3443.07,2735.4900000000002,707.58,0,0,0,-27.02,-531.16,0,-74.040000000000006,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,242.36,-92.34,-150.02000000000001,0,0,0,5.76,106.03,0,14.040000000000001,0,0]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02155",null,null,"Lark Station",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"810",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,-20,0,0,0,0,0,-256,-538,0,-780.15,-780.15,null,0,-20,0,0,0,0,0,-256,-538,0,-780.15,-780.15,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,-31,0,0,0,0,0,-0.48,105,105,42.95,147.95000000000002]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02156",null,null,"CNG Compressors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"810",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-2461,-2491,-3093,-2364,-2750,-2740,-2580,-2740,-2806,-2677,-2713,-1986,null,-2461,-2491,-3093,-2364,-2750,-2740,-2580,-2740,-2806,-2677,-2713,-1986,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,480,479,595,462,536,535,503,535,547,527,534,387]
[null,null,null,"TOTAL ACCOUNT 810"]
[]
[null,null,"812 Other Utility Use:"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04110",null,null,"Logan Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-247.93,-119.85000000000001,-28.98,-10.130000000000001,-1.23,-0.84,-2.54,-151.70000000000002,-306.85000000000002,-612.84,0,-1143.17,null,-247.93,-119.85000000000001,-28.98,-10.130000000000001,-1.23,-0.84,-2.54,-151.70000000000002,-306.85000000000002,-612.84,0,-1143.17,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6.51,25.41,6.1400000000000006,2.14,377.38,0.17,0.54,31.77,58.19,116.22,0,216.79]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04111",null,null,"Ogden Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1978.95,-1232.5,-742.92,-207.02,-104.41,-141.55000000000001,-211.79,-1326.98,-2457.2600000000002,-3428.11,0,-8046.87,null,-1978.95,-1232.5,-742.92,-207.02,-104.41,-141.55000000000001,-211.79,-1326.98,-2457.2600000000002,-3428.11,0,-8046.87,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,77.180000000000007,261.3,157.51,43.88,3345.89,30.060000000000002,45.19,275.93,466,650.13,0,1526.06]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04100,V04102",null,null,"Price Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-262.63,-96.67,-44.38,-20.79,-8.4600000000000009,-18.22,-5.0200000000000005,-36.64,-419.7,-741.46,0,-1580.8,null,-262.63,-96.67,-44.38,-20.79,-8.4600000000000009,-18.22,-5.0200000000000005,-36.64,-419.7,-741.46,0,-1580.8,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3.09,20.490000000000002,9.4,4.4000000000000004,428.28000000000003,3.86,1.07,7.79,79.59,140.61000000000001,0,299.79000000000002]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSOUTHERN",null,null,"Southern Utah Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-287.95,-3808.57,-1402.34,-228.27,-23.86,-32.630000000000003,-559.02,-1311.45,-2168.75,-3551.75,-1393.76,-3580.67,null,-287.95,-3808.57,-1402.34,-228.27,-23.86,-32.630000000000003,-559.02,-1311.45,-2168.75,-3551.75,-1393.76,-3580.67,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,22.62,303.07,297.29000000000002,48.370000000000005,822.47,6.8900000000000006,119.34,262.97000000000003,411.27,673.57,264.32,679.02]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04101",null,null,"Provo Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-958.18000000000006,-245.86,-126.04,-37.369999999999997,-28.32,-50.69,-162.30000000000001,-1185.5899999999999,-2303.14,-3937.08,-2990.43,-2286,null,-958.18000000000006,-245.86,-126.04,-37.369999999999997,-28.32,-50.69,-162.30000000000001,-1185.5899999999999,-2303.14,-3937.08,-2990.43,-2286,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,115.79,52.120000000000005,26.72,7.92,1981.9,10.78,34.65,237.21,436.78000000000003,746.66,567.13,433.53000000000003]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSALT_LAKE",null,null,"Salt Lake Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-39744.11,-32306.18,-32497.02,-32064.420000000002,-29261.18,-33763.39,-30337.18,-34769.370000000003,-47018.65,-55728.07,-7961.6100000000006,-106559.65000000001,null,-39744.11,-32306.18,-32497.02,-32064.420000000002,-29261.18,-33763.39,-30337.18,-34769.370000000003,-47018.65,-55728.07,-7961.6100000000006,-106559.65000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2177.09,6849.56,6890.03,6798.28,29846.52,7211.93,6478.26,7239.57,8957.0400000000009,10608.78,1549.72,20208.900000000001]
[null,null,null,"Wyoming Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04140",null,null,"  Evanston & Lyman",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",-184.01,-104.73,-65.83,-13.65,-12.82,-21.79,-77.850000000000009,-195.5,-273.79000000000002,-374.21,-312.58,-268.34000000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-184.01,-104.73,-65.83,-13.65,-12.82,-21.79,-77.850000000000009,-195.5,-273.79000000000002,-374.21,-312.58,-268.34000000000003,null,-184.01,-104.73,-65.83,-13.65,-12.82,-21.79,-77.850000000000009,-195.5,-273.79000000000002,-374.21,-312.58,-268.34000000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-184.01,-104.73,-65.83,-13.65,-12.82,-21.79,-77.850000000000009,-195.5,-273.79000000000002,-374.21,-312.58,-268.34000000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36.1,20.54,12.91,2.67,2.5100000000000002,4.2700000000000005,15.27,38.36,53.730000000000004,73.430000000000007,61.33,52.65]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04141",null,null,"  Rock Springs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",-968.63,-892.45,-848.06000000000006,-1163.3900000000001,-1436.55,-1629.72,-1897.05,-935.33,-509.57,-442.27,-924.16,-253.59,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-968.63,-892.45,-848.06000000000006,-1163.3900000000001,-1436.55,-1629.72,-1897.05,-935.33,-509.57,-442.27,-924.16,-253.59,null,-968.63,-892.45,-848.06000000000006,-1163.3900000000001,-1436.55,-1629.72,-1897.05,-935.33,-509.57,-442.27,-924.16,-253.59,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-968.63,-892.45,-848.06000000000006,-1163.3900000000001,-1436.55,-1629.72,-1897.05,-935.33,-509.57,-442.27,-924.16,-253.59,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,186.59,170.1,164.5,228.32,279.33,317.95999999999998,372.31,183.57,103.23,92.26,191.85,52.9]
["%,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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-14179.7,-17862.830000000002,-16008.269999999999,-14933,-18049.090000000004,-17855.57,-18386.260000000002,-18325.690000000002,-16040.52,-17443.57,-15122.86,-16483.469999999998,null,-14179.7,-17862.830000000002,-16008.269999999999,-14933,-18049.090000000004,-17855.57,-18386.260000000002,-18325.690000000002,-16040.52,-17443.57,-15122.86,-16483.469999999998,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2763.19,3480.1,3109.84,2889.06,3538.4,3516.2899999999995,3616.4100000000003,3593.5800000000004,3166.6699999999996,3446.44,2986.31,3241.59]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01931,V01957,V01958,V01959",null,null,"  Salt Lake South",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-2039.31,-1870.19,-1736.22,-1510.38,-1853.1000000000001,-1943.76,-1801.73,-2119.66,-1202.48,-2649.1400000000003,-2211.73,-1762.19,null,-2039.31,-1870.19,-1736.22,-1510.38,-1853.1000000000001,-1943.76,-1801.73,-2119.66,-1202.48,-2649.1400000000003,-2211.73,-1762.19,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,359.97,310.40000000000003,314.83000000000004,256.52,305.52000000000004,343.34000000000003,318.78000000000003,385.03000000000003,207.8,470.79,393.34,302.43]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01926,V01927,V01928,V01929,V01936,V01937,V01956,V01960,V01961,V01968,V01969,V01974,V01978",null,null,"  Southern Utah Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-2373.84,-2348.89,-1455.2600000000002,-1672.54,-2187.61,-1862.99,-2501.87,-2487.96,-2283.9300000000003,-1679.21,-1254.8300000000002,-2122.7600000000002,null,-2373.84,-2348.89,-1455.2600000000002,-1672.54,-2187.61,-1862.99,-2501.87,-2487.96,-2283.9300000000003,-1679.21,-1254.8300000000002,-2122.7600000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,253.98000000000002,251.76999999999998,176.48,188.35,236.46999999999997,204.59,265.23,263.86,252.98999999999998,190.48,145.22999999999999,240.75]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01920,V01922,V01925,V01952,V01967",null,null,"  Provo & Roosevelt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1275.72,-1333.52,-1453.84,-1248.21,-1343.3500000000001,-1336.25,-1277.94,-1521.19,-1143.9000000000001,-1352.56,-1118.4100000000001,-1310.5899999999999,null,-1275.72,-1333.52,-1453.84,-1248.21,-1343.3500000000001,-1336.25,-1277.94,-1521.19,-1143.9000000000001,-1352.56,-1118.4100000000001,-1310.5899999999999,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,242.58,255.67000000000002,282.92,238.8,248.13,254.41,243.38,295.40000000000003,224.97,262.98,210.20000000000002,246.05]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01921,V01935,V01938,V01945,V01970",null,null,"  Price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,-138.30000000000001,-1024.3,null,0,0,0,0,0,0,0,0,0,0,-138.30000000000001,-1024.3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,17.18,103.81]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01918,V01949,V01973",null,null,"  Ogden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-1966.8,-2505.2600000000002,-1601.38,-1897.7,-2135.5700000000002,-2051.06,-2172.64,-2209.66,-1748.19,-2160.16,-2482.29,-1494.7,null,-1966.8,-2505.2600000000002,-1601.38,-1897.7,-2135.5700000000002,-2051.06,-2172.64,-2209.66,-1748.19,-2160.16,-2482.29,-1494.7,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,390.63,467.67,318.13,376.96,424.2,407.41,431.56,438.91,347.56,429.46000000000004,493.51,297.16000000000003]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01917,V01940",null,null,"  Brigham",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01916,V01948,V01977",null,null,"  Logan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-226.1,-236.87,-128.99,-323.57,-327.94,-333.64,-274.49,-349.17,-321.42,-588.25,-258.85000000000002,-235.64000000000001,null,-226.1,-236.87,-128.99,-323.57,-327.94,-333.64,-274.49,-349.17,-321.42,-588.25,-258.85000000000002,-235.64000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,22.150000000000002,23.21,12.63,31.7,32.130000000000003,32.83,27.02,34.369999999999997,31.46,57.44,25.28,23.01]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01924,V01932,V01964,V01971",null,null,"  Heber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01919,V01941,V01950,V01951,V01966",null,null,"  Layton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"812",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL ACCOUNT 812"]
[]
[]
[null,null,null,"TOTAL ACCOUNTS 810 AND 812"]

{"sheet":"Rate Base","index":62,"n_rows":288,"n_cols":83,"rows_kept":288,"cut":false,"hidden":false,"merged":[[10,2,10,6],[4,2,4,6]]}
["%,LACTUALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%,LACTUALS,SBAL-12PD","%,LACTUALS,SBAL-11PD","%,LACTUALS,SBAL-10PD","%,LACTUALS,SBAL-9PD","%,LACTUALS,SBAL-8PD","%,LACTUALS,SBAL-7PD","%,LACTUALS,SBAL-6PD","%,LACTUALS,SBAL-5PD","%,LACTUALS,SBAL-4PD","%,LACTUALS,SBAL-3PD","%,LACTUALS,SBAL-2PD","%,LACTUALS,SBAL-1PD","%,LACTUALS,SBAL",null," ",null,null,"%,SPER-11,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-10,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-9,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-8,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-7,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-6,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-5,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-4,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-3,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-2,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER-1,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,SPER,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT",null,null,null,null,"%,LACTUALS,SBAL-12PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-11PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-10PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-9PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-8PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-7PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-6PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-5PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-4PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-3PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-2PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL-1PD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT","%,LACTUALS,SBAL,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VDTH,VQNT",null,"%,SBAL-12PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-11PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-10PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-9PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-8PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-7PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-6PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-5PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-4PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-3PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-2PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL-1PD,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING","%,SBAL,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING"]
[null,null,"Company:",null,null,"Company:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE","CUMMULATIVE"]
[null,null,"Period Ended:",null,null,"Period Ended:",null,null,null,null,null,null,null,null,null,null,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","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH",null,null,null,null,"DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH"]
[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,null,null,null,null,null,null,null,null,null,null,null,"2013-03-31"]
[null,null,null,null,null,null,{"$f":"+H8-30","v":"2012-02-20"},{"$f":"+I8-30","v":"2012-03-21"},{"$f":"+J8-30","v":"2012-04-20"},"2012-05-20","2012-06-19","2012-07-19","2012-08-18","2012-09-17","2012-10-17","2012-11-16","2012-12-16","2013-01-15","2013-02-14",{"$f":"U8-15","v":"2013-03-16"},"3/31/2013",null,null,{"$f":"Y8-30","v":"2012-04-04"},"2012-05-04","2012-06-03","2012-07-03","2012-08-02","2012-09-01","2012-10-01","2012-10-31","2012-11-30","2012-12-30",{"$f":"AI8-30","v":"2013-01-29"},{"$f":"AJ8-31","v":"2013-02-28"},{"$f":"AM7","v":"2013-03-31"}]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$f":"+B16+1","v":2},null,null,"Distribution - Wyoming",null,null,{"$f":"+[4]DATA!D34","v":10883.08},{"$f":"+[4]DATA!E34","v":10883.08},{"$f":"+[4]DATA!F34","v":10883.08},{"$f":"+[4]DATA!G34","v":10883.08},{"$f":"+[4]DATA!H34","v":10883.08},{"$f":"+[4]DATA!I34","v":10883.08},{"$f":"+[4]DATA!J34","v":10883.08},{"$f":"+[4]DATA!K34","v":10883.08},{"$f":"+[4]DATA!L34","v":10883.08},{"$f":"+[4]DATA!M34","v":10883.08},{"$f":"+[4]DATA!N34","v":10883.08},{"$f":"+[4]DATA!O34","v":10883.08},{"$f":"+[4]DATA!P34","v":10883.08},{"$f":"((H17/2)+SUM(I17:S17)+(T17/2))/12","v":10883.08}]
[null,3,null,null,"Distribution - Utah",null,null,{"$f":"+[4]DATA!D35","v":58742.880000000005},{"$f":"+[4]DATA!E35","v":58742.880000000005},{"$f":"+[4]DATA!F35","v":58742.880000000005},{"$f":"+[4]DATA!G35","v":58742.880000000005},{"$f":"+[4]DATA!H35","v":58742.880000000005},{"$f":"+[4]DATA!I35","v":58742.880000000005},{"$f":"+[4]DATA!J35","v":58742.880000000005},{"$f":"+[4]DATA!K35","v":58742.880000000005},{"$f":"+[4]DATA!L35","v":58742.880000000005},{"$f":"+[4]DATA!M35","v":58742.880000000005},{"$f":"+[4]DATA!N35","v":58742.880000000005},{"$f":"+[4]DATA!O35","v":58742.880000000005},{"$f":"+[4]DATA!P35","v":58742.880000000005},{"$f":"((H18/2)+SUM(I18:S18)+(T18/2))/12","v":58742.880000000005}]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(H17:H18)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"SUM(T17:T18)","v":69625.960000000006},{"$f":"SUM(U17:U18)","v":69625.960000000006},null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,{"$f":"+[4]DATA!D40","v":6266900.6900000004},{"$f":"+[4]DATA!E40","v":6266900.6900000004},{"$f":"+[4]DATA!F40","v":6266900.6900000004},{"$f":"+[4]DATA!G40","v":6266900.6900000004},{"$f":"+[4]DATA!H40","v":6266900.6900000004},{"$f":"+[4]DATA!I40","v":6266900.6900000004},{"$f":"+[4]DATA!J40","v":6266900.6900000004},{"$f":"+[4]DATA!K40","v":6266900.6900000004},{"$f":"+[4]DATA!L40","v":6266900.6900000004},{"$f":"+[4]DATA!M40","v":6266900.6900000004},{"$f":"+[4]DATA!N40","v":6266900.6900000004},{"$f":"+[4]DATA!O40","v":6266900.6900000004},{"$f":"+[4]DATA!P40","v":6266900.6900000004},{"$f":"((H23/2)+SUM(I23:S23)+(T23/2))/12","v":6266900.6899999985},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,{"$f":"+[4]DATA!D41","v":1452352.57},{"$f":"+[4]DATA!E41","v":1452352.57},{"$f":"+[4]DATA!F41","v":1452352.57},{"$f":"+[4]DATA!G41","v":1452230.21},{"$f":"+[4]DATA!H41","v":1452230.21},{"$f":"+[4]DATA!I41","v":1443936.84},{"$f":"+[4]DATA!J41","v":1443936.84},{"$f":"+[4]DATA!K41","v":1443936.84},{"$f":"+[4]DATA!L41","v":1443936.84},{"$f":"+[4]DATA!M41","v":1443936.84},{"$f":"+[4]DATA!N41","v":1443936.84},{"$f":"+[4]DATA!O41","v":1443936.84},{"$f":"+[4]DATA!P41","v":1443936.84},1447072.3454166667,null,null,1452352.57,1452352.57,1452352.57,1452230.21,1452230.21,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,{"$f":"+[4]DATA!D42","v":54425108.090000004},{"$f":"+[4]DATA!E42","v":54425108.090000004},{"$f":"+[4]DATA!F42","v":54327348.340000004},{"$f":"+[4]DATA!G42","v":54327348.340000004},{"$f":"+[4]DATA!H42","v":54327348.340000004},{"$f":"+[4]DATA!I42","v":53242669.289999999},{"$f":"+[4]DATA!J42","v":53117221.689999998},{"$f":"+[4]DATA!K42","v":53117221.689999998},{"$f":"+[4]DATA!L42","v":53053682.600000001},{"$f":"+[4]DATA!M42","v":52986090.909999996},{"$f":"+[4]DATA!N42","v":52986090.909999996},{"$f":"+[4]DATA!O42","v":52986090.909999996},{"$f":"+[4]DATA!P42","v":52986090.909999996},53550151.717500001,null,null,54425108.090000004,54425108.090000004,54327348.340000004,54327348.340000004,54327348.340000004,53242669.289999999,53117221.689999998,53117221.689999998,53053682.600000001,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,{"$f":"+[4]DATA!D43","v":17866680.25},{"$f":"+[4]DATA!E43","v":17866680.25},{"$f":"+[4]DATA!F43","v":17832757.629999999},{"$f":"+[4]DATA!G43","v":17832757.629999999},{"$f":"+[4]DATA!H43","v":17832757.629999999},{"$f":"+[4]DATA!I43","v":17502653.829999998},{"$f":"+[4]DATA!J43","v":17462297.539999999},{"$f":"+[4]DATA!K43","v":17462297.539999999},{"$f":"+[4]DATA!L43","v":17443129.899999999},{"$f":"+[4]DATA!M43","v":17432452.879999999},{"$f":"+[4]DATA!N43","v":17432452.879999999},{"$f":"+[4]DATA!O43","v":17432452.879999999},{"$f":"+[4]DATA!P43","v":17432452.879999999},17598521.42958333,null,null,17866680.25,17866680.25,17832757.629999999,17832757.629999999,17832757.629999999,17502653.829999998,17462297.539999999,17462297.539999999,17443129.899999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,{"$f":"+[4]DATA!D44","v":2880165.39},{"$f":"+[4]DATA!E44","v":2880165.39},{"$f":"+[4]DATA!F44","v":2877285.55},{"$f":"+[4]DATA!G44","v":2877285.55},{"$f":"+[4]DATA!H44","v":2877285.55},{"$f":"+[4]DATA!I44","v":2877285.55},{"$f":"+[4]DATA!J44","v":2877285.55},{"$f":"+[4]DATA!K44","v":2877285.55},{"$f":"+[4]DATA!L44","v":2876017.42},{"$f":"+[4]DATA!M44","v":2872306.7800000003},{"$f":"+[4]DATA!N44","v":2872306.7800000003},{"$f":"+[4]DATA!O44","v":2872306.7800000003},{"$f":"+[4]DATA!P44","v":2872306.7800000003},2876087.7112500002,null,null,2880165.39,2880165.39,2877285.55,2877285.55,2877285.55,2877285.55,2877285.55,2877285.55,2876017.42,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,{"$f":"+[4]DATA!D45","v":57014.71},{"$f":"+[4]DATA!E45","v":57014.71},{"$f":"+[4]DATA!F45","v":57014.71},{"$f":"+[4]DATA!G45","v":57014.71},{"$f":"+[4]DATA!H45","v":57014.71},{"$f":"+[4]DATA!I45","v":57014.71},{"$f":"+[4]DATA!J45","v":57014.71},{"$f":"+[4]DATA!K45","v":57014.71},{"$f":"+[4]DATA!L45","v":57014.71},{"$f":"+[4]DATA!M45","v":57014.71},{"$f":"+[4]DATA!N45","v":57014.71},{"$f":"+[4]DATA!O45","v":57014.71},{"$f":"+[4]DATA!P45","v":57014.71},57014.71,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D29)","v":"%,FACCOUNT,TQGCACCTS,N337"},14,null,"337","Other Equipment",null,null,{"$f":"+[4]DATA!D46","v":121186.63},{"$f":"+[4]DATA!E46","v":121186.63},{"$f":"+[4]DATA!F46","v":121186.63},{"$f":"+[4]DATA!G46","v":121186.63},{"$f":"+[4]DATA!H46","v":121186.63},{"$f":"+[4]DATA!I46","v":121186.63},{"$f":"+[4]DATA!J46","v":121186.63},{"$f":"+[4]DATA!K46","v":121186.63},{"$f":"+[4]DATA!L46","v":121186.63},{"$f":"+[4]DATA!M46","v":121186.63},{"$f":"+[4]DATA!N46","v":121186.63},{"$f":"+[4]DATA!O46","v":121186.63},{"$f":"+[4]DATA!P46","v":121186.63},121186.62999999996,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15]
[null,16,null,null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(H23:H29)","v":83069408.329999983},83069408.329999983,82934846.11999999,82934723.75999999,82934723.75999999,81511647.539999992,81345843.649999976,81345843.649999976,81261868.789999992,81179889.439999983,81179889.439999983,81179889.439999983,{"$f":"SUM(T23:T29)","v":81179889.439999983},{"$f":"SUM(U23:U29)","v":81916935.233749986}]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D52","v":361464.43999999994},{"$f":"+[4]DATA!E52","v":361464.44},{"$f":"+[4]DATA!F52","v":361464.44},{"$f":"+[4]DATA!G52","v":361464.43999999994},{"$f":"+[4]DATA!H52","v":361464.43999999994},{"$f":"+[4]DATA!I52","v":29639.23},{"$f":"+[4]DATA!J52","v":361464.43999999994},{"$f":"+[4]DATA!K52","v":361464.44},{"$f":"+[4]DATA!L52","v":361464.44},{"$f":"+[4]DATA!M52","v":361464.44},{"$f":"+[4]DATA!N52","v":361464.44},{"$f":"+[4]DATA!O52","v":361464.44},{"$f":"+[4]DATA!P52","v":361464.44},{"$f":"((H35/2)+SUM(I35:S35)+(T35/2))/12","v":333812.33916666667}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,{"$f":"+[4]DATA!D53","v":8583647.5899999999},{"$f":"+[4]DATA!E53","v":8662605.75},{"$f":"+[4]DATA!F53","v":8672605.75},{"$f":"+[4]DATA!G53","v":8672605.75},{"$f":"+[4]DATA!H53","v":8672605.75},{"$f":"+[4]DATA!I53","v":9003664.5999999996},{"$f":"+[4]DATA!J53","v":8669965.9900000002},{"$f":"+[4]DATA!K53","v":8746329.5500000007},{"$f":"+[4]DATA!L53","v":10316684},{"$f":"+[4]DATA!M53","v":10193808.57},{"$f":"+[4]DATA!N53","v":10193808.57},{"$f":"+[4]DATA!O53","v":10277340.57},{"$f":"+[4]DATA!P53","v":10942320.860000001},{"$f":"((H36/2)+SUM(I36:S36)+(T36/2))/12","v":9320417.4229166675},null,null,8945112.0299999993,9024070.1899999995,9034070.1899999995,9034070.1899999995,9034070.1899999995,9033303.8300000001,9031430.4299999997,9107793.9900000002,10678148.439999999,10555273.01,10555273.01,10638805.01,11303785.300000001,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,"Total",null,{"$f":"SUM(H35:H36)","v":8945112.0299999993},9024070.1899999995,9034070.1899999995,9034070.1899999995,9034070.1899999995,9033303.8300000001,9031430.4299999997,9107793.9900000002,10678148.439999999,10555273.01,10555273.01,10638805.01,11303785.300000001,{"$f":"SUM(U35:U36)","v":9654229.7620833348}]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D57","v":393235.93},{"$f":"+[4]DATA!E57","v":710799},{"$f":"+[4]DATA!F57","v":715861.07},{"$f":"+[4]DATA!G57","v":715861.07000000007},{"$f":"+[4]DATA!H57","v":715861.07000000007},{"$f":"+[4]DATA!I57","v":246821.02},{"$f":"+[4]DATA!J57","v":715861.07000000007},{"$f":"+[4]DATA!K57","v":715861.07},{"$f":"+[4]DATA!L57","v":715861.07},{"$f":"+[4]DATA!M57","v":715861.07},{"$f":"+[4]DATA!N57","v":715861.07},{"$f":"+[4]DATA!O57","v":715861.07},{"$f":"+[4]DATA!P57","v":715861.07},{"$f":"((H40/2)+SUM(I40:S40)+(T40/2))/12","v":662909.84583333344}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,{"$f":"+[4]DATA!D58","v":7909248.6400000006},{"$f":"+[4]DATA!E58","v":7839999.6600000001},{"$f":"+[4]DATA!F58","v":7850913.1400000006},{"$f":"+[4]DATA!G58","v":7864715.7899999991},{"$f":"+[4]DATA!H58","v":7875485.5700000003},{"$f":"+[4]DATA!I58","v":8344794.7300000004},{"$f":"+[4]DATA!J58","v":7631808.8399999999},{"$f":"+[4]DATA!K58","v":7633588.2699999996},{"$f":"+[4]DATA!L58","v":7639089.6099999994},{"$f":"+[4]DATA!M58","v":7773194.709999999},{"$f":"+[4]DATA!N58","v":7760595.5199999996},{"$f":"+[4]DATA!O58","v":7810644.4499999993},{"$f":"+[4]DATA!P58","v":7843489.8100000005},{"$f":"((H41/2)+SUM(I41:S41)+(T41/2))/12","v":7825099.9595833318},null,null,8302484.5700000003,8550798.6600000001,8566774.2100000009,8580576.8599999994,8591346.6400000006,8591615.75,8347669.9100000001,8349449.3399999999,8354950.6799999997,8489055.7799999993,8476456.5899999999,8526505.5199999996,8559350.8800000008,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,"Total",null,{"$f":"SUM(H40:H41)","v":8302484.5700000003},8550798.6600000001,8566774.2100000009,8580576.8599999994,8591346.6400000006,8591615.75,8347669.9100000001,8349449.3399999999,8354950.6799999997,8489055.7799999993,8476456.5899999999,8526505.5199999996,8559350.8800000008,{"$f":"SUM(U40:U41)","v":8488009.805416666}]
[null,28]
[null,29,null,"376","Mains"]
[null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[" ",33,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D65","v":30616517.780000001},{"$f":"+[4]DATA!E65","v":29586833.379999999},{"$f":"+[4]DATA!F65","v":29737194.920000002},{"$f":"+[4]DATA!G65","v":29766541.640000001},{"$f":"+[4]DATA!H65","v":29874753.710000001},{"$f":"+[4]DATA!I65","v":26868455.120000001},{"$f":"+[4]DATA!J65","v":29966932.379999999},{"$f":"+[4]DATA!K65","v":30073053.59},{"$f":"+[4]DATA!L65","v":30544266.460000001},{"$f":"+[4]DATA!M65","v":30681929.93},{"$f":"+[4]DATA!N65","v":30707304.239999998},{"$f":"+[4]DATA!O65","v":30736385.25},{"$f":"+[4]DATA!P65","v":30736385.25},{"$f":"((H48/2)+SUM(I48:S48)+(T48/2))/12","v":29935008.51125}]
[null,34,null,null,null,"Dist - Ut - Mains - SD"]
[null,35,null,null,null,"Dist - Ut - Mains - LD"]
[null,36,null,null,null,"Dist - Ut - Mains - Feeders"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,{"$f":"+[4]DATA!D69","v":905948387.94000006},{"$f":"+[4]DATA!E69","v":907415230.14999998},{"$f":"+[4]DATA!F69","v":908856989.71000004},{"$f":"+[4]DATA!G69","v":910919265.40999997},{"$f":"+[4]DATA!H69","v":928485627.48000002},{"$f":"+[4]DATA!I69","v":933522346.55999994},{"$f":"+[4]DATA!J69","v":961375226.04999995},{"$f":"+[4]DATA!K69","v":977403285.53999996},{"$f":"+[4]DATA!L69","v":982633403.26999998},{"$f":"+[4]DATA!M69","v":981513307.76000011},{"$f":"+[4]DATA!N69","v":984935249.11000001},{"$f":"+[4]DATA!O69","v":988728144},{"$f":"+[4]DATA!P69","v":991559686.28999996},{"$f":"((H52/2)+SUM(I52:S52)+(T52/2))/12","v":951211842.67958343},null,null,936564905.72000003,937002063.52999997,938594184.63,940685807.04999995,958360381.19000006,960390801.67999995,991342158.42999995,1007476339.13,1013177669.73,1012195237.6900001,1015642553.35,1019464529.25,1022296071.54,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,"Total",null,{"$f":"SUM(H48:H52)","v":936564905.72000003},937002063.52999997,938594184.63,940685807.04999995,958360381.19000006,960390801.67999995,991342158.42999995,1007476339.13,1013177669.73,1012195237.6900001,1015642553.35,1019464529.25,1022296071.54,{"$f":"SUM(U48:U52)","v":981146851.19083345}]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D73","v":0},{"$f":"+[4]DATA!E73","v":0},{"$f":"+[4]DATA!F73","v":0},{"$f":"+[4]DATA!G73","v":0},{"$f":"+[4]DATA!H73","v":0},{"$f":"+[4]DATA!I73","v":0},{"$f":"+[4]DATA!J73","v":0},{"$f":"+[4]DATA!K73","v":0},{"$f":"+[4]DATA!L73","v":0},{"$f":"+[4]DATA!M73","v":0},{"$f":"+[4]DATA!N73","v":0},{"$f":"+[4]DATA!O73","v":0},{"$f":"+[4]DATA!P73","v":0},{"$f":"((H56/2)+SUM(I56:S56)+(T56/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,{"$f":"+[4]DATA!D74","v":4573574.7300000004},{"$f":"+[4]DATA!E74","v":4573574.7300000004},{"$f":"+[4]DATA!F74","v":4573574.7300000004},{"$f":"+[4]DATA!G74","v":4573574.7300000004},{"$f":"+[4]DATA!H74","v":4573574.7300000004},{"$f":"+[4]DATA!I74","v":4573574.7300000004},{"$f":"+[4]DATA!J74","v":4925666.8600000003},{"$f":"+[4]DATA!K74","v":4925666.8600000003},{"$f":"+[4]DATA!L74","v":4925666.8600000003},{"$f":"+[4]DATA!M74","v":4925666.8600000003},{"$f":"+[4]DATA!N74","v":4936156.8100000005},{"$f":"+[4]DATA!O74","v":4936156.8100000005},{"$f":"+[4]DATA!P74","v":4935431.8100000005},{"$f":"((H57/2)+SUM(I57:S57)+(T57/2))/12","v":4766446.498333334},null,null,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4925666.8600000003,4925666.8600000003,4925666.8600000003,4925666.8600000003,4936156.8100000005,4936156.8100000005,4935431.8100000005,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,null,null,null,"Total",null,{"$f":"SUM(H56:H57)","v":4573574.7300000004},4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4925666.8600000003,4925666.8600000003,4925666.8600000003,4925666.8600000003,4936156.8100000005,4936156.8100000005,4935431.8100000005,{"$f":"SUM(U56:U57)","v":4766446.498333334}]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D78","v":3972443.28},{"$f":"+[4]DATA!E78","v":3919566.23},{"$f":"+[4]DATA!F78","v":3919042.05},{"$f":"+[4]DATA!G78","v":3919042.05},{"$f":"+[4]DATA!H78","v":3919042.05},{"$f":"+[4]DATA!I78","v":2478014.48},{"$f":"+[4]DATA!J78","v":4045234.09},{"$f":"+[4]DATA!K78","v":4083725.13},{"$f":"+[4]DATA!L78","v":5006473.17},{"$f":"+[4]DATA!M78","v":4905459.75},{"$f":"+[4]DATA!N78","v":4938731.53},{"$f":"+[4]DATA!O78","v":4996874.29},{"$f":"+[4]DATA!P78","v":4996874.29},{"$f":"((H61/2)+SUM(I61:S61)+(T61/2))/12","v":4217988.63375}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,{"$f":"+[4]DATA!D79","v":45863760.469999999},{"$f":"+[4]DATA!E79","v":46193897.07},{"$f":"+[4]DATA!F79","v":46635798.940000005},{"$f":"+[4]DATA!G79","v":47070166.130000003},{"$f":"+[4]DATA!H79","v":47052475.120000005},{"$f":"+[4]DATA!I79","v":48843254.710000001},{"$f":"+[4]DATA!J79","v":47469123.390000001},{"$f":"+[4]DATA!K79","v":47489354.949999996},{"$f":"+[4]DATA!L79","v":47702302.579999998},{"$f":"+[4]DATA!M79","v":47911417.359999999},{"$f":"+[4]DATA!N79","v":48565524.850000001},{"$f":"+[4]DATA!O79","v":50595272.009999998},{"$f":"+[4]DATA!P79","v":50695135.329999998},{"$f":"((H62/2)+SUM(I62:S62)+(T62/2))/12","v":47817336.250833333},null,null,49836203.75,50113463.299999997,50554840.990000002,50989208.18,50971517.170000002,51321269.189999998,51514357.479999997,51573080.079999998,52708775.75,52816877.109999999,53504256.380000003,55592146.299999997,55692009.619999997,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,null,null,null,"Total",null,{"$f":"SUM(H61:H62)","v":49836203.75},50113463.299999997,50554840.990000002,50989208.18,50971517.170000002,51321269.189999998,51514357.480000004,51573080.079999998,52708775.75,52816877.109999999,53504256.380000003,55592146.299999997,55692009.619999997,{"$f":"SUM(U61:U62)","v":52035324.884583332}]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D83","v":14490840.98},{"$f":"+[4]DATA!E83","v":14497842.189999999},{"$f":"+[4]DATA!F83","v":14519110.02},{"$f":"+[4]DATA!G83","v":14687556.439999999},{"$f":"+[4]DATA!H83","v":14691317.98},{"$f":"+[4]DATA!I83","v":11577329.25},{"$f":"+[4]DATA!J83","v":14779907.83},{"$f":"+[4]DATA!K83","v":15040913.859999999},{"$f":"+[4]DATA!L83","v":15050716.59},{"$f":"+[4]DATA!M83","v":15390141.23},{"$f":"+[4]DATA!N83","v":15540813.1},{"$f":"+[4]DATA!O83","v":15609098.76},{"$f":"+[4]DATA!P83","v":15609098.76},{"$f":"((H66/2)+SUM(I66:S66)+(T66/2))/12","v":14702893.093333334}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,{"$f":"+[4]DATA!D84","v":299780118.56999999},{"$f":"+[4]DATA!E84","v":301327279.62},{"$f":"+[4]DATA!F84","v":302106174.87},{"$f":"+[4]DATA!G84","v":302665283.43000001},{"$f":"+[4]DATA!H84","v":303694829.54999995},{"$f":"+[4]DATA!I84","v":307606584.80000001},{"$f":"+[4]DATA!J84","v":305155413.85000002},{"$f":"+[4]DATA!K84","v":305920734.08999997},{"$f":"+[4]DATA!L84","v":306601856.31},{"$f":"+[4]DATA!M84","v":308264001.13999999},{"$f":"+[4]DATA!N84","v":309670002.56},{"$f":"+[4]DATA!O84","v":311162176.69999999},{"$f":"+[4]DATA!P84","v":312069161.13},{"$f":"((H67/2)+SUM(I67:S67)+(T67/2))/12","v":305841581.39749998},null,null,314270959.55000001,315825121.81,316625284.88999999,317352839.87,318386147.52999997,319183914.05000001,319935321.68000001,320961647.94999999,321652572.89999998,323654142.37,325210815.66000003,326771275.45999998,327678259.88999999,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,null,null,null,"Total",null,{"$f":"SUM(H66:H67)","v":314270959.55000001},315825121.81,316625284.88999999,317352839.87,318386147.52999997,319183914.05000001,319935321.68000001,320961647.94999999,321652572.89999998,323654142.37,325210815.66000003,326771275.45999998,327678259.88999999,{"$f":"SUM(U66:U67)","v":320544474.49083328}]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D88","v":7263587.8339999998},{"$f":"+[4]DATA!E88","v":7263587.8300000001},{"$f":"+[4]DATA!F88","v":7306635.9800000004},{"$f":"+[4]DATA!G88","v":7315423.3339999998},{"$f":"+[4]DATA!H88","v":7345435.7939999998},{"$f":"+[4]DATA!I88","v":7054148.3799999999},{"$f":"+[4]DATA!J88","v":7558699.1740000006},{"$f":"+[4]DATA!K88","v":7558699.1699999999},{"$f":"+[4]DATA!L88","v":7558699.1699999999},{"$f":"+[4]DATA!M88","v":7676304.3099999996},{"$f":"+[4]DATA!N88","v":7676304.3099999996},{"$f":"+[4]DATA!O88","v":7707080.21},{"$f":"+[4]DATA!P88","v":7707080.21},{"$f":"((H71/2)+SUM(I71:S71)+(T71/2))/12","v":7458862.6403333331}]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,{"$f":"+[4]DATA!D89","v":252736629.616},{"$f":"+[4]DATA!E89","v":252927292.69999999},{"$f":"+[4]DATA!F89","v":254198743.58000001},{"$f":"+[4]DATA!G89","v":254490096.49600002},{"$f":"+[4]DATA!H89","v":255569641.85600001},{"$f":"+[4]DATA!I89","v":255839723.36000001},{"$f":"+[4]DATA!J89","v":249101548.10600001},{"$f":"+[4]DATA!K89","v":249141597.66},{"$f":"+[4]DATA!L89","v":249223159.48000002},{"$f":"+[4]DATA!M89","v":253691395.05000001},{"$f":"+[4]DATA!N89","v":253691395.05000001},{"$f":"+[4]DATA!O89","v":253631133.66},{"$f":"+[4]DATA!P89","v":257217315.72999999},{"$f":"((H72/2)+SUM(I72:S72)+(T72/2))/12","v":253040224.97258332},null,null,260000217.44999999,260190880.53,261505379.56,261805519.83000001,262915077.65000001,262893871.74000001,256660247.28,256700296.82999998,256781858.65000001,261367699.36000001,261367699.36000001,261338213.87,264924395.94,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,null,null,null,"Total",null,{"$f":"SUM(H71:H72)","v":260000217.44999999},260190880.53,261505379.56,261805519.83000001,262915077.65000001,262893871.74000001,256660247.28,256700296.82999998,256781858.65000001,261367699.36000001,261367699.36000001,261338213.87,264924395.94,{"$f":"SUM(U71:U72)","v":260499087.61291665}]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D93","v":931101.69000000006},{"$f":"+[4]DATA!E93","v":931101.69},{"$f":"+[4]DATA!F93","v":931101.69},{"$f":"+[4]DATA!G93","v":931101.69000000006},{"$f":"+[4]DATA!H93","v":931101.69000000006},{"$f":"+[4]DATA!I93","v":931110.81},{"$f":"+[4]DATA!J93","v":931101.69000000006},{"$f":"+[4]DATA!K93","v":931101.69},{"$f":"+[4]DATA!L93","v":931101.69},{"$f":"+[4]DATA!M93","v":931101.69},{"$f":"+[4]DATA!N93","v":931101.69},{"$f":"+[4]DATA!O93","v":931101.69},{"$f":"+[4]DATA!P93","v":931101.69},{"$f":"((H76/2)+SUM(I76:S76)+(T76/2))/12","v":931102.45000000007}]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,{"$f":"+[4]DATA!D94","v":14170629.620000001},{"$f":"+[4]DATA!E94","v":14170536.740000002},{"$f":"+[4]DATA!F94","v":14198676.939999999},{"$f":"+[4]DATA!G94","v":14198676.939999999},{"$f":"+[4]DATA!H94","v":14217936.630000001},{"$f":"+[4]DATA!I94","v":14191413.77},{"$f":"+[4]DATA!J94","v":14191422.890000001},{"$f":"+[4]DATA!K94","v":14191422.890000001},{"$f":"+[4]DATA!L94","v":14185015.310000001},{"$f":"+[4]DATA!M94","v":14185015.310000001},{"$f":"+[4]DATA!N94","v":14195085.029999999},{"$f":"+[4]DATA!O94","v":14195085.029999999},{"$f":"+[4]DATA!P94","v":14195092.810000001},{"$f":"((H77/2)+SUM(I77:S77)+(T77/2))/12","v":14191929.057916665},null,null,15101731.310000001,15101638.430000002,15129778.629999999,15129778.629999999,15149038.32,15122524.58,15122524.58,15122524.58,15116117,15116117,15126186.719999999,15126186.719999999,15126194.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Total",null,{"$f":"SUM(H76:H77)","v":15101731.310000001},15101638.430000002,15129778.629999999,15129778.629999999,15149038.32,15122524.58,15122524.58,15122524.58,15116117,15116117,15126186.719999999,15126186.719999999,15126194.5,{"$f":"SUM(U76:U77)","v":15123031.507916665}]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D98","v":57111.42},{"$f":"+[4]DATA!E98","v":57111.42},{"$f":"+[4]DATA!F98","v":57111.42},{"$f":"+[4]DATA!G98","v":57111.42},{"$f":"+[4]DATA!H98","v":57111.42},{"$f":"+[4]DATA!I98","v":57111.42},{"$f":"+[4]DATA!J98","v":57111.42},{"$f":"+[4]DATA!K98","v":57111.42},{"$f":"+[4]DATA!L98","v":57111.42},{"$f":"+[4]DATA!M98","v":57111.42},{"$f":"+[4]DATA!N98","v":52618.85},{"$f":"+[4]DATA!O98","v":52618.85},{"$f":"+[4]DATA!P98","v":52618.85},{"$f":"((H81/2)+SUM(I81:S81)+(T81/2))/12","v":56175.467916666654}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,{"$f":"+[4]DATA!D99","v":1372934.9500000002},{"$f":"+[4]DATA!E99","v":1372934.9500000002},{"$f":"+[4]DATA!F99","v":1372934.9500000002},{"$f":"+[4]DATA!G99","v":1372934.9500000002},{"$f":"+[4]DATA!H99","v":1372934.9500000002},{"$f":"+[4]DATA!I99","v":1372934.9500000002},{"$f":"+[4]DATA!J99","v":1372934.9500000002},{"$f":"+[4]DATA!K99","v":1372934.9500000002},{"$f":"+[4]DATA!L99","v":1372934.9500000002},{"$f":"+[4]DATA!M99","v":1036620.7399999999},{"$f":"+[4]DATA!N99","v":1147883.93},{"$f":"+[4]DATA!O99","v":1147883.93},{"$f":"+[4]DATA!P99","v":1147883.93},{"$f":"((H82/2)+SUM(I82:S82)+(T82/2))/12","v":1298023.1366666667},null,null,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1093732.1599999999,1200502.78,1200502.78,1200502.78,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Total",null,{"$f":"SUM(H81:H82)","v":1430046.37},1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1093732.1599999999,1200502.78,1200502.78,1200502.78,{"$f":"SUM(U81:U82)","v":1354198.6045833335}]
[null,{"$f":"+B83+1","v":69},null,null,null,null," "]
[null,{"$f":"+B84+1","v":70},null,"388","Other Equipment"]
[" ",{"$f":"+B85+1","v":71},null,null,null,"Wyoming",null,{"$f":"+[4]DATA!D103","v":0},{"$f":"+[4]DATA!E103","v":0},{"$f":"+[4]DATA!F103","v":0},{"$f":"+[4]DATA!G103","v":0},{"$f":"+[4]DATA!H103","v":0},{"$f":"+[4]DATA!I103","v":0},{"$f":"+[4]DATA!J103","v":0},{"$f":"+[4]DATA!K103","v":0},{"$f":"+[4]DATA!L103","v":0},{"$f":"+[4]DATA!M103","v":0},{"$f":"+[4]DATA!N103","v":0},{"$f":"+[4]DATA!O103","v":0},{"$f":"+[4]DATA!P103","v":0},{"$f":"((H86/2)+SUM(I86:S86)+(T86/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D85)","v":"%,FACCOUNT,TQGCACCTS,N388"},{"$f":"+B86+1","v":72},null,null,null,"Utah",null,{"$f":"+[4]DATA!D104","v":309948},{"$f":"+[4]DATA!E104","v":309948},{"$f":"+[4]DATA!F104","v":309948},{"$f":"+[4]DATA!G104","v":309948},{"$f":"+[4]DATA!H104","v":309948},{"$f":"+[4]DATA!I104","v":309948},{"$f":"+[4]DATA!J104","v":309948},{"$f":"+[4]DATA!K104","v":309948},{"$f":"+[4]DATA!L104","v":309948},{"$f":"+[4]DATA!M104","v":309948},{"$f":"+[4]DATA!N104","v":309948},{"$f":"+[4]DATA!O104","v":309948},{"$f":"+[4]DATA!P104","v":317168},{"$f":"((H87/2)+SUM(I87:S87)+(T87/2))/12","v":310248.83333333331},null,null,309948,309948,309948,309948,309948,309948,309948,309948,309948,309948,309948,309948,317168,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B87+1","v":73},null,null,null,"Total",null,{"$f":"SUM(H86:H87)","v":309948},309948,309948,309948,309948,309948,309948,309948,309948,309948,309948,309948,317168,{"$f":"SUM(U86:U87)","v":310248.83333333331}]
[null,{"$f":"+B83+1","v":69}]
[null,70,null,null,"Total Distribution Plant",null,null,{"$f":"H37+H42+H53+H58+H63+H68+H73+H78+H83+H88","v":1599335183.48},1602121605.55,1606323882.1999998,1609891369.7099998,1629721147.79,1632850869.9199998,1658619371.0199997,1675956793.1299999,1685135754.3800001,1690523749.3400004,1696329848.6600003,1703904269.7199998,1712033170.26,{"$f":"U37+U42+U53+U58+U63+U68+U73+U78+U83+U88","v":1653921903.1908333}]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D111","v":11584.02},{"$f":"+[4]DATA!E111","v":11584.02},{"$f":"+[4]DATA!F111","v":11584.02},{"$f":"+[4]DATA!G111","v":11584.02},{"$f":"+[4]DATA!H111","v":11584.02},{"$f":"+[4]DATA!I111","v":11584.02},{"$f":"+[4]DATA!J111","v":11584.02},{"$f":"+[4]DATA!K111","v":57111.42},{"$f":"+[4]DATA!L111","v":11584.02},{"$f":"+[4]DATA!M111","v":11584.02},{"$f":"+[4]DATA!N111","v":11584.02},{"$f":"+[4]DATA!O111","v":11584.02},{"$f":"+[4]DATA!P111","v":11584.02},{"$f":"((H94/2)+SUM(I94:S94)+(T94/2))/12","v":15377.97}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D112","v":2705145.83},{"$f":"+[4]DATA!E112","v":2705145.83},{"$f":"+[4]DATA!F112","v":2707795.83},{"$f":"+[4]DATA!G112","v":2707795.83},{"$f":"+[4]DATA!H112","v":2707795.83},{"$f":"+[4]DATA!I112","v":2707795.83},{"$f":"+[4]DATA!J112","v":2707795.83},{"$f":"+[4]DATA!K112","v":2662268.4300000002},{"$f":"+[4]DATA!L112","v":2707795.83},{"$f":"+[4]DATA!M112","v":2707795.83},{"$f":"+[4]DATA!N112","v":2707795.83},{"$f":"+[4]DATA!O112","v":2707795.83},{"$f":"+[4]DATA!P112","v":2707795.83},{"$f":"((H95/2)+SUM(I95:S95)+(T95/2))/12","v":2703670.6299999994},null,null,2716729.85,2716729.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Total",null,{"$f":"SUM(H94:H95)","v":2716729.85},2716729.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,{"$f":"SUM(U94:U95)","v":2719048.5999999996}]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D116","v":1395725.8599999999},{"$f":"+[4]DATA!E116","v":1395725.86},{"$f":"+[4]DATA!F116","v":1395725.86},{"$f":"+[4]DATA!G116","v":1395725.8599999999},{"$f":"+[4]DATA!H116","v":1395725.8599999999},{"$f":"+[4]DATA!I116","v":1395725.86},{"$f":"+[4]DATA!J116","v":1395725.8599999999},{"$f":"+[4]DATA!K116","v":1395725.86},{"$f":"+[4]DATA!L116","v":1395725.86},{"$f":"+[4]DATA!M116","v":1395725.86},{"$f":"+[4]DATA!N116","v":179167.56},{"$f":"+[4]DATA!O116","v":179167.56},{"$f":"+[4]DATA!P116","v":179167.56},{"$f":"((H99/2)+SUM(I99:S99)+(T99/2))/12","v":1142276.2141666666}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D98)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D117","v":15649190.280000001},{"$f":"+[4]DATA!E117","v":15649190.280000001},{"$f":"+[4]DATA!F117","v":15649190.280000001},{"$f":"+[4]DATA!G117","v":15649190.280000001},{"$f":"+[4]DATA!H117","v":15649190.280000001},{"$f":"+[4]DATA!I117","v":8678779.0200000033},{"$f":"+[4]DATA!J117","v":15649190.280000001},{"$f":"+[4]DATA!K117","v":15649190.280000001},{"$f":"+[4]DATA!L117","v":15649190.280000001},{"$f":"+[4]DATA!M117","v":13744632.539999999},{"$f":"+[4]DATA!N117","v":15027511.219999999},{"$f":"+[4]DATA!O117","v":15027511.219999999},{"$f":"+[4]DATA!P117","v":14628913.299999997},{"$f":"((H100/2)+SUM(I100:S100)+(T100/2))/12","v":14763484.812500002},null,null,58413830.93,58389870.5,58425233.399999999,58425233.399999999,58425233.399999999,58297406.100000001,58297406.100000001,58297406.100000001,58297406.100000001,58038765.210000001,58029017.280000001,58029017.280000001,57630419.359999999,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"General",null,{"$f":"+[4]DATA!D118","v":41368914.789999999},{"$f":"+[4]DATA!E118","v":41344954.359999999},{"$f":"+[4]DATA!F118","v":41380317.259999998},{"$f":"+[4]DATA!G118","v":41380317.259999998},{"$f":"+[4]DATA!H118","v":41380317.259999998},{"$f":"+[4]DATA!I118","v":48222901.219999999},{"$f":"+[4]DATA!J118","v":41252489.960000001},{"$f":"+[4]DATA!K118","v":41252489.960000001},{"$f":"+[4]DATA!L118","v":41252489.960000001},{"$f":"+[4]DATA!M118","v":42898406.810000002},{"$f":"+[4]DATA!N118","v":42822338.5},{"$f":"+[4]DATA!O118","v":42822338.5},{"$f":"+[4]DATA!P118","v":42822338.5},{"$f":"((H101/2)+SUM(I101:S101)+(T101/2))/12","v":42342082.307916664}]
[null,82,null,null,null,"Total",null,{"$f":"SUM(H99:H101)","v":58413830.93},58389870.5,58425233.399999999,58425233.399999999,58425233.399999999,58297406.100000001,58297406.100000001,58297406.100000001,58297406.100000001,58038765.210000001,58029017.280000001,{"$f":"SUM(S99:S101)","v":58029017.280000001},{"$f":"SUM(T99:T101)","v":57630419.359999999},{"$f":"SUM(U99:U101)","v":58247843.334583335}]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D122","v":216031.09999999998},{"$f":"+[4]DATA!E122","v":216031.1},{"$f":"+[4]DATA!F122","v":218251.1},{"$f":"+[4]DATA!G122","v":218251.09999999998},{"$f":"+[4]DATA!H122","v":230115.02000000002},{"$f":"+[4]DATA!I122","v":214228.55},{"$f":"+[4]DATA!J122","v":241298.80000000002},{"$f":"+[4]DATA!K122","v":245798.8},{"$f":"+[4]DATA!L122","v":247104.33},{"$f":"+[4]DATA!M122","v":247104.33},{"$f":"+[4]DATA!N122","v":1673029.64},{"$f":"+[4]DATA!O122","v":1673029.64},{"$f":"+[4]DATA!P122","v":1673029.64},{"$f":"((H105/2)+SUM(I105:S105)+(T105/2))/12","v":530731.06500000006}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D104)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D123","v":15619582.939999998},{"$f":"+[4]DATA!E123","v":15637021.439999998},{"$f":"+[4]DATA!F123","v":15539787.409999996},{"$f":"+[4]DATA!G123","v":15600418.209999993},{"$f":"+[4]DATA!H123","v":16551116.299999997},{"$f":"+[4]DATA!I123","v":16346235.270000003},{"$f":"+[4]DATA!J123","v":15028536.530000001},{"$f":"+[4]DATA!K123","v":15022199.109999999},{"$f":"+[4]DATA!L123","v":15258228.220000006},{"$f":"+[4]DATA!M123","v":13830164.190000005},{"$f":"+[4]DATA!N123","v":12769436.269999996},{"$f":"+[4]DATA!O123","v":12864092.200000003},{"$f":"+[4]DATA!P123","v":11341053.100000001},{"$f":"((H106/2)+SUM(I106:S106)+(T106/2))/12","v":14827296.097499998},null,null,60330843.509999998,60440839.93,59467970.649999999,59263115.799999997,60225381.82,58761134.090000004,58918707.009999998,58925731.789999999,60607028.130000003,58853279.25,59166485.859999999,59261354.810000002,57738315.710000001,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"General",null,{"$f":"+[4]DATA!D124","v":44495229.469999999},{"$f":"+[4]DATA!E124","v":44587787.390000001},{"$f":"+[4]DATA!F124","v":43709932.140000001},{"$f":"+[4]DATA!G124","v":43444446.490000002},{"$f":"+[4]DATA!H124","v":43444150.5},{"$f":"+[4]DATA!I124","v":42200670.270000003},{"$f":"+[4]DATA!J124","v":43648871.68},{"$f":"+[4]DATA!K124","v":43657733.880000003},{"$f":"+[4]DATA!L124","v":45101695.579999998},{"$f":"+[4]DATA!M124","v":44776010.729999997},{"$f":"+[4]DATA!N124","v":44724019.950000003},{"$f":"+[4]DATA!O124","v":44724232.969999999},{"$f":"+[4]DATA!P124","v":44724232.969999999},{"$f":"((H107/2)+SUM(I107:S107)+(T107/2))/12","v":44052440.233333342}]
[null,88,null,null,null,"Total",null,{"$f":"SUM(H105:H107)","v":60330843.509999998},60440839.93,59467970.649999999,59263115.799999997,60225381.819999993,58761134.090000004,58918707.010000005,58925731.790000007,60607028.130000003,58853279.25,59166485.859999999,59261354.810000002,57738315.710000001,{"$f":"SUM(U105:U107)","v":59410467.395833343}]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D128","v":1419515.6},{"$f":"+[4]DATA!E128","v":1419515.6},{"$f":"+[4]DATA!F128","v":1419515.6},{"$f":"+[4]DATA!G128","v":1386374.12},{"$f":"+[4]DATA!H128","v":1386374.12},{"$f":"+[4]DATA!I128","v":1419515.6},{"$f":"+[4]DATA!J128","v":1492246.56},{"$f":"+[4]DATA!K128","v":1492246.56},{"$f":"+[4]DATA!L128","v":1543305.69},{"$f":"+[4]DATA!M128","v":1515033},{"$f":"+[4]DATA!N128","v":1515033},{"$f":"+[4]DATA!O128","v":1515033},{"$f":"+[4]DATA!P128","v":1515033},{"$f":"((H111/2)+SUM(I111:S111)+(T111/2))/12","v":1464288.9291666669}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D110)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D129","v":37904505.479999997},{"$f":"+[4]DATA!E129","v":37904538.399999999},{"$f":"+[4]DATA!F129","v":39097278.609999999},{"$f":"+[4]DATA!G129","v":38462060.43},{"$f":"+[4]DATA!H129","v":38152150.670000002},{"$f":"+[4]DATA!I129","v":38712089.629999995},{"$f":"+[4]DATA!J129","v":39252871.25},{"$f":"+[4]DATA!K129","v":39443259.399999999},{"$f":"+[4]DATA!L129","v":39025706.160000004},{"$f":"+[4]DATA!M129","v":39110223.359999999},{"$f":"+[4]DATA!N129","v":39059517.780000001},{"$f":"+[4]DATA!O129","v":38910881.329999998},{"$f":"+[4]DATA!P129","v":39297350.68},{"$f":"((H112/2)+SUM(I112:S112)+(T112/2))/12","v":38810958.758333333},null,null,39324021.079999998,39324054,40516794.210000001,39848434.549999997,39538524.789999999,40131605.229999997,40745117.810000002,40935505.960000001,40569011.850000001,40625256.359999999,40574550.780000001,40425914.329999998,40812383.68,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-33141.480000000003,-33141.480000000003,-33141.480000000003,-33141.480000000003,-33141.480000000003,-33141.480000000003,-33883.24,0,0,0]
[null,93,null,null,null,"General",null,{"$f":"+[4]DATA!D130","v":0},{"$f":"+[4]DATA!E130","v":0},{"$f":"+[4]DATA!F130","v":0},{"$f":"+[4]DATA!G130","v":0},{"$f":"+[4]DATA!H130","v":0},{"$f":"+[4]DATA!I130","v":0},{"$f":"+[4]DATA!J130","v":0},{"$f":"+[4]DATA!K130","v":0},{"$f":"+[4]DATA!L130","v":0},{"$f":"+[4]DATA!M130","v":0},{"$f":"+[4]DATA!N130","v":0},{"$f":"+[4]DATA!O130","v":0},{"$f":"+[4]DATA!P130","v":0},{"$f":"((H113/2)+SUM(I113:S113)+(T113/2))/12","v":0}]
[null,94,null,null,null,"Total",null,{"$f":"SUM(H111:H113)","v":39324021.079999998},39324054,40516794.210000001,39848434.549999997,39538524.789999999,40131605.229999997,40745117.810000002,40935505.960000001,40569011.850000001,40625256.359999999,40574550.780000001,40425914.329999998,40812383.68,{"$f":"SUM(U111:U113)","v":40275247.6875}]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D134","v":12371.89},{"$f":"+[4]DATA!E134","v":12371.89},{"$f":"+[4]DATA!F134","v":12371.89},{"$f":"+[4]DATA!G134","v":12371.89},{"$f":"+[4]DATA!H134","v":12371.89},{"$f":"+[4]DATA!I134","v":12371.89},{"$f":"+[4]DATA!J134","v":12371.89},{"$f":"+[4]DATA!K134","v":12371.89},{"$f":"+[4]DATA!L134","v":12371.89},{"$f":"+[4]DATA!M134","v":12371.89},{"$f":"+[4]DATA!N134","v":12371.89},{"$f":"+[4]DATA!O134","v":12371.89},{"$f":"+[4]DATA!P134","v":12371.89},{"$f":"((H117/2)+SUM(I117:S117)+(T117/2))/12","v":12371.89}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D116)","v":"%,FACCOUNT,TQGCACCTS,N393"},98,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D135","v":23956.590000000004},{"$f":"+[4]DATA!E135","v":23956.590000000004},{"$f":"+[4]DATA!F135","v":23956.590000000004},{"$f":"+[4]DATA!G135","v":23956.590000000004},{"$f":"+[4]DATA!H135","v":23956.590000000004},{"$f":"+[4]DATA!I135","v":23956.590000000004},{"$f":"+[4]DATA!J135","v":23956.590000000004},{"$f":"+[4]DATA!K135","v":23956.590000000004},{"$f":"+[4]DATA!L135","v":23956.590000000004},{"$f":"+[4]DATA!M135","v":23956.590000000004},{"$f":"+[4]DATA!N135","v":23956.590000000004},{"$f":"+[4]DATA!O135","v":23956.590000000004},{"$f":"+[4]DATA!P135","v":23956.590000000004},{"$f":"((H118/2)+SUM(I118:S118)+(T118/2))/12","v":23956.589999999997},null,null,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Total",null,{"$f":"SUM(H117:H118)","v":36328.480000000003},36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,{"$f":"SUM(U117:U118)","v":36328.479999999996}]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D139","v":648611.09},{"$f":"+[4]DATA!E139","v":649052.21},{"$f":"+[4]DATA!F139","v":630756.65},{"$f":"+[4]DATA!G139","v":614021.42000000004},{"$f":"+[4]DATA!H139","v":614021.42000000004},{"$f":"+[4]DATA!I139","v":694538.3},{"$f":"+[4]DATA!J139","v":614021.42000000004},{"$f":"+[4]DATA!K139","v":631838.36},{"$f":"+[4]DATA!L139","v":632632.86},{"$f":"+[4]DATA!M139","v":723851.79},{"$f":"+[4]DATA!N139","v":1788333.98},{"$f":"+[4]DATA!O139","v":1788666.85},{"$f":"+[4]DATA!P139","v":1788666.85},{"$f":"((H122/2)+SUM(I122:S122)+(T122/2))/12","v":883364.51916666667}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D121)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D140","v":21137469.989999998},{"$f":"+[4]DATA!E140","v":21964407.73},{"$f":"+[4]DATA!F140","v":22241784.770000003},{"$f":"+[4]DATA!G140","v":22069994.27},{"$f":"+[4]DATA!H140","v":22106700.279999997},{"$f":"+[4]DATA!I140","v":20872300.039999999},{"$f":"+[4]DATA!J140","v":21043672.389999997},{"$f":"+[4]DATA!K140","v":21070069.539999999},{"$f":"+[4]DATA!L140","v":22857453.18},{"$f":"+[4]DATA!M140","v":23665510.5},{"$f":"+[4]DATA!N140","v":22606630.690000001},{"$f":"+[4]DATA!O140","v":22668962.419999998},{"$f":"+[4]DATA!P140","v":22611545.25},{"$f":"((H123/2)+SUM(I123:S123)+(T123/2))/12","v":22086832.785833333},null,null,21786081.079999998,22613459.940000001,22872541.420000002,22684015.690000001,22720721.699999999,21566838.34,21657693.809999999,21701907.899999999,23490086.039999999,24389362.289999999,24394964.670000002,24457629.27,24400212.100000001,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"General",null,{"$f":"+[4]DATA!D141","v":0},{"$f":"+[4]DATA!E141","v":0},{"$f":"+[4]DATA!F141","v":0},{"$f":"+[4]DATA!G141","v":0},{"$f":"+[4]DATA!H141","v":0},{"$f":"+[4]DATA!I141","v":0},{"$f":"+[4]DATA!J141","v":0},{"$f":"+[4]DATA!K141","v":0},{"$f":"+[4]DATA!L141","v":0},{"$f":"+[4]DATA!M141","v":0},{"$f":"+[4]DATA!N141","v":0},{"$f":"+[4]DATA!O141","v":0},{"$f":"+[4]DATA!P141","v":0},{"$f":"((H124/2)+SUM(I124:S124)+(T124/2))/12","v":0}]
[null,105,null,null,null,"Total",null,{"$f":"SUM(H122:H124)","v":21786081.079999998},22613459.940000001,22872541.420000002,22684015.690000001,22720721.699999999,21566838.34,21657693.809999999,21701907.899999999,23490086.039999999,24389362.289999999,24394964.670000002,24457629.27,24400212.100000001,{"$f":"SUM(U122:U124)","v":22970197.305}]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D145","v":0},{"$f":"+[4]DATA!E145","v":0},{"$f":"+[4]DATA!F145","v":0},{"$f":"+[4]DATA!G145","v":0},{"$f":"+[4]DATA!H145","v":0},{"$f":"+[4]DATA!I145","v":0},{"$f":"+[4]DATA!J145","v":0},{"$f":"+[4]DATA!K145","v":0},{"$f":"+[4]DATA!L145","v":0},{"$f":"+[4]DATA!M145","v":0},{"$f":"+[4]DATA!N145","v":0},{"$f":"+[4]DATA!O145","v":0},{"$f":"+[4]DATA!P145","v":0},{"$f":"((H128/2)+SUM(I128:S128)+(T128/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D127)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D146","v":76245.36},{"$f":"+[4]DATA!E146","v":76245.36},{"$f":"+[4]DATA!F146","v":76245.36},{"$f":"+[4]DATA!G146","v":76245.36},{"$f":"+[4]DATA!H146","v":76245.36},{"$f":"+[4]DATA!I146","v":76245.36},{"$f":"+[4]DATA!J146","v":76245.36},{"$f":"+[4]DATA!K146","v":76245.36},{"$f":"+[4]DATA!L146","v":76245.36},{"$f":"+[4]DATA!M146","v":76245.36},{"$f":"+[4]DATA!N146","v":76245.36},{"$f":"+[4]DATA!O146","v":76245.36},{"$f":"+[4]DATA!P146","v":76245.36},{"$f":"((H129/2)+SUM(I129:S129)+(T129/2))/12","v":76245.36},null,null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"General",null,{"$f":"+[4]DATA!D147","v":0},{"$f":"+[4]DATA!E147","v":0},{"$f":"+[4]DATA!F147","v":0},{"$f":"+[4]DATA!G147","v":0},{"$f":"+[4]DATA!H147","v":0},{"$f":"+[4]DATA!I147","v":0},{"$f":"+[4]DATA!J147","v":0},{"$f":"+[4]DATA!K147","v":0},{"$f":"+[4]DATA!L147","v":0},{"$f":"+[4]DATA!M147","v":0},{"$f":"+[4]DATA!N147","v":0},{"$f":"+[4]DATA!O147","v":0},{"$f":"+[4]DATA!P147","v":0},{"$f":"((H130/2)+SUM(I130:S130)+(T130/2))/12","v":0}]
[null,111,null,null,null,"Total",null,{"$f":"SUM(H128:H130)","v":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,{"$f":"SUM(U128:U130)","v":76245.36}]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D151","v":532199.31999999995},{"$f":"+[4]DATA!E151","v":532199.31999999995},{"$f":"+[4]DATA!F151","v":527140.91},{"$f":"+[4]DATA!G151","v":527140.91},{"$f":"+[4]DATA!H151","v":527140.91},{"$f":"+[4]DATA!I151","v":532199.31999999995},{"$f":"+[4]DATA!J151","v":702307.73},{"$f":"+[4]DATA!K151","v":702307.73},{"$f":"+[4]DATA!L151","v":702307.73},{"$f":"+[4]DATA!M151","v":695559.31},{"$f":"+[4]DATA!N151","v":695559.31},{"$f":"+[4]DATA!O151","v":695559.31},{"$f":"+[4]DATA!P151","v":695559.31},{"$f":"((H134/2)+SUM(I134:S134)+(T134/2))/12","v":621108.48375000025}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D133)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D152","v":9977677.7300000004},{"$f":"+[4]DATA!E152","v":9977677.7300000004},{"$f":"+[4]DATA!F152","v":9862777.0299999993},{"$f":"+[4]DATA!G152","v":9635828.1600000001},{"$f":"+[4]DATA!H152","v":9547097.709999999},{"$f":"+[4]DATA!I152","v":9542039.2999999989},{"$f":"+[4]DATA!J152","v":10037085.57},{"$f":"+[4]DATA!K152","v":10037085.57},{"$f":"+[4]DATA!L152","v":10024243.35},{"$f":"+[4]DATA!M152","v":9913763.5700000003},{"$f":"+[4]DATA!N152","v":9894534.6899999995},{"$f":"+[4]DATA!O152","v":9894534.6899999995},{"$f":"+[4]DATA!P152","v":9883042.2699999996},{"$f":"((H135/2)+SUM(I135:S135)+(T135/2))/12","v":9858085.614166664},null,null,10509877.050000001,10509877.050000001,10389917.939999999,10162969.07,10074238.619999999,10074238.619999999,10739393.300000001,10739393.300000001,10726551.08,10609322.880000001,10590094,10590094,10578601.58,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-5058.41,-5058.41,-5058.41,-5058.41,-5058.41,-5058.41,-5058.41,-11806.83,0,0,0]
[null,116,null,null,null,"General",null,{"$f":"+[4]DATA!D153","v":0},{"$f":"+[4]DATA!E153","v":0},{"$f":"+[4]DATA!F153","v":0},{"$f":"+[4]DATA!G153","v":0},{"$f":"+[4]DATA!H153","v":0},{"$f":"+[4]DATA!I153","v":0},{"$f":"+[4]DATA!J153","v":0},{"$f":"+[4]DATA!K153","v":0},{"$f":"+[4]DATA!L153","v":0},{"$f":"+[4]DATA!M153","v":0},{"$f":"+[4]DATA!N153","v":0},{"$f":"+[4]DATA!O153","v":0},{"$f":"+[4]DATA!P153","v":0},{"$f":"((H136/2)+SUM(I136:S136)+(T136/2))/12","v":0}]
[null,117,null,null,null,"Total",null,{"$f":"SUM(H134:H136)","v":10509877.050000001},10509877.050000001,10389917.939999999,10162969.07,10074238.619999999,10074238.619999999,10739393.300000001,10739393.300000001,10726551.08,10609322.880000001,10590094,10590094,10578601.58,{"$f":"SUM(U134:U136)","v":10479194.097916665}]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D157","v":1913213.51},{"$f":"+[4]DATA!E157","v":1913213.51},{"$f":"+[4]DATA!F157","v":1907527.47},{"$f":"+[4]DATA!G157","v":1893184.26},{"$f":"+[4]DATA!H157","v":1891372.05},{"$f":"+[4]DATA!I157","v":1918123.57},{"$f":"+[4]DATA!J157","v":1885686.01},{"$f":"+[4]DATA!K157","v":1885686.01},{"$f":"+[4]DATA!L157","v":1880618.23},{"$f":"+[4]DATA!M157","v":1854255.07},{"$f":"+[4]DATA!N157","v":73309.11},{"$f":"+[4]DATA!O157","v":73309.11},{"$f":"+[4]DATA!P157","v":73309.11},{"$f":"((H140/2)+SUM(I140:S140)+(T140/2))/12","v":1514128.8091666664}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D158","v":7469406.790000001},{"$f":"+[4]DATA!E158","v":7480724.0600000005},{"$f":"+[4]DATA!F158","v":7610790.4100000011},{"$f":"+[4]DATA!G158","v":7394337.5},{"$f":"+[4]DATA!H158","v":7613141.3199999994},{"$f":"+[4]DATA!I158","v":7694183.4800000004},{"$f":"+[4]DATA!J158","v":7739005.790000001},{"$f":"+[4]DATA!K158","v":9107094.9299999997},{"$f":"+[4]DATA!L158","v":9375356.9299999997},{"$f":"+[4]DATA!M158","v":1830660.2299999997},{"$f":"+[4]DATA!N158","v":3555046.98},{"$f":"+[4]DATA!O158","v":3555046.98},{"$f":"+[4]DATA!P158","v":3553143.83},{"$f":"((H141/2)+SUM(I141:S141)+(T141/2))/12","v":6538888.6600000001},null,null,9382620.3000000007,9393937.5700000003,9518317.8800000008,9287521.7599999998,9504513.3699999992,9612307.0500000007,9624691.8000000007,10992780.939999999,11255975.16,3684915.3,3628356.09,3628356.09,3626452.94,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,122,null,null,null,"Total",null,{"$f":"SUM(H140:H141)","v":9382620.3000000007},9393937.5700000003,9518317.8800000008,9287521.7599999998,9504513.3699999992,9612307.0500000007,9624691.8000000007,10992780.939999999,11255975.16,3684915.3,3628356.09,3628356.09,3626452.94,{"$f":"SUM(U140:U141)","v":8053017.4691666663}]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",{"$f":"+B144+1","v":125},null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D162","v":0},{"$f":"+[4]DATA!E162","v":0},{"$f":"+[4]DATA!F162","v":0},{"$f":"+[4]DATA!G162","v":0},{"$f":"+[4]DATA!H162","v":0},{"$f":"+[4]DATA!I162","v":0},{"$f":"+[4]DATA!J162","v":3863.92},{"$f":"+[4]DATA!K162","v":3863.92},{"$f":"+[4]DATA!L162","v":3863.92},{"$f":"+[4]DATA!M162","v":3863.92},{"$f":"+[4]DATA!N162","v":3863.92},{"$f":"+[4]DATA!O162","v":3863.92},{"$f":"+[4]DATA!P162","v":3863.92},{"$f":"((H145/2)+SUM(I145:S145)+(T145/2))/12","v":2092.9566666666665}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D144)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D163","v":126333.33},{"$f":"+[4]DATA!E163","v":126333.33},{"$f":"+[4]DATA!F163","v":126333.33},{"$f":"+[4]DATA!G163","v":126333.33},{"$f":"+[4]DATA!H163","v":132453.65},{"$f":"+[4]DATA!I163","v":132453.65},{"$f":"+[4]DATA!J163","v":201560.31999999998},{"$f":"+[4]DATA!K163","v":207824.02},{"$f":"+[4]DATA!L163","v":207824.02},{"$f":"+[4]DATA!M163","v":207824.02},{"$f":"+[4]DATA!N163","v":207824.02},{"$f":"+[4]DATA!O163","v":207824.02},{"$f":"+[4]DATA!P163","v":208719.24},{"$f":"((H146/2)+SUM(I146:S146)+(T146/2))/12","v":171009.49958333335},null,null,126333.33,126333.33,126333.33,126333.33,132453.65,132453.65,205424.24,211687.94,211687.94,211687.94,211687.94,211687.94,212583.16,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,127,null,null,null,"General",null,{"$f":"+[4]DATA!D164","v":0},{"$f":"+[4]DATA!E164","v":0},{"$f":"+[4]DATA!F164","v":0},{"$f":"+[4]DATA!G164","v":0},{"$f":"+[4]DATA!H164","v":0},{"$f":"+[4]DATA!I164","v":0},{"$f":"+[4]DATA!J164","v":0},{"$f":"+[4]DATA!K164","v":0},{"$f":"+[4]DATA!L164","v":0},{"$f":"+[4]DATA!M164","v":0},{"$f":"+[4]DATA!N164","v":0},{"$f":"+[4]DATA!O164","v":0},{"$f":"+[4]DATA!P164","v":0},{"$f":"((H147/2)+SUM(I147:S147)+(T147/2))/12","v":0}]
[null,128,null,null,null,"Total",null,{"$f":"SUM(H145:H147)","v":126333.33},126333.33,126333.33,126333.33,132453.65,132453.65,205424.24,211687.94,211687.94,211687.94,211687.94,211687.94,212583.16,{"$f":"SUM(U145:U147)","v":173102.45625000002}]
[null,129]
[null,130,null,"399","Communication Equipment"]
[" ",{"$f":"+B150+1","v":131},null,null,null,"Distribution - Wyoming",null,{"$f":"+[4]DATA!D168","v":0},{"$f":"+[4]DATA!E168","v":0},{"$f":"+[4]DATA!F168","v":0},{"$f":"+[4]DATA!G168","v":0},{"$f":"+[4]DATA!H168","v":0},{"$f":"+[4]DATA!I168","v":0},{"$f":"+[4]DATA!J168","v":0},{"$f":"+[4]DATA!K168","v":0},{"$f":"+[4]DATA!L168","v":0},{"$f":"+[4]DATA!M168","v":0},{"$f":"+[4]DATA!N168","v":0},{"$f":"+[4]DATA!O168","v":0},{"$f":"+[4]DATA!P168","v":0},{"$f":"((H151/2)+SUM(I151:S151)+(T151/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D150)","v":"%,FACCOUNT,TQGCACCTS,N399"},{"$f":"+B151+1","v":132},null,null,null,"Distribution - Utah",null,{"$f":"+[4]DATA!D169","v":52300},{"$f":"+[4]DATA!E169","v":52300},{"$f":"+[4]DATA!F169","v":52300},{"$f":"+[4]DATA!G169","v":52300},{"$f":"+[4]DATA!H169","v":52300},{"$f":"+[4]DATA!I169","v":52300},{"$f":"+[4]DATA!J169","v":52300},{"$f":"+[4]DATA!K169","v":52300},{"$f":"+[4]DATA!L169","v":52300},{"$f":"+[4]DATA!M169","v":52300},{"$f":"+[4]DATA!N169","v":52300},{"$f":"+[4]DATA!O169","v":52300},{"$f":"+[4]DATA!P169","v":52300},{"$f":"((H152/2)+SUM(I152:S152)+(T152/2))/12","v":52300},null,null,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B152+1","v":133},null,null,null,"Total",null,{"$f":"SUM(H151:H152)","v":52300},52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,{"$f":"SUM(U151:U152)","v":52300}]
[null,{"$f":"+B148+1","v":129}]
[null,130,null,null,"Total General Plant",null,null,{"$f":"H96+H102+H108+H114+H119+H125+H131+H137+H142+H148+H153","v":202755210.97000006},203679976.01000002,204201362.52000001,202681877.28999999,203505321.03999999,201460236.77000004,203072687.76000005,204688667.62000003,208041999.99000001,199296842.92000002,199479410.31000003,199488307.41,{"$f":"T96+T102+T108+T114+T119+T125+T131+T137+T142+T148+T153","v":197883222.22},{"$f":"U96+U102+U108+U114+U119+U125+U131+U137+U142+U148+U153","v":202492992.18625003}]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,{"$f":"H31","v":83069408.329999983},{"$f":"I31","v":83069408.329999983},82934846.11999999,82934723.75999999,82934723.75999999,81511647.539999992,81345843.649999976,81345843.649999976,81261868.789999992,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,{"$f":"((H158/2)+SUM(I158:S158)+(T158/2))/12","v":81916935.233749971}]
[null,134,null,null,"Distribution - Wyoming",null,null,{"$f":"H17+H35+H40+H48+H56+H61+H66+H71+H76+H81+H86","v":58097186.433999993},{"$f":"I17+I35+I40+I48+I56+I61+I66+I71+I76+I81+I86","v":57339189.25999999},57558404.670000002,57764985.163999997,57906971.233999997,49253512.790000007,58427195.174000002,58832813.450000003,60236577.090000004,60730256.920000002,60935082.310000002,61121367.640000001,61121367.640000001,{"$f":"((H159/2)+SUM(I159:S159)+(T159/2))/12","v":58309636.06158334}]
[null,135,null,null,"Distribution - Utah",null,null,{"$f":"H18+H36+H41+H52+H57+H62+H67+H72+H77+H82+H87","v":1541307623.006},{"$f":"I18+I36+I41+I52+I57+I62+I67+I72+I77+I82+I87","v":1544852042.2500002},1548835103.49,1552196010.506,1571883802.516,1583666983.0899999,1600261801.8060002,1617193605.6400003,1624968803.25,1629863118.3800001,1635464392.3099999,1642852528.04,1650981428.5799999,{"$f":"((H160/2)+SUM(I160:S160)+(T160/2))/12","v":1595681893.0892498}]
[null,136,null,null,"General",null,null,{"$f":"+H155","v":202755210.97000006},{"$f":"+I155","v":203679976.01000002},204201362.52000001,202681877.28999999,203505321.03999999,201460236.77000004,203072687.76000005,204688667.62000003,208041999.99000001,199296842.92000002,199479410.31000003,199488307.41,197883222.22,{"$f":"((H161/2)+SUM(I161:S161)+(T161/2))/12","v":202492992.18625006}]
[null,137,null,null,"Total",null,null,{"$f":"SUM(H158:H161)","v":1885229428.74},{"$f":"SUM(I158:I161)","v":1888940615.8500001},1893529716.8,1895577596.72,1916230818.55,1915892380.1899998,1943107528.3900001,1962060930.3600004,1974509249.1200001,1971070107.6600001,1977058774.3699999,1984642092.53,1991165907.8799999,1938401456.5708332]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,{"$f":"+H166","v":5036.83},{"$f":"+I166","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"((H165/2)+SUM(I165:S165)+(T165/2))/12","v":5036.8300000000008}]
["%,FACCOUNT,TQGCACCTS,N105",141,null,null,"Total",null,null,{"$f":"+X166","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"SUM(U165)","v":5036.8300000000008},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,142]
[null,143,"106","Completed Construction Not Classified - Gas"]
[null,144,null,null,"Production",null,null,{"$f":"+[4]DATA!D8","v":0},{"$f":"+[4]DATA!E8","v":0},{"$f":"+[4]DATA!F8","v":0},{"$f":"+[4]DATA!G8","v":0},{"$f":"+[4]DATA!H8","v":0},{"$f":"+[4]DATA!I8","v":0},{"$f":"+[4]DATA!J8","v":0},{"$f":"+[4]DATA!K8","v":0},{"$f":"+[4]DATA!L8","v":0},{"$f":"+[4]DATA!M8","v":0},{"$f":"+[4]DATA!N8","v":0},{"$f":"+[4]DATA!O8","v":0},{"$f":"+[4]DATA!P8","v":0},{"$f":"((H169/2)+SUM(I169:S169)+(T169/2))/12","v":0}]
[null,145,null,null,"Distribution - Wyoming",null,null,{"$f":"+[4]DATA!D9","v":420933.01},{"$f":"+[4]DATA!E9","v":510778.87},{"$f":"+[4]DATA!F9","v":323859.28000000003},{"$f":"+[4]DATA!G9","v":356527.6},{"$f":"+[4]DATA!H9","v":413870.22},{"$f":"+[4]DATA!I9","v":393324.61},{"$f":"+[4]DATA!J9","v":340593.17},{"$f":"+[4]DATA!K9","v":1337719.95},{"$f":"+[4]DATA!L9","v":1130671.8400000001},{"$f":"+[4]DATA!M9","v":404644.62},{"$f":"+[4]DATA!N9","v":410584.31},{"$f":"+[4]DATA!O9","v":444290.23},{"$f":"+[4]DATA!P9","v":648616.4},{"$f":"((H170/2)+SUM(I170:S170)+(T170/2))/12","v":550136.61708333332}]
[null,146,null,null,"Distribution - Utah",null,null,{"$f":"+[4]DATA!D10","v":10063557.460000001},{"$f":"+[4]DATA!E10","v":7862618.4299999997},{"$f":"+[4]DATA!F10","v":7843416.0999999996},{"$f":"+[4]DATA!G10","v":9585068.3000000007},{"$f":"+[4]DATA!H10","v":8223730.1900000004},{"$f":"+[4]DATA!I10","v":11801938.75},{"$f":"+[4]DATA!J10","v":9584414.9499999993},{"$f":"+[4]DATA!K10","v":11011814.789999999},{"$f":"+[4]DATA!L10","v":13178940.35},{"$f":"+[4]DATA!M10","v":15032040.1},{"$f":"+[4]DATA!N10","v":11719625.59},{"$f":"+[4]DATA!O10","v":10734345.289999999},{"$f":"+[4]DATA!P10","v":5687874.8600000003},{"$f":"((H171/2)+SUM(I171:S171)+(T171/2))/12","v":10371139.083333334}]
[null,147,null,null,"General",null,null,{"$f":"+[4]DATA!D11","v":248407.72},{"$f":"+[4]DATA!E11","v":1342779.28},{"$f":"+[4]DATA!F11","v":365174.81},{"$f":"+[4]DATA!G11","v":435634.24},{"$f":"+[4]DATA!H11","v":449360.02},{"$f":"+[4]DATA!I11","v":179506.04},{"$f":"+[4]DATA!J11","v":1666778.46},{"$f":"+[4]DATA!K11","v":1310243.8700000001},{"$f":"+[4]DATA!L11","v":120426.4},{"$f":"+[4]DATA!M11","v":379552.3},{"$f":"+[4]DATA!N11","v":407241.64},{"$f":"+[4]DATA!O11","v":393242.49},{"$f":"+[4]DATA!P11","v":934005.64},{"$f":"((H172/2)+SUM(I172:S172)+(T172/2))/12","v":636762.18583333341}]
[null,148,null,null,"Total",null,null,{"$f":"+[4]DATA!D12","v":10732898.190000001},{"$f":"+[4]DATA!E12","v":9716176.5800000001},{"$f":"+[4]DATA!F12","v":8532450.1899999995},{"$f":"+[4]DATA!G12","v":10377230.140000001},{"$f":"+[4]DATA!H12","v":9086960.4299999997},{"$f":"+[4]DATA!I12","v":12374769.399999999},{"$f":"+[4]DATA!J12","v":11591786.579999998},{"$f":"+[4]DATA!K12","v":13659778.609999999},{"$f":"+[4]DATA!L12","v":14430038.59},{"$f":"+[4]DATA!M12","v":15816237.02},{"$f":"+[4]DATA!N12","v":12537451.540000001},{"$f":"+[4]DATA!O12","v":11571878.01},{"$f":"+[4]DATA!P12","v":7270496.9000000004},{"$f":"SUM(U169:U172)","v":11558037.88625}]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,{"$f":"+[4]DATA!D15","v":-68667111.5},{"$f":"+[4]DATA!E15","v":-68719234.180000007},{"$f":"+[4]DATA!F15","v":-68619477.319999993},{"$f":"+[4]DATA!G15","v":-68781185.049999997},{"$f":"+[4]DATA!H15","v":-68827131.629999995},{"$f":"+[4]DATA!I15","v":-67448134.120000005},{"$f":"+[4]DATA!J15","v":-67317594.25},{"$f":"+[4]DATA!K15","v":-67342713.359999999},{"$f":"+[4]DATA!L15","v":-67322320.640000001},{"$f":"+[4]DATA!M15","v":-67294936.640000001},{"$f":"+[4]DATA!N15","v":-67360255},{"$f":"+[4]DATA!O15","v":-67429215.590000004},{"$f":"+[4]DATA!P15","v":-67473761},{"$f":"((H176/2)+SUM(I176:S176)+(T176/2))/12","v":-67877719.502500013}]
[null,152,null,null,"Distribution - Wyoming",null,null,{"$f":"+[4]DATA!D16","v":-23604752.120000001},{"$f":"+[4]DATA!E16","v":-23731606.98},{"$f":"+[4]DATA!F16","v":-23858922.460000001},{"$f":"+[4]DATA!G16","v":-23859487.030000001},{"$f":"+[4]DATA!H16","v":-23987759.66},{"$f":"+[4]DATA!I16","v":-24116607.949999999},{"$f":"+[4]DATA!J16","v":-24246334.199999999},{"$f":"+[4]DATA!K16","v":-24379123.420000002},{"$f":"+[4]DATA!L16","v":-24494512.539999999},{"$f":"+[4]DATA!M16","v":-24609901.66},{"$f":"+[4]DATA!N16","v":-24746288.219999999},{"$f":"+[4]DATA!O16","v":-24883172.34},{"$f":"+[4]DATA!P16","v":-25020151.030000001},{"$f":"((H177/2)+SUM(I177:S177)+(T177/2))/12","v":-24268847.336249996}]
[null,153,null,null,"Distribution - Utah",null,null,{"$f":"+[4]DATA!D17","v":-527289546.14999998},{"$f":"+[4]DATA!E17","v":-526518286.23000002},{"$f":"+[4]DATA!F17","v":-529175790.10000002},{"$f":"+[4]DATA!G17","v":-532061155.61000001},{"$f":"+[4]DATA!H17","v":-535064808.17000002},{"$f":"+[4]DATA!I17","v":-537929570.77999997},{"$f":"+[4]DATA!J17","v":-528478086.05000001},{"$f":"+[4]DATA!K17","v":-530592558.63999999},{"$f":"+[4]DATA!L17","v":-533929051.25},{"$f":"+[4]DATA!M17","v":-536247158.08999997},{"$f":"+[4]DATA!N17","v":-539350694.84000003},{"$f":"+[4]DATA!O17","v":-542509300.25999999},{"$f":"+[4]DATA!P17","v":-544409120.04999995},{"$f":"((H178/2)+SUM(I178:S178)+(T178/2))/12","v":-533975482.75999999}]
[null,154,null,null,"General",null,null,{"$f":"+[4]DATA!D18","v":-133289871.14999993},{"$f":"+[4]DATA!E18","v":-134373154.50999996},{"$f":"+[4]DATA!F18","v":-133301219.45999992},{"$f":"+[4]DATA!G18","v":-131953607.81999998},{"$f":"+[4]DATA!H18","v":-132451778.15000001},{"$f":"+[4]DATA!I18","v":-130389136.80999994},{"$f":"+[4]DATA!J18","v":-131440731.82999997},{"$f":"+[4]DATA!K18","v":-132277593.19999994},{"$f":"+[4]DATA!L18","v":-132568045.25999998},{"$f":"+[4]DATA!M18","v":-127493693.81999996},{"$f":"+[4]DATA!N18","v":-128310661.32999994},{"$f":"+[4]DATA!O18","v":-129223062.56999996},{"$f":"+[4]DATA!P18","v":-128097342.98999999},{"$f":"((H179/2)+SUM(I179:S179)+(T179/2))/12","v":-131206357.65249996}]
[null,155,null,null,"Total",null,null,{"$f":"+[4]DATA!D19","v":-752851280.91999996},{"$f":"+[4]DATA!E19","v":-753342281.89999998},{"$f":"+[4]DATA!F19","v":-754955409.33999991},{"$f":"+[4]DATA!G19","v":-756655435.50999999},{"$f":"+[4]DATA!H19","v":-760331477.61000001},{"$f":"+[4]DATA!I19","v":-759883449.65999997},{"$f":"+[4]DATA!J19","v":-751482746.32999992},{"$f":"+[4]DATA!K19","v":-754591988.61999989},{"$f":"+[4]DATA!L19","v":-758313929.69000006},{"$f":"+[4]DATA!M19","v":-755645690.20999992},{"$f":"+[4]DATA!N19","v":-759767899.38999999},{"$f":"+[4]DATA!O19","v":-764044750.75999999},{"$f":"+[4]DATA!P19","v":-765000375.06999993},{"$f":"SUM(U176:U179)","v":-757328407.25124991}]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,{"$f":"+[4]DATA!D22","v":-6052360.2400000002},{"$f":"+[4]DATA!E22","v":-6053476.3499999996},{"$f":"+[4]DATA!F22","v":-6054151.7199999997},{"$f":"+[4]DATA!G22","v":-6060379.0199999996},{"$f":"+[4]DATA!H22","v":-6056069.9299999997},{"$f":"+[4]DATA!I22","v":-6056977.1799999997},{"$f":"+[4]DATA!J22","v":-6057655.3799999999},{"$f":"+[4]DATA!K22","v":-6058069.9500000002},{"$f":"+[4]DATA!L22","v":-6059484.1200000001},{"$f":"+[4]DATA!M22","v":-6060664.9900000002},{"$f":"+[4]DATA!N22","v":-6062124.5199999996},{"$f":"+[4]DATA!O22","v":-6063803.5499999998},{"$f":"+[4]DATA!P22","v":-6065028.6399999997},{"$f":"((H183/2)+SUM(I183:S183)+(T183/2))/12","v":-6058462.5958333323}]
[null,159,null,null,"Distribution - Wyoming",null,null,{"$f":"+[4]DATA!D23","v":-300},{"$f":"+[4]DATA!E23","v":-300},{"$f":"+[4]DATA!F23","v":300},{"$f":"+[4]DATA!G23","v":-300},{"$f":"+[4]DATA!H23","v":-300},{"$f":"+[4]DATA!I23","v":-300},{"$f":"+[4]DATA!J23","v":-300},{"$f":"+[4]DATA!K23","v":-300},{"$f":"+[4]DATA!L23","v":-300},{"$f":"+[4]DATA!M23","v":-300},{"$f":"+[4]DATA!N23","v":-300},{"$f":"+[4]DATA!O23","v":-300},{"$f":"+[4]DATA!P23","v":-300},{"$f":"((H184/2)+SUM(I184:S184)+(T184/2))/12","v":-250}]
[null,160,null,null,"Distribution - Utah",null,null,{"$f":"+[4]DATA!D24","v":-69325.969999999739},{"$f":"+[4]DATA!E24","v":-69325.970000000671},{"$f":"+[4]DATA!F24","v":-69925.970000000671},{"$f":"+[4]DATA!G24","v":-69325.970000000671},{"$f":"+[4]DATA!H24","v":-69325.970000000671},{"$f":"+[4]DATA!I24","v":-69325.970000000671},{"$f":"+[4]DATA!J24","v":-69325.969999999739},{"$f":"+[4]DATA!K24","v":-69325.969999999739},{"$f":"+[4]DATA!L24","v":-69325.969999999739},{"$f":"+[4]DATA!M24","v":-69325.969999999739},{"$f":"+[4]DATA!N24","v":-69325.97},{"$f":"+[4]DATA!O24","v":-69325.969999999739},{"$f":"+[4]DATA!P24","v":-69325.970000000671},{"$f":"((H185/2)+SUM(I185:S185)+(T185/2))/12","v":-69375.97000000019}]
[null,161,null,null,"General",null,null,{"$f":"+[4]DATA!D25","v":0},{"$f":"+[4]DATA!E25","v":0},{"$f":"+[4]DATA!F25","v":0},{"$f":"+[4]DATA!G25","v":0},{"$f":"+[4]DATA!H25","v":0},{"$f":"+[4]DATA!I25","v":0},{"$f":"+[4]DATA!J25","v":0},{"$f":"+[4]DATA!K25","v":0},{"$f":"+[4]DATA!L25","v":0},{"$f":"+[4]DATA!M25","v":0},{"$f":"+[4]DATA!N25","v":0},{"$f":"+[4]DATA!O25","v":0},{"$f":"+[4]DATA!P25","v":0},{"$f":"((H186/2)+SUM(I186:S186)+(T186/2))/12","v":0}]
[null,162,null,null,"Total",null,null,{"$f":"+[4]DATA!D26","v":-6121986.21},{"$f":"+[4]DATA!E26","v":-6123102.3200000003},{"$f":"+[4]DATA!F26","v":-6123777.6900000004},{"$f":"+[4]DATA!G26","v":-6130004.9900000002},{"$f":"+[4]DATA!H26","v":-6125695.9000000004},{"$f":"+[4]DATA!I26","v":-6126603.1500000004},{"$f":"+[4]DATA!J26","v":-6127281.3499999996},{"$f":"+[4]DATA!K26","v":-6127695.9199999999},{"$f":"+[4]DATA!L26","v":-6129110.0899999999},{"$f":"+[4]DATA!M26","v":-6130290.96},{"$f":"+[4]DATA!N26","v":-6131750.4899999993},{"$f":"+[4]DATA!O26","v":-6133429.5199999996},{"$f":"+[4]DATA!P26","v":-6134654.6100000003},{"$f":"SUM(U183:U186)","v":-6128088.565833332}]
[null,163]
[null,164]
[null,165,"System Net Utility Plant"]
[null,166,null,null,"Production",null,null,{"$f":"H158+H169+H176+H183","v":8349936.5899999831},{"$f":"I158+I169+I176+I183","v":8296697.7999999765},8261217.0799999973,8093159.6899999939,8051522.1999999955,8006536.2399999872,7970594.0199999763,7945060.3399999766,7880064.0299999909,7824287.8099999819,7757509.9199999832,7686870.2999999793,7641099.799999983,{"$f":"U158+U169+U176+U183","v":7980753.135416626}]
[null,167,null,null,"Distribution - Wyoming",null,null,{"$f":"H159+H170+H177+H184","v":34913067.323999986},34118061.149999991,34023641.490000002,34261725.733999997,34332781.794,25529929.450000007,34521154.144000009,35791109.980000004,36872436.390000008,36524699.879999995,36599078.400000006,36682185.530000001,36749533.009999998,{"$f":"U159+U170+U177+U184","v":34590675.342416674}]
[null,168,null,null,"Distribution - Utah",null,null,{"$f":"H160+H165+H171+H178+H185","v":1024017345.176},{"$f":"I160+I165+I171+I178+I185","v":1026132085.3100002},1027437840.3499998,1029655634.0559999,1044978435.3959999,1057475061.9199998,1081303841.5660002,1097548572.6500003,1104154403.2099998,1108583711.25,1107769033.9199998,1111013283.9299998,1112195894.2499998,{"$f":"U160+U165+U171+U178+U185","v":1072013210.272583}]
[null,169,null,null,"General",null,null,{"$f":"H161+H172+H179+H186","v":69713747.540000126},{"$f":"I161+I172+I179+I186","v":70649600.780000061},71265317.870000094,71163903.710000023,71502902.909999996,71250606.000000089,73298734.39000009,73721318.290000096,75594381.13000004,72182701.400000066,71575990.620000079,70658487.330000043,70719884.86999999,{"$f":"U161+U172+U179+U186","v":71923396.719583437}]
[null,170,null,null,"Total"]
[null,171]
[null,172,null,"System Net Utility Plant",null,null,null,{"$f":"H162+H166+H173+H180+H187","v":1136994096.6300001},{"$f":"I162+I166+I173+I180+I187","v":1139196445.0400002},1140988016.79,1143174423.1900001,1158865642.2999997,1162262133.6099997,1197094324.1200001,1215006061.2600002,1224501284.76,1225115400.3400002,1223701612.8599999,1226040827.0899999,{"$f":"T162+T166+T173+T180+T187","v":1227306411.9300001},{"$f":"U162+U166+U173+U180+U187","v":1186508035.47}]
[null,173]
[null,174]
[null,175,"WORKING CAPITAL"]
[null,176]
[null,177,154,"Plant Materials & Operating Supplies"]
[null,178,null,null,"Distribution - Wyoming",null,null,{"$f":"+[4]DATA!D29","v":0},{"$f":"+[4]DATA!E29","v":0},{"$f":"+[4]DATA!F29","v":0},{"$f":"+[4]DATA!G29","v":0},{"$f":"+[4]DATA!H29","v":0},{"$f":"+[4]DATA!I29","v":0},{"$f":"+[4]DATA!J29","v":0},{"$f":"+[4]DATA!K29","v":0},{"$f":"+[4]DATA!L29","v":0},{"$f":"+[4]DATA!M29","v":0},{"$f":"+[4]DATA!N29","v":0},{"$f":"+[4]DATA!O29","v":0},{"$f":"+[4]DATA!P29","v":0},{"$f":"((H203/2)+SUM(I203:S203)+(T203/2))/12","v":0}]
[null,179,null,null,"Distribution - Utah",null,null,{"$f":"+H205-H203","v":13802784.68},{"$f":"+I205-I203","v":15801398.25},16611918.689999999,12811818.73,16418291.459999999,15872069.130000001,13637027.92,14407563.52,13454027.720000001,13377821.24,14945118.129999999,14729943.18,14510026.93,{"$f":"((H204/2)+SUM(I204:S204)+(T204/2))/12","v":14685283.647916667}]
["%,FACCOUNT,TQGCACCTS,N154,N156",180,null,null,"Total",null,null,{"$f":"+X205","v":13802784.68},15801398.25,16611918.689999999,12811818.73,16418291.459999999,15872069.130000001,13637027.92,14407563.52,13454027.720000001,13377821.24,14945118.129999999,14729943.18,14510026.93,{"$f":"SUM(U203:U204)","v":14685283.647916667},null,null,13802784.68,15801398.25,16611918.689999999,12811818.73,16418291.459999999,15872069.130000001,13637027.92,14407563.52,13454027.720000001,13377821.24,14945118.129999999,14729943.18,14510026.93,null,null,null,null,-110054,-152182,-218266,-151535,-156776,-197764,-181693,-305308,-215007,-150230,-94347,-209489,null,null,null,null,-283695,-393749,-545931,-764197,-915732,-1072508,-1270272,-1451965,-1757273,-1972280,-2122510,-2216857,-2426346,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,181]
[null,182,1641,"Gas Stored Underground"]
[null,183,null,null,"Production",null,null,{"$f":"+H209","v":12903260.279999999},{"$f":"+I209","v":11695451.32},17454303.390000001,29378840.710000001,41693614.869999997,49496814.5,58340520.189999998,65085991.149999999,57526709.57,38347748.57,25571748.57,14073352.810000001,9537533.75,{"$f":"((H208/2)+SUM(I208:S208)+(T208/2))/12","v":34990457.72208333}]
["%,FACCOUNT,TQGCACCTS,N164",{"$f":"+B208+1","v":184},null,null,"Total",null,null,{"$f":"+X209","v":12903260.279999999},11695451.32,17454303.390000001,29378840.710000001,41693614.869999997,49496814.5,58340520.189999998,65085991.149999999,57526709.57,38347748.57,25571748.57,14073352.810000001,9537533.75,{"$f":"SUM(U208)","v":34990457.72208333},null,null,12903260.279999999,11695451.32,17454303.390000001,29378840.710000001,41693614.869999997,49496814.5,58340520.189999998,65085991.149999999,57526709.57,38347748.57,25571748.57,14073352.810000001,9537533.75,null,null,null,null,285603,-1441261,-2603638,-2859150,-1856326,-1634807,-1402981,1643585,4341343,2894000,2621815,937385,null,null,null,null,-3251011,-2965408,-4406669,-7010307,-9869457,-11725783,-13360590,-14763571,-13119986,-8778643,-5884643,-3262828,-2325443,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,185]
[null,186,165,"Prepayments"]
[null,187,null,null,"General",null,null,{"$f":"+H213","v":2105062.41},{"$f":"+I213","v":1949869.87},3348147.56,4594892.9400000004,3985818.98,3310338.3,2782072.93,3529261.84,3311517.31,3292217.24,2705392.04,2283012.0699999998,2167945.77,{"$f":"((H212/2)+SUM(I212:S212)+(T212/2))/12","v":3102420.4308333327}]
["%,FACCOUNT,TQGCACCTS,N165",188,null,null,"Total",null,null,{"$f":"+X213","v":2105062.41},1949869.87,3348147.56,4594892.9400000004,3985818.98,3310338.3,2782072.93,3529261.84,3311517.31,3292217.24,2705392.04,2283012.0699999998,2167945.77,{"$f":"SUM(U212)","v":3102420.4308333327},null,null,2105062.41,1949869.87,3348147.56,4594892.9400000004,3985818.98,3310338.3,2782072.93,3529261.84,3311517.31,3292217.24,2705392.04,2283012.0699999998,2167945.77,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,189]
[null,190,"190008","Accum Deferred Income Tax Federal"]
[null,191,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H216/2)+SUM(I216:S216)+(T216/2))/12","v":0}]
[null,192,null,null,"Distribution - Wyoming",null,null,{"$f":"(+H220)*[4]DATA!D175","v":178442.03680699973},{"$f":"(+I220)*[4]DATA!E175","v":185127.18515999959},{"$f":"(+J220)*[4]DATA!F175","v":183070.21643600037},{"$f":"(+K220)*[4]DATA!G175","v":182555.97425499986},{"$f":"(+L220)*[4]DATA!H175","v":182041.73207400049},{"$f":"(+M220)*[4]DATA!I175","v":180499.00553100009},{"$f":"(+N220)*[4]DATA!J175","v":180499.00553099951},{"$f":"(+O220)*[4]DATA!K175","v":178956.27898799969},{"$f":"(+P220)*[4]DATA!L175","v":187254.08099200006},{"$f":"(+Q220)*[4]DATA!M175","v":196856.05441999983},{"$f":"(+R220)*[4]DATA!N175","v":195750.12153000056},{"$f":"(+S220)*[4]DATA!O175","v":195750.12152999995},{"$f":"(+T220)*[4]DATA!P175","v":195750.12152999995},{"$f":"((H217/2)+SUM(I217:S217)+(T217/2))/12","v":186287.98796795835}]
[null,193,null,null,"Distribution - Utah",null,null,{"$f":"+H220-H217","v":4963979.7731929999},{"$f":"+I220-I217","v":4957294.6248399997},4959351.593563999,4959865.8357449993,4960380.0779259987,4961922.8044689996,4961922.8044690005,4963465.5310119996,5132464.1290079998,5332808.3955800002,5333914.3284700001,5333914.3284700001,5333914.3284700001,{"$f":"((H218/2)+SUM(I218:S218)+(T218/2))/12","v":5083854.2920320416}]
[null,194,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H219/2)+SUM(I219:S219)+(T219/2))/12","v":0}]
["%,FACCOUNT,V190008",195,null,null,"Total",null,null,{"$f":"+X220","v":5142421.8099999996},5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5319718.21,5529664.4500000002,5529664.4500000002,5529664.4500000002,5529664.4500000002,{"$f":"SUM(U216:U219)","v":5270142.28},null,null,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5319718.21,5529664.4500000002,5529664.4500000002,5529664.4500000002,5529664.4500000002,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"((H223/2)+SUM(I223:S223)+(T223/2))/12","v":0}]
[null,199,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H224/2)+SUM(I224:S224)+(T224/2))/12","v":0}]
[null,200,null,null,"Distribution - Utah",null,null,{"$f":"+H227","v":440778.07},{"$f":"+I227","v":440778.07},440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,552433.99,570429.61,570429.61,570429.61,570429.61,{"$f":"((H225/2)+SUM(I225:S225)+(T225/2))/12","v":487897.76250000001}]
[null,201,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H226/2)+SUM(I226:S226)+(T226/2))/12","v":0}]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,{"$f":"+X227","v":440778.07},440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,552433.99,570429.61,570429.61,570429.61,570429.61,{"$f":"SUM(U223:U226)","v":487897.76250000001},null,null,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,552433.99,570429.61,570429.61,570429.61,570429.61,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,203]
[null,204,2351,"Customer Deposits"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Distribution - Wyoming",null,null,{"$f":"+X230","v":-330822.69},-330432.2,-326934.86,-325458.64,-326157.15000000002,-328920.8,-337679.59,-349369.82,-357140.38,-361548.36,-360242.54,-366825,-368436.10000000003,{"$f":"((H230/2)+SUM(I230:S230)+(T230/2))/12","v":-343361.56124999997},null,null,-330822.69,-330432.2,-326934.86,-325458.64,-326157.15000000002,-328920.8,-337679.59,-349369.82,-357140.38,-361548.36,-360242.54,-366825,-368436.10000000003,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-330822.69,-330432.2,-326934.86,-325458.64,-326157.15000000002,-328920.8,-337679.59,-349369.82,-357140.38,-361548.36,-360242.54,-366825,-368436.10000000003]
[null,206,null,null,"Distribution - Utah",null,null,{"$f":"+H232-H230","v":-8919809.0999999996},{"$f":"+I232-I230","v":-8985387.4199999999},-9014433.9700000007,-9018838.3599999994,-9066019.6399999987,-9070087.5,-9074317.75,-9137837.3599999994,-9327472.3499999996,-9421218.5600000005,-9506937.1000000015,-9567469.8100000005,-9744820.7599999998,{"$f":"((H231/2)+SUM(I231:S231)+(T231/2))/12","v":-9210194.5624999981}]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Total",null,null,{"$f":"+X232","v":-9250631.7899999991},-9315819.6199999992,-9341368.8300000001,-9344297,-9392176.7899999991,-9399008.3000000007,-9411997.3399999999,-9487207.1799999997,-9684612.7300000004,-9782766.9199999999,-9867179.6400000006,-9934294.8100000005,-10113256.859999999,{"$f":"SUM(U230:U231)","v":-9553556.1237499975},null,null,-9250631.7899999991,-9315819.6199999992,-9341368.8300000001,-9344297,-9392176.7899999991,-9399008.3000000007,-9411997.3399999999,-9487207.1799999997,-9684612.7300000004,-9782766.9199999999,-9867179.6400000006,-9934294.8100000005,-10113256.859999999,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-330822.69,-330432.2,-326934.86,-325458.64,-326157.15000000002,-328920.8,-337679.59,-349369.82,-357140.38,-361548.36,-360242.54,-366825,-368436.10000000003]
[null,208]
[null,209,252,"Misc Customer Credits"]
[null,null,null,null,"Distribution - Wyoming",null,null,{"$f":"+BS237","v":-911442.62},{"$f":"+BT237","v":-914108.1},-950315.4,-950315.4,-1017323.41,-1007201.43,-1027463.18,-1053016.5,-1053596,-783479.17,-778549.12,-778549.12,-753973.43,{"$f":"((H235/2)+SUM(I235:S235)+(T235/2))/12","v":-928885.40458333318}]
[null,{"$f":"+B234+1","v":210},null,null,"Distribution - Utah",null,null,{"$f":"+H237-H235","v":-25583037.509999998},{"$f":"+I237-I235","v":-25653278.43},-26587570.100000001,-28038062.390000001,-27856099.91,-28490806.07,-30775985.740000002,-30273722.390000001,-31055101,-23655680.059999999,-22183286.23,-22160141.84,-23279694.330000002,{"$f":"((H236/2)+SUM(I236:S236)+(T236/2))/12","v":-26763425.006666671}]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Total",null,null,{"$f":"+X237","v":-26494480.129999999},-26567386.530000001,-27537885.5,-28988377.789999999,-28873423.32,-29498007.5,-31803448.920000002,-31326738.890000001,-32108697,-24439159.23,-22961835.350000001,-22938690.960000001,-24033667.760000002,{"$f":"((H237/2)+SUM(I237:S237)+(T237/2))/12","v":-27692310.411249995},null,null,-26494480.129999999,-26567386.530000001,-27537885.5,-28988377.789999999,-28873423.32,-29498007.5,-31803448.920000002,-31326738.890000001,-32108697,-24439159.23,-22961835.350000001,-22938690.960000001,-24033667.760000002,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-911442.62,-914108.1,-950315.4,-950315.4,-1017323.41,-1007201.43,-1027463.18,-1053016.5,-1053596,-783479.17,-778549.12,-778549.12,-753973.43]
[null,212]
[null,213,2531,"Unclaimed Customer Deposits"]
[null,214,null,null,"General",null,null,{"$f":"+H241","v":-83128.05},{"$f":"+I241","v":-85899.35},-84842.559999999998,-84871.360000000001,-86642.38,-90349.59,-92991.72,-97261.02,-101869.81,-103584.05,-107185.54000000001,-109713.66,-109865.77,{"$f":"((H240/2)+SUM(I240:S240)+(T240/2))/12","v":-95142.329166666677}]
["%,FACCOUNT,V253000",215,null,null,"Total",null,null,{"$f":"+X241","v":-83128.05},-85899.35,-84842.559999999998,-84871.360000000001,-86642.38,-90349.59,-92991.72,-97261.02,-101869.81,-103584.05,-107185.54000000001,-109713.66,-109865.77,{"$f":"SUM(U240)","v":-95142.329166666677},null,null,-83128.05,-85899.35,-84842.559999999998,-84871.360000000001,-86642.38,-90349.59,-92991.72,-97261.02,-101869.81,-103584.05,-107185.54000000001,-109713.66,-109865.77,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1944.31,-1944.31,-1944.31,-1944.31,-2029.54,-2413.9,-2431.88,-2645.58,-3177.07,-3177.07,-3820.56,-4159.28,-4159.28]
[null,216]
[null,217,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Production",null,null,{"$f":"+X244","v":-64711.130000000005},-61691.35,-58671.57,-55651.79,-52632.01,-49612.23,-46592.450000000004,-43572.67,-40552.89,-37533.11,-35704.82,-33876.53,-32048.240000000002,{"$f":"((H244/2)+SUM(I244:S244)+(T244/2))/12","v":-47039.258750000008},null,null,-64711.130000000005,-61691.35,-58671.57,-55651.79,-52632.01,-49612.23,-46592.450000000004,-43572.67,-40552.89,-37533.11,-35704.82,-33876.53,-32048.240000000002,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,219,null,null,"Distribution - Wyoming",null,null,{"$f":"(+H248-H247-H244)*[4]DATA!D175","v":-33554.943027999958},{"$f":"(+I248-I247-I244)*[4]DATA!E175","v":-34013.62259999993},{"$f":"(+J248-J247-J244)*[4]DATA!F175","v":-32846.142776000073},{"$f":"(+K248-K247-K244)*[4]DATA!G175","v":-31966.545484999977},{"$f":"(+L248-L247-L244)*[4]DATA!H175","v":-31091.383872000089},{"$f":"(+M248-M247-M244)*[4]DATA!I175","v":-30049.436079000017},{"$f":"(+N248-N247-N244)*[4]DATA!J175","v":-29270.974589999925},{"$f":"(+O248-O247-O244)*[4]DATA!K175","v":-28248.987347999955},{"$f":"(+P248-P247-P244)*[4]DATA!L175","v":-27793.009024000006},{"$f":"(+Q248-Q247-Q244)*[4]DATA!M175","v":-27319.287987999971},{"$f":"(+R248-R247-R244)*[4]DATA!N175","v":-26499.323838000073},{"$f":"(+S248-S247-S244)*[4]DATA!O175","v":-25832.838833999987},{"$f":"(+T248-T247-T244)*[4]DATA!P175","v":-25166.353829999993},{"$f":"((H245/2)+SUM(I245:S245)+(T245/2))/12","v":-29524.350071916666}]
[null,220,null,null,"Distribution - Utah",null,null,{"$f":"(H248-H244-H247)*[4]DATA!D176","v":-933446.29697200004},{"$f":"(I248-I244-I247)*[4]DATA!E176","v":-910809.22740000021},{"$f":"(J248-J244-J247)*[4]DATA!F176","v":-889798.317224},{"$f":"(K248-K244-K247)*[4]DATA!G176","v":-868499.52451499994},{"$f":"(L248-L244-L247)*[4]DATA!H176","v":-847196.29612800002},{"$f":"(M248-M244-M247)*[4]DATA!I176","v":-826059.85392100003},{"$f":"(N248-N244-N247)*[4]DATA!J176","v":-804659.92541000014},{"$f":"(O248-O244-O247)*[4]DATA!K176","v":-783503.52265200007},{"$f":"(P248-P244-P247)*[4]DATA!L176","v":-761781.11097599997},{"$f":"(Q248-Q244-Q247)*[4]DATA!M176","v":-740076.44201200001},{"$f":"(R248-R244-R247)*[4]DATA!N176","v":-722069.1461619999},{"$f":"(S248-S244-S247)*[4]DATA!O176","v":-703908.37116600003},{"$f":"(T248-T244-T247)*[4]DATA!P176","v":-685747.59617000003},{"$f":"((H246/2)+SUM(I246:S246)+(T246/2))/12","v":-805663.22367808328}]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,{"$f":"+X247","v":-6385.67},-6184.96,-5984.25,-5783.54,-5582.83,-5382.12,-5181.41,-4980.7,-4779.99,-4579.28,-4437.3100000000004,-4295.34,-4153.37,{"$f":"((H247/2)+SUM(I247:S247)+(T247/2))/12","v":-5203.4374999999991},null,null,-6385.67,-6184.96,-5984.25,-5783.54,-5582.83,-5382.12,-5181.41,-4980.7,-4779.99,-4579.28,-4437.3100000000004,-4295.34,-4153.37,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-1038098.04,-1012699.16,-987300.28,-961901.4,-936502.52,-911103.64,-885704.76,-860305.88,-834907,-809508.12,-788710.6,-767913.08,-747115.56,{"$f":"SUM(U244:U247)","v":-887430.2699999999},null,null,-1038098.04,-1012699.16,-987300.28,-961901.4,-936502.52,-911103.64,-885704.76,-860305.88,-834907,-809508.12,-788710.6,-767913.08,-747115.56,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,223]
[null,224,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,{"$f":"+X251","v":-2292686.9900000002},-2264262.19,-2234935.48,-2216048.7000000002,-2135592.7400000002,-2119787.13,-2071303.86,-1902085.6400000001,-2187708.42,-2329860.65,-2305519.9500000002,-2274636.69,-2090782.82,{"$f":"((H251/2)+SUM(I251:S251)+(T251/2))/12","v":-2186123.0295833331},null,null,-2292686.9900000002,-2264262.19,-2234935.48,-2216048.7000000002,-2135592.7400000002,-2119787.13,-2071303.86,-1902085.6400000001,-2187708.42,-2329860.65,-2305519.9500000002,-2274636.69,-2090782.82,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,226,null,null,"Distribution - Wyoming",null,null,{"$f":"(+H255-H254-H251)*[4]DATA!D175","v":-7856845.0617829887},{"$f":"(+I255-I254-I251)*[4]DATA!E175","v":-8185720.0456799818},{"$f":"(+J255-J254-J251)*[4]DATA!F175","v":-8132998.9117160169},{"$f":"(+K255-K254-K251)*[4]DATA!G175","v":-8141940.8408099944},{"$f":"(+L255-L254-L251)*[4]DATA!H175","v":-8251945.4955840223},{"$f":"(+M255-M254-M251)*[4]DATA!I175","v":-8257785.9050700041},{"$f":"(+N255-N254-N251)*[4]DATA!J175","v":-8345562.8573069777},{"$f":"(+O255-O254-O251)*[4]DATA!K175","v":-8570816.2059479859},{"$f":"(+P255-P254-P251)*[4]DATA!L175","v":-9044130.6581120025},{"$f":"(+Q255-Q254-Q251)*[4]DATA!M175","v":-9260102.8437519912},{"$f":"(+R255-R254-R251)*[4]DATA!N175","v":-9238093.9017780256},{"$f":"(+S255-S254-S251)*[4]DATA!O175","v":-9280905.5360579975},{"$f":"(+T255-T254-T251)*[4]DATA!P175","v":-9621420.687335996},{"$f":"((H252/2)+SUM(I252:S252)+(T252/2))/12","v":-8620761.3396978751}]
[null,227,null,null,"Distribution - Utah",null,null,{"$f":"+H255-H254-H252-H251","v":-218565202.828217},{"$f":"+I255-I254-I252-I251","v":-219195392.33432001},-220322026.69828397,-221208505.37919,-224853859.46441597,-227006769.79492998,-229419760.71269301,-237717005.80405203,-247891399.40188804,-250855145.57624802,-251725010.66822198,-252891567.233942,-262170124.15266398,{"$f":"((H253/2)+SUM(I253:S253)+(T253/2))/12","v":-235287842.21321881}]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,{"$f":"+X254","v":-4940082.12},-4897444.93,-4853454.8600000003,-4825124.68,-4704440.75,-4680732.34,-4608007.4400000004,-4354180.12,-13528773.57,-13742001.91,-13705490.859999999,-13659165.970000001,-13383385.17,{"$f":"((H254/2)+SUM(I254:S254)+(T254/2))/12","v":-8060045.9229166657},null,null,-4940082.12,-4897444.93,-4853454.8600000003,-4825124.68,-4704440.75,-4680732.34,-4608007.4400000004,-4354180.12,-13528773.57,-13742001.91,-13705490.859999999,-13659165.970000001,-13383385.17,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-233654817,-234542819.5,-235543415.94999999,-236391619.59999999,-239945838.44999999,-242065075.16999999,-244444634.87,-252544087.77000001,-272652012.05000001,-276187110.98000002,-276974115.38,-278106275.43000001,-287265712.82999998,{"$f":"SUM(U251:U254)","v":-254154772.50541669},null,null,-233654817,-234542819.5,-235543415.94999999,-236391619.59999999,-239945838.44999999,-242065075.16999999,-244444634.87,-252544087.77000001,-272652012.05000001,-276187110.98000002,-276974115.38,-278106275.43000001,-287265712.82999998,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,230]
[null,231,282100,"Accum Deferred Income Taxes - State"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",232,null,null,"Production",null,null,{"$f":"+X258","v":-1196642.93},-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-761345.31,-761345.31,-761345.31,-761345.31,-761345.31,{"$f":"((H258/2)+SUM(I258:S258)+(T258/2))/12","v":-1033406.3224999999},null,null,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-761345.31,-761345.31,-761345.31,-761345.31,-761345.31,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,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,{"$f":"((H259/2)+SUM(I259:S259)+(T259/2))/12","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,234,null,null,"Distribution - Utah",null,null,{"$f":"+H262-H261-H259-H258","v":-18314629.780000001},{"$f":"+I262-I261-I259-I258","v":-18390744.280000001},-18476509.690000001,-18549212.859999999,-18853860.190000001,-19035509.050000001,-19239471.310000002,-19933710.130000003,-22096067.669999998,-19156077.690000001,-19223535.210000001,-19320577.5,-23348670.82,{"$f":"((H260/2)+SUM(I260:S260)+(T260/2))/12","v":-19425577.156666663}]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,{"$f":"+X261","v":-453805.7},-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,{"$f":"((H261/2)+SUM(I261:S261)+(T261/2))/12","v":-701397.81874999998},null,null,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-19965078.41,-20041192.91,-20126958.32,-20199661.489999998,-20504308.82,-20685957.68,-20889919.940000001,-21584158.760000002,-23971464.329999998,-21031474.350000001,-21098931.870000001,-21195974.16,-25224067.48,{"$f":"SUM(U258:U261)","v":-21160381.297916666},null,null,-19965078.41,-20041192.91,-20126958.32,-20199661.489999998,-20504308.82,-20685957.68,-20889919.940000001,-21584158.760000002,-23971464.329999998,-21031474.350000001,-21098931.870000001,-21195974.16,-25224067.48,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,237]
[null,238,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[null,239,null,"General",null,null,null,{"$f":"+H266","v":0},{"$f":"+I266","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H265/2)+SUM(I265:S265)+(T265/2))/12","v":0}]
["%,FACCOUNT,V282108,V282006,V282008",240,null,"Total",null,null,null,{"$f":"+X266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U265)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,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,{"$f":"H208+H216+H223+H244+H251+H258","v":9349219.2299999986},{"$f":"I208+I216+I223+I244+I251+I258","v":8172854.8500000015},13964053.41,25910497.290000003,38308747.189999998,46130772.210000001,55025980.949999996,61943689.909999996,54537102.949999996,35219009.5,22469178.490000002,11003494.280000001,6653357.379999999,{"$f":"U208+U216+U223+U244+U251+U258","v":31723889.111249994}]
[null,244,null,"Distribution - Wyoming",null,null,null,{"$f":"H203+H217+H224+H230+H245+H252+H259+H235","v":-8954223.2780039888},{"$f":"I203+I217+I224+I230+I245+I252+I259+I235","v":-9279146.7831199821},-9260025.0980560165,-9267125.4520399943,-9444475.7073820215,-9443458.5656180028,-9559477.5963659771,-9822495.2343079858,-10295405.966144003,-10235593.607319992,-10207634.764086025,-10256362.373361997,-10573246.449635996,{"$f":"U203+U217+U224+U230+U245+U252+U259+U235","v":-9736244.667635167}]
[null,245,null,"Distribution - Utah",null,null,null,{"$f":"H204+H218+H225+H231+H246+H253+H260+H236","v":-253108582.99199599},-251936140.74688002,-253278290.42194396,-259470655.87795997,-259657585.89261797,-263154462.26438197,-270274466.64363402,-278033972.08569205,-291992895.693856,-284547139.08267999,-282511376.285914,-284009377.63663799,-298814686.79036397,{"$f":"U204+U218+U225+U231+U246+U253+U260+U236","v":-271235666.46028155}]
[null,246,null,"General",null,null,null,{"$f":"H212+H219+H226+H240+H247+H254+H261+H265","v":-3378339.13},{"$f":"I212+I219+I226+I240+I247+I254+I261+I265","v":-3493465.07},-2049939.8100000003,-774692.33999999962,-1264652.68,-1919931.45,-2377913.3400000008,-1380965.7000000004,-11437957.41,-11671999.35,-12225773.02,-12604214.25,-12443509.889999999,{"$f":"U212+U219+U226+U240+U247+U254+U261+U265","v":-5759369.0774999987}]
[null,{"$f":"+B272+1","v":247}]
[null,248]
[null,249,null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"H205+H209+H213+H220+H227+H232+H241+H248+H255+H262+H266+H237","v":-256091926.16999999},-256535897.75,-250624201.91999999,-243601976.38,-232057967.09,-228387080.06999999,-227185876.63,-227293743.10999995,-259189156.12,-271235722.54000002,-282475605.57999998,-295866459.98000002,-315178085.75,-255007391.0941667]
[null,250]
[null,251,"RATE BASE (W/O Working Cap. Cash)"]
[null,252,null,"Production",null,null,null,{"$f":"H191+H269","v":17699155.819999982},16469552.649999978,22225270.489999998,34003656.979999997,46360269.389999993,54137308.449999988,62996574.969999969,69888750.24999997,62417166.979999989,43043297.30999998,30226688.409999985,18690364.57999998,14294457.179999981,39704642.246666618]
[null,253,null,"Distribution - Wyoming",null,null,null,25958844.045995995,24838914.366880007,24763616.391943984,24994600.281960003,24888306.086617976,16086470.884382004,24961676.547634032,25968614.745692018,26577030.423856005,26289106.272680003,26391443.635913983,26425823.156638004,26176286.560364,24854430.674781509]
[null,254,null,"Distribution - Utah",null,null,null,770908762.18400407,774195944.56312013,774159549.92805576,770184978.17803991,785320849.50338197,794320599.65561783,811029374.92236614,819514600.56430829,812161507.5161438,824036572.16732001,825257657.63408589,827003906.2933619,813381207.45963573,800777543.8123014]
[null,255,null,"General",null,null,null,66335408.410000123,67156135.710000068,69215378.060000092,70389211.37000002,70238250.229999989,69330674.550000086,70920821.050000086,72340352.590000093,64156423.720000044,60510702.050000064,59350217.600000083,58054273.080000043,58276374.979999989,66164027.642083436]
[null,256]
[null,257]
[null,258,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"H197+H275","v":880902170.46000016},882660547.2900002,890363814.87,899572446.81000006,926807675.20999968,933875053.53999972,969908447.49000013,987712318.15000033,965312128.63999999,953879677.80000019,941226007.27999997,930174367.1099999,912128326.18000007,931500644.37583327]
[null,259]
[null,260,1641,"Gas Stored Underground  (DTH)"]
[null,261,null,null,"Production (DTH)",null,null,{"$f":"+H288","v":-3251011},{"$f":"+I288","v":-2965408},-4406669,-7010307,-9869457,-11725783,-13360590,-14763571,-13119986,-8778643,-5884643,-3262828,-2325443,{"$f":"((H287/2)+SUM(I287:S287)+(T287/2))/12","v":-8161342.666666667}]
["%,FACCOUNT,TQGCACCTS,N164",262,null,null,"Total (DTH)",null,null,{"$f":"+BE288","v":-3251011},{"$f":"+BF288","v":-2965408},-4406669,-7010307,-9869457,-11725783,-13360590,-14763571,-13119986,-8778643,-5884643,-3262828,-2325443,{"$f":"((H288/2)+SUM(I288:S288)+(T288/2))/12","v":-8161342.666666667},null,null,12903260.279999999,11695451.32,17454303.390000001,29378840.710000001,41693614.869999997,49496814.5,58340520.189999998,65085991.149999999,57526709.57,38347748.57,25571748.57,14073352.810000001,9537533.75,null,null,null,null,285603,-1441261,-2603638,-2859150,-1856326,-1634807,-1402981,1643585,4341343,2894000,2621815,937385,null,null,null,null,-3251011,-2965408,-4406669,-7010307,-9869457,-11725783,-13360590,-14763571,-13119986,-8778643,-5884643,-3262828,-2325443,null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RevRun Fcst","index":63,"n_rows":602,"n_cols":21,"rows_kept":602,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"4/15/2013"]
[]
[]
[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,"Jun13","Jul12","Aug12","Sep12","Oct13","Nov13","Dec13","Jan14","Feb14","Mar14","Apr14","May14","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,{"$f":"MONTH(H8)","v":6},{"$f":"MONTH(I8)","v":7},8,9,10,11,12,1,2,3,4,5]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,9525480,9127170,9003367,10618915,15187097,24938859,36631840,41268526,33488284,26234753,18933705,12038956,{"$f":"SUM(H14:S14)","v":246996952}]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,1272514,1147215,1104446,1624911,3094981,11088150,17968903,20752603,16076076,11806869,4287652,2052723,{"$f":"SUM(H16:S16)","v":92277043}]
[17]
[18,null,null,"Commodity Revenue",null,null,null,10155879,9155877,8814535,12968348,24700920,41548991,67332224,77763176,60239513,44242144,34219574,16382697,{"$f":"SUM(H18:S18)","v":407523878}]
[19,null,null,"Total Revenue",null,null,null,20953873,19430262,18922348,25212174,42982998,77576000,121932967,139784305,109803873,82283766,57440931,30474376,{"$f":"SUM(T14:T18)","v":746797873}]
[20,null,null,null,null,null,null,906171,904721,906211,905979,908490,911132,914599,917810,919091,920632,920675,921041,{"$f":"AVERAGE(H20:S20)","v":913046}]
[21,null,null,"Total Dth",null,null,null,2440056,2199795,2117784,3115781,5934654,9982579,16177270,18683415,14473172,10629637,8221610,3936114,{"$f":"SUM(H21:S21)","v":97911867}]
[22]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H23:S23)","v":0}]
[24]
[25,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H25:S25)","v":0}]
[26]
[27,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H27:S27)","v":0}]
[28,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T23:T27)","v":0}]
[29]
[30,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H30:S30)","v":0}]
[31]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H32:S32)","v":0}]
[33]
[34,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H34:S34)","v":0}]
[35]
[36,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H36:S36)","v":0}]
[37,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T36)","v":0}]
[38,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H38:S38)","v":0}]
[39,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H39:S39)","v":0}]
[40]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,null,238518,248065,241252,274492,301635,368026,419989,384472,331225,297176,261916,220272,{"$f":"SUM(H41:S41)","v":3587038}]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,184029,193945,186867,221502,249960,572711,680928,612773,511067,446390,211568,167710,{"$f":"SUM(H43:S43)","v":4239450}]
[44]
[45,null,null,"Commodity Revenue",null,null,null,1468785,1547924,1491436,1767869,1994998,2203405,2619749,2357537,1966241,1717407,1688584,1338535,{"$f":"SUM(H45:S45)","v":22162470}]
[46,null,null,"Total Revenue",null,null,null,1891332,1989934,1919555,2263863,2546593,3144142,3720666,3354782,2808533,2460973,2162068,1726517,{"$f":"SUM(T41:T45)","v":29988958}]
[47,null,null,null,null,null,null,627,627,627,627,627,627,627,627,627,627,627,627,{"$f":"AVERAGE(H47:S47)","v":627}]
[48,null,null,"Total Dth",null,null,null,352891,371905,358333,424749,479319,529391,629422,566423,472410,412625,405700,321597,{"$f":"SUM(H48:S48)","v":5324765}]
[49]
[50,null,"F-3","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H50:S50)","v":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,{"$f":"SUM(H52:S52)","v":0}]
[53,null,null,"Commodity Tariff Revenue"]
[54,null,null,"Commodity Demand Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H54:S54)","v":0}]
[55,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T50:T54)","v":0}]
[56,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H56:S56)","v":0}]
[57,null,null,"Total Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H57:S57)","v":0}]
[58]
[59,null,"NGV","Distribution Non-Gas Rev",null,null,null,234032,234032,234032,234032,234032,234032,234032,234032,234032,234032,234032,234032,{"$f":"SUM(H59:S59)","v":2808384}]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,null,37432,37432,37432,37432,37432,37432,37432,37432,37432,37432,37432,37432,{"$f":"SUM(H61:S61)","v":449184}]
[62]
[63,null,null,"Commodity Revenue",null,null,null,194372,194372,194372,194372,194372,194372,194372,194372,194372,194372,194372,194372,{"$f":"SUM(H63:S63)","v":2332464}]
[64,null,null,"Total Revenue",null,null,null,465836,465836,465836,465836,465836,465836,465836,465836,465836,465836,465836,465836,{"$f":"SUM(T59:T63)","v":5590032}]
[65,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H65:S65)","v":1}]
[66,null,null,"Total Dth",null,null,null,46700,46700,46700,46700,46700,46700,46700,46700,46700,46700,46700,46700,{"$f":"SUM(H66:S66)","v":560400}]
[67]
[68,null,"F-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H68:S68)","v":0}]
[69]
[70,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H70:S70)","v":0}]
[71]
[72,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H72:S72)","v":0}]
[73,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T68:T72)","v":0}]
[74,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H74:S74)","v":0}]
[75,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H75:S75)","v":0}]
[76]
[77,null,"I-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H77:S77)","v":0}]
[78]
[79,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H79:S79)","v":0}]
[80]
[81,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H81:S81)","v":0}]
[82,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T77:T81)","v":0}]
[83]
[84,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H84:S84)","v":0}]
[85]
[86,null,"IS","Distribution Non-Gas Rev",null,null,null,63247,65770,69717,67752,70113,74011,75192,69711,59967,60881,62822,59139,{"$f":"SUM(H86:S86)","v":798322}]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,37667,39679,42840,41264,43157,46292,47244,42835,35059,35784,37328,34402,{"$f":"SUM(H88:S88)","v":483551}]
[89]
[90,null,null,"Commodity Revenue",null,null,null,725928,764708,825614,795256,831727,892151,910493,825520,675664,689645,719395,663004,{"$f":"SUM(H90:S90)","v":9319105}]
[91,null,null,"Total Revenue",null,null,null,826842,870157,938171,904272,944997,1012454,1032929,938066,770690,786310,819545,756545,{"$f":"SUM(T86:T90)","v":10600978}]
[92,null,null,null,null,null,null,85,85,85,85,85,85,85,85,85,85,85,85,{"$f":"AVERAGE(H92:S92)","v":85}]
[93,null,null,"Total Dth",null,null,null,209355,220539,238104,229349,239867,257293,262583,238077,194859,198891,207471,191208,{"$f":"SUM(H93:S93)","v":2687596}]
[94]
[95,null,"IS-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H95:S95)","v":0}]
[96]
[97,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H97:S97)","v":0}]
[98]
[99,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H99:S99)","v":0}]
[100,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T95:T99)","v":0}]
[101,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H101:S101)","v":0}]
[102,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H102:S102)","v":0}]
[103]
[104,null,"ISE","Distribution Non-Gas Rev"]
[105]
[106,null,null,"Supplier Non-Gas Revenue"]
[107]
[108,null,null,"Commodity Revenue"]
[109,null,null,"Total Revenue"]
[110]
[111,null,null,"Total Dth"]
[112]
[113,null,"FT-1L","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H113:S113)","v":0}]
[114]
[115,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H115:S115)","v":0}]
[116]
[117,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H117:S117)","v":0}]
[118,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T113:T117)","v":0}]
[119,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H119:S119)","v":0}]
[120,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H120:S120)","v":0}]
[121]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,null,142466,185518,172028,117627,106891,127735,137501,138121,110996,155208,122306,121448,{"$f":"SUM(H122:S122)","v":1637845}]
[123]
[124,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H124:S124)","v":0}]
[125]
[126,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H126:S126)","v":0}]
[127,null,null,"Total Revenue",null,null,null,142466,185518,172028,117627,106891,127735,137501,138121,110996,155208,122306,121448,{"$f":"SUM(T122:T126)","v":1637845}]
[128,null,null,null,null,null,null,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"AVERAGE(H128:S128)","v":16}]
[129,null,null,"Total Dth",null,null,null,737871,1094524,982067,576012,532481,643141,684890,702609,536332,814053,605943,597112,{"$f":"SUM(H129:S129)","v":8507035}]
[130]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H131:S131)","v":0}]
[132]
[133,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H133:S133)","v":0}]
[134]
[135,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H135:S135)","v":0}]
[136,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T131:T135)","v":0}]
[137,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H137:S137)","v":0}]
[138,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H138:S138)","v":0}]
[139]
[140,null,"MT","Distribution Non-Gas Rev",null,null,null,1356,1338,1313,1344,1753,2739,4341,4169,3597,2784,2076,1665,{"$f":"SUM(H140:S140)","v":28475}]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,68,66,64,67,104,195,343,327,274,199,134,96,{"$f":"SUM(H142:S142)","v":1937}]
[143]
[144,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H144:S144)","v":0}]
[145,null,null,"Total Revenue",null,null,null,1424,1404,1377,1411,1857,2934,4684,4496,3871,2983,2210,1761,{"$f":"SUM(T140:T144)","v":30412}]
[146,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H146:S146)","v":1}]
[147,null,null,"Total Dth",null,null,null,1132,1104,1066,1113,1741,3254,5713,5449,4572,3323,2237,1606,{"$f":"SUM(H147:S147)","v":32310}]
[148]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,null,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,280094,280094,{"$f":"SUM(H149:S149)","v":2676958}]
[150]
[151,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H151:S151)","v":0}]
[152]
[153,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H153:S153)","v":0}]
[154,null,null,"Total Revenue",null,null,null,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,280094,280094,{"$f":"SUM(T149:T153)","v":2676958}]
[155,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H155:S155)","v":1}]
[156,null,null,"Total Dth",null,null,null,1539456,1169986,1497620,1450465,1338226,1062592,1864148,3088387,2825050,3083851,3083851,2174502,{"$f":"SUM(H156:S156)","v":24178134}]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,null,616649,597566,642754,609329,643978,695235,751092,802066,732802,709281,689098,660011,{"$f":"SUM(H158:S158)","v":8149861}]
[159]
[160,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H160:S160)","v":0}]
[161]
[162,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H162:S162)","v":0}]
[163,null,null,"Total Revenue",null,null,null,616649,597566,642754,609329,643978,695235,751092,802066,732802,709281,689098,660011,{"$f":"SUM(T158:T162)","v":8149861}]
[164,null,null,null,null,null,null,232,232,232,232,232,232,232,232,232,232,232,232,{"$f":"AVERAGE(H164:S164)","v":232}]
[165,null,null,"Total Dth",null,null,null,2428814,2314047,2585983,2381438,2591458,2903936,3247761,3561339,3135417,2990281,2867953,2691640,{"$f":"SUM(H165:S165)","v":33700067}]
[166]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,null,39111,45080,45080,45080,45080,45080,45080,45080,45080,45080,45080,45080,{"$f":"SUM(H167:S167)","v":534991}]
[168]
[169,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H169:S169)","v":0}]
[170]
[171,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H171:S171)","v":0}]
[172,null,null,"Total Revenue",null,null,null,39111,45080,45080,45080,45080,45080,45080,45080,45080,45080,45080,45080,{"$f":"SUM(T167:T171)","v":534991}]
[173,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H173:S173)","v":1}]
[174,null,null,"Total Dth",null,null,null,54700,51171,43035,47013,60394,57111,60537,53986,53986,60855,46154,57417,{"$f":"SUM(H174:S174)","v":646359}]
[175]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H176:S176)","v":0}]
[177]
[178,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H178:S178)","v":0}]
[179]
[180,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H180:S180)","v":0}]
[181,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T176:T180)","v":0}]
[182,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H182:S182)","v":0}]
[183,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H183:S183)","v":0}]
[184]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H185:S185)","v":0}]
[186]
[187,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H187:S187)","v":0}]
[188]
[189,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H189:S189)","v":0}]
[190,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T185:T189)","v":0}]
[191,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H191:S191)","v":0}]
[192,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H192:S192)","v":0}]
[193]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H194:S194)","v":0}]
[195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[196,null,"Utah Totals"]
[197,null,null,"Distribution Non-Gas Rev",null,null,null,11072536,10716216,10621220,12180248,16802256,26697394,38510744,43157854,35217660,27950872,20631129,13660697,{"$f":"SUM(H197:S197)","v":267218826}]
[198,null,null,"Supplier Non-Gas Revenue",null,null,null,1531710,1418337,1371649,1925176,3425634,11744780,18734850,21445970,16659908,12326674,4574114,2292363,{"$f":"+T187+T70+T169+T160+T151+T142+T133+T124+T115+T97+T88+T79+T61+T52+T43+T34+T16","v":97451165}]
[199,null,null,"Commodity Revenue",null,null,null,12544964,11662881,11325957,15725845,27722017,44838919,71056838,81140605,63075790,46843568,36821925,18578608,{"$f":"+T189+T72+T171+T162+T153+T144+T135+T126+T117+T99+T90+T81+T63+T54+T45+T36+T18","v":441337917}]
[200,null,null,"Total Utah Revenue",null,null,null,25149210,23797434,23318826,29831269,47949907,83281093,128302432,145744429,114953358,87121114,62027168,34531668,{"$f":"SUM(T197:T199)","v":806007908}]
[201,null,null,null,null,null,null,907135,905685,907175,906943,909454,912096,915563,918774,920055,921596,921639,922005,{"$f":"AVERAGE(H201:S201)","v":914010}]
[202,null,null,"Sales Dth",null,null,null,3049002,2838939,2760921,3816579,6700540,10815963,17115975,19534615,15187141,11287853,8881481,4495619,{"$f":"+T75+T120+T102+T93+T84+T66+T57+T48+T39+T21","v":106484628}]
[203,null,null,"Transportation Dth",null,null,null,4761973,4630832,5109771,4456041,4524300,4670034,5863049,7411770,6555357,6952363,6606138,5522277,{"$f":"T192+T183+T174+T165+T156+T147+T138+T129","v":67063905}]
[204,null,null,"Total Utah Dth",null,null,null,7810975,7469771,7870692,8272620,11224840,15485997,22979024,26946385,21742498,18240216,15487619,10017896,{"$f":"SUM(T202:T203)","v":173548533}]
[205]
[206,"Idaho"]
[207,null,"GS-1","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H207:S207)","v":0}]
[208]
[209,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H209:S209)","v":0}]
[210]
[211,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H211:S211)","v":0}]
[212,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T207:T211)","v":0}]
[213,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H213:S213)","v":0}]
[214,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H214:S214)","v":0}]
[215]
[216,null,"I-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H216:S216)","v":0}]
[217]
[218,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H218:S218)","v":0}]
[219]
[220,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H220:S220)","v":0}]
[221,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T216:T220)","v":0}]
[222,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H222:S222)","v":0}]
[223,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H223:S223)","v":0}]
[224]
[225,null,"Idaho Totals"]
[226,null,null,"Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T207+T216","v":0}]
[227,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T209+T218","v":0}]
[228,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T211+T220","v":0}]
[229,null,null,"Total Idaho Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T226:T228)","v":0}]
[230,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H230:S230)","v":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,{"$f":"T214+T223","v":0}]
[234]
[235,"Wyoming"]
[236,null,"GS-1","Distribution Non-Gas Rev",null,null,null,532186,453040,475646,596734,754176,1073188,1436457,1596216,1373697,1145084,969820,690658,{"$f":"SUM(H236:S236)","v":11096902}]
[237]
[238]
[239]
[240,null,null,"Commodity Revenue",null,null,null,441331,242526,299759,604289,998914,1801596,2720654,3125571,2558305,1977861,1534281,829959,{"$f":"SUM(H240:S240)","v":17135046}]
[241,null,null,"Total Revenue",null,null,null,973517,695566,775405,1201023,1753090,2874784,4157111,4721787,3932002,3122945,2504101,1520617,{"$f":"SUM(H241:S241)","v":28231948}]
[242,null,null,null,null,null,null,27527,27520,27508,27509,27561,27628,27690,27754,27773,27797,27816,27837,{"$f":"AVERAGE(H242:S242)","v":27660}]
[243,null,null,"Total Dth",null,null,null,92062,50591,62530,126055,208374,375814,567530,651996,533664,412583,320052,173130,{"$f":"SUM(H243:S243)","v":3574381}]
[244]
[245,null,"FS","Distribution Non-Gas Rev",null,null,null,10384,9746,9096,10667,12087,13440,16284,16877,14849,13711,13823,11348,{"$f":"SUM(H245:S245)","v":152312}]
[246]
[247,null,null,"Supplier Non-Gas Revenue"]
[248]
[249,null,null,"Commodity Revenue",null,null,null,64099,57224,50278,67176,82727,97833,133360,140484,116371,103121,104410,76246,{"$f":"SUM(H249:S249)","v":1093329}]
[250,null,null,"Total Revenue",null,null,null,74483,66970,59374,77843,94814,111273,149644,157361,131220,116832,118233,87594,{"$f":"SUM(H250:S250)","v":1245641}]
[251,null,null,null,null,null,null,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"AVERAGE(H251:S251)","v":28}]
[252,null,null,"Total Dth",null,null,null,13371,11937,10488,14013,17257,20408,27819,29305,24275,21511,21780,15905,{"$f":"SUM(H252:S252)","v":228069}]
[253]
[254,null,"NGV","Distribution Non-Gas Rev",null,null,null,9456,9456,9456,9456,9456,9456,9456,9456,9456,9456,9456,9456,{"$f":"SUM(H254:S254)","v":113472}]
[255]
[256]
[257]
[258,null,null,"Commodity Revenue",null,null,null,7694,7694,7694,7694,7694,7694,7694,7694,7694,7694,7694,7694,{"$f":"SUM(H258:S258)","v":92328}]
[259,null,null,"Total Revenue",null,null,null,17150,17150,17150,17150,17150,17150,17150,17150,17150,17150,17150,17150,{"$f":"SUM(H259:S259)","v":205800}]
[260,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H260:S260)","v":1}]
[261,null,null,"Total Dth",null,null,null,1605,1605,1605,1605,1605,1605,1605,1605,1605,1605,1605,1605,{"$f":"SUM(H261:S261)","v":19260}]
[262]
[263,null,"GSW","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
[264]
[265]
[266]
[267,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H267:S267)","v":0}]
[268,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H268:S268)","v":0}]
[269,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H269:S269)","v":0}]
[270,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H270:S270)","v":0}]
[271]
[272,null,"IS","Distribution Non-Gas Rev",null,null,null,2820,2380,2350,2416,2616,3571,4115,4010,3576,3541,3523,3250,{"$f":"SUM(H272:S272)","v":38168}]
[273]
[274,null,null,"Supplier Non-Gas Revenue",null,null,null,1751,1174,1134,1221,1484,2734,3450,3311,2744,2696,2672,2316,{"$f":"SUM(H274:S274)","v":26687}]
[275]
[276,null,null,"Commodity Revenue",null,null,null,32985,22125,21360,22998,27952,51496,64953,62348,51644,50768,50311,43616,{"$f":"SUM(H276:S276)","v":502556}]
[277,null,null,"Total Revenue",null,null,null,37556,25679,24844,26635,32052,57801,72518,69669,57964,57005,56506,49182,{"$f":"SUM(T272:T276)","v":567411}]
[278,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H278:S278)","v":5}]
[279,null,null,"Total Dth",null,null,null,9676,6490,6266,6747,8200,15106,19054,18290,15150,14893,14759,12795,{"$f":"SUM(H279:S279)","v":147426}]
[280]
[281,null,"I-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
[282]
[283,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H283:S283)","v":0}]
[284]
[285,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H285:S285)","v":0}]
[286,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T281:T285)","v":0}]
[287,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H287:S287)","v":0}]
[288,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H288:S288)","v":0}]
[289]
[290,null,"IC","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H290:S290)","v":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,{"$f":"SUM(H294:S294)","v":0}]
[295,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H295:S295)","v":0}]
[296,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H296:S296)","v":0}]
[297,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H297:S297)","v":0}]
[298]
[299,null,"I-T","Distribution Non-Gas Rev",null,null,null,5512,5343,4820,5113,4735,6001,6335,6385,6243,5944,5837,5810,{"$f":"SUM(H299:S299)","v":68078}]
[300]
[301]
[302]
[303,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
[304,null,null,"Total Revenue",null,null,null,5512,5343,4820,5113,4735,6001,6335,6385,6243,5944,5837,5810,{"$f":"SUM(H304:S304)","v":68078}]
[305,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H305:S305)","v":3}]
[306,null,null,"Total Dth",null,null,null,16373,14525,8836,12028,7910,21703,25331,25881,24333,21074,19921,19615,{"$f":"SUM(H306:S306)","v":217530}]
[307]
[308,null,"IC","Distribution Non-Gas Rev",null,null,null,3804,803,1254,1059,2152,1574,1798,2756,3073,1909,2292,2992,{"$f":"SUM(H308:S308)","v":25466}]
[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,{"$f":"SUM(H312:S312)","v":0}]
[313,null,null,"Total Revenue",null,null,null,3804,803,1254,1059,2152,1574,1798,2756,3073,1909,2292,2992,{"$f":"SUM(H313:S313)","v":25466}]
[314,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H314:S314)","v":2}]
[315,null,null,"Total Dth",null,null,null,67696,7713,14708,11038,25291,11703,12021,27375,33848,17808,25243,41174,{"$f":"SUM(H315:S315)","v":295618}]
[316]
[317,null,"Wyoming Totals"]
[318,null,null,"Distribution Non-Gas Rev",null,null,null,554846,474622,496548,619273,778335,1099655,1466312,1626559,1401578,1171792,996622,714712,{"$f":"SUM(H318:S318)","v":11400854}]
[319,null,null,"Supplier Non-Gas Revenue",null,null,null,1751,1174,1134,1221,1484,2734,3450,3311,2744,2696,2672,2316,{"$f":"SUM(H319:S319)","v":26687}]
[320,null,null,"Non-Core DNG Revenue Credits",null,null,null,9316,6146,6074,6172,6887,7575,8133,9141,9316,7853,8129,8802,93544]
[321,null,null,"Commodity Revenue",null,null,null,546109,329569,379091,702157,1117287,1958619,2926661,3336097,2734014,2139444,1696696,957515,18823259]
[322,null,null,"Total Wyoming Revenue",null,null,null,1112022,811511,882847,1328823,1903993,3068583,4404556,4975108,4147652,3321785,2704119,1683345,{"$f":"SUM(H322:S322)","v":30344344}]
[323,null,null,null,null,null,null,27566,27559,27547,27548,27600,27667,27729,27793,27812,27836,27855,27876,{"$f":"AVERAGE(H323:S323)","v":27699}]
[324,null,null,"Sales Dth",null,null,null,116714,70623,80889,148420,235436,412933,616008,701196,574694,450592,358196,203435,{"$f":"SUM(H324:S324)","v":3969136}]
[325,null,null,"Transportation Dth",null,null,null,84069,22238,23544,23066,33201,33406,37352,53256,58181,38882,45164,60789,513148]
[326,null,null,"Total Wyoming Dth",null,null,null,200783,92861,104433,171486,268637,446339,653360,754452,632875,489474,403360,264224,4482284]
[327]
[328,"Colorado"]
[329,null,"I-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H329:S329)","v":0}]
[330]
[331]
[332]
[333,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H333:S333)","v":0}]
[334,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H334:S334)","v":0}]
[335,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H335:S335)","v":0}]
[336,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H336:S336)","v":0}]
[337]
[338,null,"IC","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H338:S338)","v":0}]
[339]
[340]
[341]
[342,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H342:S342)","v":0}]
[343,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H343:S343)","v":0}]
[344,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H344:S344)","v":0}]
[345,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H345:S345)","v":0}]
[346]
[347,null,"Colorado Totals"]
[348,null,null,"Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H348:S348)","v":0}]
[349,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H349:S349)","v":0}]
[350,null,null,"Total Colorado Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H350:S350)","v":0}]
[351,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H351:S351)","v":0}]
[352,null,null,"Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T336","v":0}]
[353,null,null,"Transportation Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T345","v":0}]
[354,null,null,"Total Colorado Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T336+T345","v":0}]
[355]
[356,"System Total Tariff Sales and Revenue"]
[357,null,"SystemTotal Tariff Revenue"]
[358,null,null,"Distribution Non-Gas Rev",null,null,null,11627382,11190838,11117768,12799521,17580591,27797049,39977056,44784413,36619238,29122664,21627751,14375409,{"$f":"SUM(H358:S358)","v":278619680}]
[359,null,null,"Supplier Non-Gas Revenue",null,null,null,1533461,1419511,1372783,1926397,3427118,11747514,18738300,21449281,16662652,12329370,4576786,2294679,{"$f":"SUM(H359:S359)","v":97477852}]
[360,null,null,"Non-Core DNG Revenue Credits",null,null,null,9316,6146,6074,6172,6887,7575,8133,9141,9316,7853,8129,8802,{"$f":"SUM(H360:S360)","v":93544}]
[361,null,null,"Commodity Revenue",null,null,null,13091073,11992450,11705048,16428002,28839304,46797538,73983499,84476702,65809804,48983012,38518621,19536123,{"$f":"SUM(H361:S361)","v":460161176}]
[362]
[363,null,null,"SystemTotal Tariff Revenue",null,null,null,26261232,24608945,24201673,31160092,49853900,86349676,132706988,150719537,119101010,90442899,64731287,36215013,{"$f":"SUM(H363:S363)","v":836352252},"XX"]
[364,null,null,null,null,null,null,934701,933244,934722,934491,937054,939763,943292,946567,947867,949432,949494,949881,{"$f":"AVERAGE(H364:S364)","v":941709}]
[365,null,null,"Sales Dth",null,null,null,3165716,2909562,2841810,3964999,6935976,11228896,17731983,20235811,15761835,11738445,9239677,4699054,{"$f":"SUM(H365:S365)","v":110453764}]
[366,null,null,"Transportation Dth",null,null,null,4846042,4653070,5133315,4479107,4557501,4703440,5900401,7465026,6613538,6991245,6651302,5583066,{"$f":"SUM(H366:S366)","v":67577053}]
[367,null,null,"SystemTotal Dth",null,null,null,8011758,7562632,7975125,8444106,11493477,15932336,23632384,27700837,22375373,18729690,15890979,10282120,{"$f":"SUM(H367:S367)","v":178030817}]
[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":64,"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,"2012 Forecast"]
[]
[null,null,null,null,null,null,"forecasted","forecasted","forecasted","forecasted","forecasted","forecasted","forecasted"]
[]
["Title","Jan13","Feb13","Mar13","Apr13","May13","Jun13","Jul13","Aug13","Sep13","Oct13","Nov13","Dec13","TOTAL"]
["UTAH COMMODITY GAS COST","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
["   Royalties",{"$f":"'Ex 1.1 Data'!B11*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4444213.643992777},{"$f":"'Ex 1.1 Data'!B12*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":3904636.1069395621},{"$f":"'Ex 1.1 Data'!B13*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4304875.442734804},{"$f":"'Ex 1.1 Data'!B14*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4417375.9474077225},{"$f":"'Ex 1.1 Data'!B15*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4533863.1139230607},{"$f":"'Ex 1.1 Data'!B16*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":3726009.4540675976},{"$f":"'Ex 1.1 Data'!B17*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":3602315.3710344299},{"$f":"'Ex 1.1 Data'!B18*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":3684388.1666031517},{"$f":"'Ex 1.1 Data'!B19*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":3883963.2820400032},{"$f":"'Ex 1.1 Data'!B20*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4079034.0746532115},{"$f":"'Ex 1.1 Data'!B21*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4106570.9497064124},{"$f":"'Ex 1.1 Data'!B22*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1398/'Ut 1.1'!$E$1403","v":4536081.6609854521},{"$f":"SUM(B9:M9)","v":49223327.214088187}]
["   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,187,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":88312.226854595923},{"$f":"HLOOKUP(H7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":112992.29549218441},{"$f":"HLOOKUP(I7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":0},{"$f":"HLOOKUP(J7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":0},{"$f":"HLOOKUP(K7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":7615855.1734084096},{"$f":"HLOOKUP(L7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":12773093.111577662},{"$f":"HLOOKUP(M7,Calculations,187,FALSE)*'Ut 1.5'!$G$54","v":32182411.614433818},{"$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$27","v":374090.58361634304},{"$f":"(-VLOOKUP(H7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$L$27","v":291270.12365211151},{"$f":"(-VLOOKUP(I7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$L$27","v":0},{"$f":"(-VLOOKUP(J7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$L$27","v":0},{"$f":"(-VLOOKUP(K7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$L$27","v":1539550.3361982945},{"$f":"(-VLOOKUP(L7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$L$27","v":13910613.58121611},{"$f":"(-VLOOKUP(M7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$L$27","v":23177308.091352541},{"$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$27","v":-10527529.202482641},{"$f":"(-VLOOKUP(H7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$K$27","v":-10855322.367317915},{"$f":"(-VLOOKUP(I7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$K$27","v":-11321568.938039958},{"$f":"(-VLOOKUP(J7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$K$27","v":-7319423.1747284094},{"$f":"(-VLOOKUP(K7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$K$27","v":-4117941.3205576572},{"$f":"(-VLOOKUP(L7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$K$27","v":-835713.82107196283},{"$f":"(-VLOOKUP(M7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54)*'Ut Storage'!$K$27","v":0},{"$error":"#N/A"}]
["   Storage Working Gas",{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$54/12","v":331427.53028219752},{"$f":"B15","v":331427.53028219752},{"$f":"C15","v":331427.53028219752},331427.53028219752,331427.53028219752,331427.53028219752,331427.53028219752,331427.53028219752,331427.53028219752,{"$f":"J15","v":331427.53028219752},331427.53028219752,331427.53028219752,3977130.3633863702]
["   Underground Storage",{"$f":"((HLOOKUP(MONTH(A7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(A7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(A7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(A7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":{"$error":"#VALUE!"}},{"$f":"((HLOOKUP(MONTH(B7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(B7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(B7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(B7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":78425.003437830383},{"$f":"((HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(C7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(C7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":6078.7764881482453},{"$f":"((HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(D7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(D7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":1645.6956094902803},{"$f":"((HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(E7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(E7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":7842.32463133499},{"$f":"((HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(F7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(F7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":17250.688446690761},{"$f":"((HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(G7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(G7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":23486.370842802819},{"$f":"((HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(H7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(H7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":23875.513728639478},{"$f":"((HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(I7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(I7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":23800.755188119583},{"$f":"((HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(J7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(J7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":18955.12716992616},{"$f":"((HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(K7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(K7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":37249.012656095845},{"$f":"((HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(L7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(L7),calculation,131,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(M7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(M7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(M7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(M7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54)","v":140810.25542523077},{"$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$54","v":20663720.06930846},{"$f":"HLOOKUP(H7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":20807953.861061178},{"$f":"HLOOKUP(I7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":21127135.597173057},{"$f":"HLOOKUP(J7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":21227462.968380399},{"$f":"HLOOKUP(K7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":26758461.091230571},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":26764266.691751491},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":28235799.395159625},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(B7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":35288.46739522912},{"$f":"HLOOKUP(MONTH(C7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":27486.468549950176},{"$f":"HLOOKUP(MONTH(D7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":20756.80780713254},{"$f":"HLOOKUP(MONTH(E7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":16421.928842433786},{"$f":"HLOOKUP(MONTH(F7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":11198.481316786938},{"$f":"HLOOKUP(MONTH(G7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":9374.4759375559934},{"$f":"HLOOKUP(MONTH(H7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":9047.7773169322645},{"$f":"HLOOKUP(MONTH(I7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":9100.3094303108137},{"$f":"HLOOKUP(MONTH(J7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":9593.25275661669},{"$f":"HLOOKUP(MONTH(K7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":13617.573311887212},{"$f":"HLOOKUP(MONTH(L7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":19888.782515444847},{"$f":"HLOOKUP(MONTH(M7),calculation,150,FALSE)*'Other Inputs'!$F$44*'Ut 1.5'!$G$54","v":30922.136557990536},212696.46173827094]
[]
["TOTAL COMMODITY COST",{"$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"},{"$error":"#N/A"},14682655.826030798,14323170.962363921,{"$f":"SUM(I9:I18)","v":13854358.179177398},18156824.613918927,{"$f":"SUM(K9:K18)","v":36238959.585696839},57107395.838633448,{"$f":"SUM(M9:M18)","v":88634760.68419686},{"$f":"SUM(N9:N18)","v":{"$error":"#N/A"}}]
[]
["OTHER REVENUE & RELATED COSTS :"]
["   Sales for Resale",{"$f":"-'Other Inputs'!$F$193/12*'Ut 1.5'!$G$54","v":-352702.04144437308},{"$f":"B23","v":-352702.04144437308},{"$f":"C23","v":-352702.04144437308},-352702.04144437308,-352702.04144437308,-352702.04144437308,-352702.04144437308,-352702.04144437308,-352702.04144437308,-352702.04144437308,-352702.04144437308,-352702.04144437308,{"$f":"SUM(B23:M23)","v":-4232424.4973324779}]
["   Extration Plant by Products",{"$f":"-'Other Inputs'!$F$194/12*'Ut 1.5'!$G$54","v":-488861.06425602664},{"$f":"B24","v":-488861.06425602664},-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,-488861.06425602664,{"$f":"SUM(B24:M24)","v":-5866332.7710723178}]
["   Gas processed by Others",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:M25)","v":0}]
["   Gasoline & Oil Sales",{"$f":"-'Other Inputs'!$F$195/12*'Ut 1.5'!$G$54","v":-90743.036870115175},-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-90743.036870115175,-1088916.4424413822]
["   Gasoline & Oil Cost",{"$f":"-'Other Inputs'!$F$198/12*'Ut 1.5'!$G$54","v":13611.47561520855},13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,13611.47561520855,163337.70738250262]
[]
["  Wexpro Oil Sharing",{"$f":"(-'Other Inputs'!$F$196/12-'Other Inputs'!$F$197/12)*'Ut 1.5'!$G$54","v":-1709494.9205419475},-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-1709494.9205419475,-20513939.046503365]
["   Misc. Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B23:B30)","v":-2628189.5874972539},{"$f":"SUM(C23:C30)","v":-2628189.5874972539},-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,-2628189.5874972539,{"$f":"SUM(M23:M30)","v":-2628189.5874972539},{"$f":"SUM(N23:N30)","v":-31538275.049967043}]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B20+B32","v":{"$error":"#N/A"}},{"$f":"+C20+C32","v":{"$error":"#N/A"}},{"$f":"+D20+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},12054466.238533545,11694981.374866668,{"$f":"+I20+I32","v":11226168.591680143},15528635.026421674,{"$f":"+K20+K32","v":33610769.998199582},54479206.251136191,86006571.09669961,{"$f":"+N20+N32","v":{"$error":"#N/A"}}]
[]
["SUPPLIER NON-GAS COSTS:"]
["   Gathering by Others",{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51","v":734114.89514798636},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(B7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(B7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1451942.9584237807},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(C7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(C7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1384092.5584476646},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(D7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(D7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1434421.5605929187},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(E7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(E7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1448568.1914576129},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(F7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(F7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1463216.1341486936},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(G7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(G7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1361630.7452484947},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(H7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(H7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1346076.5525103863},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(I7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(I7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1356396.9821504117},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(J7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(J7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1381493.0072400076},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(K7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(K7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165)*'Ut 1.5'!$G$54+'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":1406022.626050212},{"$f":"'Other Inputs'!$E$177*'Ut 1.5'!$G$51+((HLOOKUP(MONTH(L7),QGMGathering,15,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,15,FALSE))*'Other Inputs'!$D$177)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(L7),QGMGathering,14,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,14,FALSE))*'Other Inputs'!$D$165*'Ut 1.5'!$G$54+2*'Other Inputs'!$D$169/12*'Ut 1.5'!$G$54","v":2138865.5280249324},{"$f":"SUM(B37:M37)","v":16906841.739443101}]
["   Storage Demand",{"$f":"('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Ut 1.5'!$G$51","v":1347760.7873121868},{"$f":"B38","v":1347760.7873121868},1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,1347760.7873121868,{"$f":"SUM(B38:M38)","v":16173129.447746245}]
["   Transportation",{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(B7),calculation,168,FALSE)-HLOOKUP(MONTH(B7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(B7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5943955.879541019},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(C7),calculation,168,FALSE)-HLOOKUP(MONTH(C7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(C7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5942796.0338888131},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(D7),calculation,168,FALSE)-HLOOKUP(MONTH(D7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(D7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5943955.879541019},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(E7),calculation,168,FALSE)-HLOOKUP(MONTH(E7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(E7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438814.0794904362},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(F7),calculation,168,FALSE)-HLOOKUP(MONTH(F7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(F7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438835.9633706668},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(G7),calculation,168,FALSE)-HLOOKUP(MONTH(G7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(G7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438814.0794904362},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(H7),calculation,168,FALSE)-HLOOKUP(MONTH(H7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(H7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438835.9633706668},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(I7),calculation,168,FALSE)-HLOOKUP(MONTH(I7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(I7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438835.9633706668},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(J7),calculation,168,FALSE)-HLOOKUP(MONTH(J7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(J7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438814.0794904362},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(K7),calculation,168,FALSE)-HLOOKUP(MONTH(K7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(K7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5438835.9633706668},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(L7),calculation,168,FALSE)-HLOOKUP(MONTH(L7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(L7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5943569.2643236183},{"$f":"(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54+'Other Inputs'!$D$56*'Other Inputs'!$F$56)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(M7),calculation,168,FALSE)-HLOOKUP(MONTH(M7),calculation,169,FALSE))*'Other Inputs'!$F$38*'Ut 1.5'!$G$54+HLOOKUP(MONTH(M7),calculation,168,FALSE)*'Other Inputs'!$F$60*'Ut 1.5'!$G$54-'Other Inputs'!$E$270/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$171/12*'Ut 1.5'!$G$54","v":5943955.879541019},{"$f":"SUM(B39:M39)","v":67790019.028789476}]
[]
["TOTAL SUPPLIER NON-GAS COSTS",{"$f":"SUM(B37:B39)","v":8025831.562001192},{"$f":"SUM(C37:C39)","v":8742499.7796247806},8675809.2253008708,8220996.4273955412,8235164.9421404665,8249791.0009513162,8148227.4959313478,8132673.3031932395,8142971.8489530347,{"$f":"SUM(K37:K39)","v":8168089.7579228617},{"$f":"SUM(L37:L39)","v":8697352.677686017},{"$f":"SUM(M37:M39)","v":9430582.1948781386},{"$f":"SUM(N37:N39)","v":100869990.21597883}]
[]
["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"},20304257.239484861,19843208.870798014,19358841.894873381,23671606.875374708,{"$f":"+K34+K41","v":41778859.75612244},{"$f":"+L34+L41","v":63176558.928822204},{"$f":"+M34+M41","v":95437153.291577756},{"$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":10155879.080399999},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},24700920.146099996,41548991.184849992,{"$f":"(HLOOKUP(M7,UtRevRun,14,FALSE))*M87","v":67332224.330499992},{"$f":"SUM(B46:M46)","v":{"$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"},1468785.2756499997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1994997.5758499999,2203404.7506499998,2619748.7772999997,{"$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"},777511.60126499995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},890828.37888099998,955545.80699899991,975192.03646899993,{"$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"},194372.40499999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},194372.40499999997,194372.40499999997,194372.40499999997,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["   BAD DEBT",{"$f":"-SUM(B46:B52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(C46:C52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(D46:D52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(E46:E52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(F46:F52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(G46:G52)*'Other Inputs'!$E$273","v":-37789.645086944998},{"$f":"-SUM(H46:H52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(I46:I52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(J46:J52)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(K46:K52)*'Other Inputs'!$E$273","v":-83343.355517492993},{"$f":"-SUM(L46:L52)*'Other Inputs'!$E$273","v":-134706.94244249698},{"$f":"-SUM(M46:M52)*'Other Inputs'!$E$273","v":-213364.61264780696},{"$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"},12558758.717228055,{"$error":"#N/A"},{"$f":"SUM(I46:I53)","v":{"$error":"#N/A"}},{"$f":"SUM(J46:J53)","v":{"$error":"#N/A"}},27697775.150313504,44767607.205056496,70908172.936621189,{"$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"},1272513.6045600001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3094981.40754,11088149.624249998,17968902.6525,{"$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"},{"$error":"#N/A"},184029.12758999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},249960.06531000001,572711.06553000002,680927.60226000007,{"$error":"#N/A"}]
[]
["   IS",{"$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"},{"$error":"#N/A"},37667.151599999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},43156.870640000001,46292.156559999996,47243.933360000003,{"$error":"#N/A"}]
["   ES",null,null,null,null,null,null,null,null,null,null,null,null,0]
["   NGV",{"$f":"HLOOKUP(B7,UtRevRun,59,FALSE)*B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},37432.385000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},37432.385000000002,37432.385000000002,37432.385000000002,{"$error":"#N/A"}]
["   M-T",{"$f":"HLOOKUP(B7,UtRevRun,140,FALSE)*B101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},67.92,{"$error":"#N/A"},{"$f":"HLOOKUP(I7,UtRevRun,140,FALSE)*I101","v":{"$error":"#N/A"}},{"$error":"#N/A"},104.46,195.23999999999998,342.78,{"$error":"#N/A"}]
[]
["   BAD DEBT",{"$f":"-SUM(B57:B65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(C57:C65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(D57:D65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(E57:E65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(F57:F65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(G57:G65)*'Other Inputs'!$E$273","v":-4595.1305662499999},{"$f":"-SUM(H57:H65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(I57:I65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(J57:J65)*'Other Inputs'!$E$273","v":{"$error":"#N/A"}},{"$f":"-SUM(K57:K65)*'Other Inputs'!$E$273","v":-10276.905565469999},{"$f":"-SUM(L57:L65)*'Other Inputs'!$E$273","v":-35234.341414019997},{"$f":"-SUM(M57:M65)*'Other Inputs'!$E$273","v":-56204.548059360008},{"$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"},{"$error":"#N/A"},1527115.0581837499,{"$error":"#N/A"},{"$f":"SUM(I57:I66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3415358.2829245296,11709546.129925979,18678644.805060644,{"$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"},14085873.775411805,{"$error":"#N/A"},{"$f":"+I54+I67","v":{"$error":"#N/A"}},{"$error":"#N/A"},31113133.433238033,56477153.334982477,89586817.741681829,{"$error":"#N/A"}]
[]
["UNDER (OVER) RECOVERED",{"$f":"+B43-B69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6218383.4640730564,{"$error":"#N/A"},{"$f":"+I43-I69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+K43-K69","v":10665726.322884407},6699405.5938397273,5850335.5498959273,{"$error":"#N/A"}]
[]
["   Interest Accrued",{"$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":15130},{"$error":"#N/A"},{"$f":"ROUND((I71+I77+I78+H81)*0.005,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((J71+J77+J78+I81)*0.005,0)","v":{"$error":"#N/A"}},189430,{"$f":"ROUND((L71+L77+L78+K81)*0.005,0)","v":188213},{"$f":"ROUND((M71+M77+M78+L81)*0.005,0)","v":152138},{"$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":6233513.4640730564},{"$error":"#N/A"},{"$f":"+I71+I73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+K71+K73","v":10855156.322884407},{"$f":"+L71+L73","v":6887618.5938397273},{"$f":"+M71+M73","v":6002473.5498959273},{"$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",-25399085,-40990871,-52490620,-50230132,-3192332,318487,6122582,17037279,27220286,30943266,24577348,{"$f":"SUM(M75:M79)+L81","v":30579821.549895927}]
["SNG - input balance here",null,-15289165,-18857068,-14725624,-9463337,-3805084,2250356,8339313,14362392,19007702,17030857,{"$f":"L82+M41-M67","v":7782794.3898174949}]
["Commodity",null,{"$f":"C81-C82","v":-25701706},-33633552,-35504508,6271005,4123571,3872226,8697966,12857894,11935564,7546491,22797027.160078432]
["191 Acct. Balance Dec. 31, Prior Yr",-10036019]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["   Commodity Rate GS",4.1621499999999996,{"$f":"+B87","v":4.1621499999999996},{"$f":"+C87","v":4.1621499999999996},4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996]
["   Commodity Rate FS",4.1621499999999996,{"$f":"+B88","v":4.1621499999999996},{"$f":"+C88","v":4.1621499999999996},4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996]
[]
["   Commodity Rate IS",3.7138429999999998,{"$f":"+B90","v":3.7138429999999998},{"$f":"+C90","v":3.7138429999999998},3.7138429999999998,3.7138429999999998,3.7138429999999998,3.7138429999999998,3.7138429999999998,3.7138429999999998,3.7138429999999998,3.7138429999999998,3.7138429999999998]
["   Commodity Rate ES"]
["   Commodity Rate NGV",4.1621499999999996,{"$f":"B92","v":4.1621499999999996},{"$f":"C92","v":4.1621499999999996},4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996]
[]
[null,"winter","winter","winter","summer","summer","summer","summer","summer","summer","summer","winter","winter"]
["   GS  SFC",1.1107499999999999,{"$f":"+B95","v":1.1107499999999999},{"$f":"+C95","v":1.1107499999999999},0.52151000000000003,{"$f":"+E95","v":0.52151000000000003},0.52151000000000003,0.52151000000000003,0.52151000000000003,0.52151000000000003,0.52151000000000003,{"$f":"B95","v":1.1107499999999999},{"$f":"+L95","v":1.1107499999999999}]
["   FS   SFC",1.0818300000000001,{"$f":"+B96","v":1.0818300000000001},{"$f":"+C96","v":1.0818300000000001},0.52149000000000001,0.52149000000000001,0.52149000000000001,0.52149000000000001,0.52149000000000001,0.52149000000000001,0.52149000000000001,{"$f":"B96","v":1.0818300000000001},{"$f":"+L96","v":1.0818300000000001}]
[]
["   IS    SFC",0.17992,{"$f":"+B98","v":0.17992},{"$f":"+C98","v":0.17992},0.17992,0.17992,0.17992,0.17992,0.17992,0.17992,0.17992,0.17992,0.17992]
["   ES   SFC"]
["   NGV SFC",0.80154999999999998,{"$f":"+B100","v":0.80154999999999998},{"$f":"+C100","v":0.80154999999999998},0.80154999999999998,0.80154999999999998,0.80154999999999998,0.80154999999999998,0.80154999999999998,0.80154999999999998,0.80154999999999998,0.80154999999999998,0.80154999999999998]
["   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":65,"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,"2012 Forecast"]
[]
[]
[]
["Title",{"$f":"'Ut 191 Acct.'!B7","v":"Jan13"},{"$f":"'Ut 191 Acct.'!C7","v":"Feb13"},{"$f":"'Ut 191 Acct.'!D7","v":"Mar13"},{"$f":"'Ut 191 Acct.'!E7","v":"Apr13"},{"$f":"'Ut 191 Acct.'!F7","v":"May13"},{"$f":"'Ut 191 Acct.'!G7","v":"Jun13"},{"$f":"'Ut 191 Acct.'!H7","v":"Jul13"},{"$f":"'Ut 191 Acct.'!I7","v":"Aug13"},{"$f":"'Ut 191 Acct.'!J7","v":"Sep13"},{"$f":"'Ut 191 Acct.'!K7","v":"Oct13"},{"$f":"'Ut 191 Acct.'!L7","v":"Nov13"},{"$f":"'Ut 191 Acct.'!M7","v":"Dec13"},"TOTAL"]
["WYOMING COMMODITY GAS COST","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast"]
["   Royalties",{"$f":"'Ex 1.1 Data'!B11*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":165654.78696195391},{"$f":"'Ex 1.1 Data'!B12*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":145542.43208656996},{"$f":"'Ex 1.1 Data'!B13*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":160461.05824095703},{"$f":"'Ex 1.1 Data'!B14*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":164654.43160857071},{"$f":"'Ex 1.1 Data'!B15*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":168996.40485708526},{"$f":"'Ex 1.1 Data'!B16*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":138884.25529814546},{"$f":"'Ex 1.1 Data'!B17*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":134273.64954992483},{"$f":"'Ex 1.1 Data'!B18*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":137332.85249433905},{"$f":"'Ex 1.1 Data'!B19*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":144771.86778004363},{"$f":"'Ex 1.1 Data'!B20*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":152042.98775343187},{"$f":"'Ex 1.1 Data'!B21*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":153069.4044687268},{"$f":"'Ex 1.1 Data'!B22*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1398/'Wy 1.1'!$E$1403","v":169079.09956315151},{"$f":"SUM(B9:M9)","v":1834763.2306629}]
["   Gathering by Others",{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(A7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(A7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":{"$error":"#VALUE!"}},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(B7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(B7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":50863.74591366871},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(C7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(C7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":48334.672279119302},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(D7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(D7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":50210.648727652369},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(E7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(E7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":50737.953963143897},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(F7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(F7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":51283.94522735817},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(G7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(G7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":47497.424752705425},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(H7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(H7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":46917.653686145815},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(I7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(I7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":47302.340091959159},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(J7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(J7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":48237.775924444009},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(K7),QGMGathering,15,FALSE)*'Other Inputs'!$D$177+HLOOKUP(MONTH(K7),QGMGathering,14,FALSE)*'Other Inputs'!$D$165+'Other Inputs'!$D$168/12)*'Wy 1.5'!$F$57","v":49152.099380463012},{"$f":"'Other Inputs'!$E$177*'Wy 1.5'!$F$54+((HLOOKUP(MONTH(L7),QGMGathering,15,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,15,FALSE))*'Other Inputs'!$D$177+(HLOOKUP(MONTH(L7),QGMGathering,14,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,14,FALSE))*'Other Inputs'!$D$166+2*'Other Inputs'!$D$169/12)*'Wy 1.5'!$F$57","v":77413.649001735146},{"$f":"SUM(B10:M10)","v":{"$error":"#VALUE!"}}]
["   Natural Gas Transmission Line",{"$f":"HLOOKUP(B7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":3291.7731454040804},{"$f":"HLOOKUP(H7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":4211.7045078155961},{"$f":"HLOOKUP(I7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":0},{"$f":"HLOOKUP(J7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":0},{"$f":"HLOOKUP(K7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":283875.38659158914},{"$f":"HLOOKUP(L7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":476107.62842233822},{"$f":"HLOOKUP(M7,Calculations,187,FALSE)*'Wy 1.5'!$F$57","v":1199575.6655661827},{"$error":"#N/A"}]
["   Company Owned Productin Cost",{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3142.7770611546257},37713.324733855508]
["   Underground - Withdrawal",{"$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$27","v":13943.950695800311},{"$f":"-VLOOKUP(H7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":10856.879112279448},{"$f":"-VLOOKUP(I7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(J7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(K7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":57385.60370626222},{"$f":"-VLOOKUP(L7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":518507.86526008032},{"$f":"-VLOOKUP(M7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":863917.07100182248},{"$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$27","v":-392405.88931413781},{"$f":"-VLOOKUP(H7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-404624.13785891014},{"$f":"-VLOOKUP(I7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-422003.1350295571},{"$f":"-VLOOKUP(J7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-272826.1023933785},{"$f":"-VLOOKUP(K7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-153493.22665909052},{"$f":"-VLOOKUP(L7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-31150.616527620175},{"$f":"-VLOOKUP(M7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":0},{"$error":"#N/A"},null,null,null,{"$f":"VLOOKUP(R7,WyStorage,10)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}}]
["   Storage Working Gas",{"$f":"'Wy 1.3 p2'!$D$53*'Wy 1.3 p2'!$H$53*'Wy 1.5'!$F$57/12","v":11400.206886302854},{"$f":"B15","v":11400.206886302854},{"$f":"C15","v":11400.206886302854},11400.206886302854,11400.206886302854,11400.206886302854,11400.206886302854,11400.206886302854,11400.206886302854,11400.206886302854,11400.206886302854,11400.206886302854,136802.48263563425]
["   Underground Storage",{"$f":"(HLOOKUP(MONTH(A7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(A7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(A7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(A7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(MONTH(B7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(B7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(B7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(B7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":48917.285879982606},{"$f":"(HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(C7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(C7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46220.633609664736},{"$f":"(HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(D7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(D7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46055.393788322704},{"$f":"(HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(E7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(E7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46286.368566477991},{"$f":"(HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(F7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(F7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46637.05839112222},{"$f":"(HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(G7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(G7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46869.48885501016},{"$f":"(HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(H7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(H7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46883.993869173501},{"$f":"(HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(I7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(I7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46881.2072996934},{"$f":"(HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(J7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(J7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":46700.590087886827},{"$f":"(HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(K7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(K7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":47382.481181717136},{"$f":"(HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,123,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(L7),calculation,130,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(L7),calculation,131,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$15+'Other Inputs'!$E$157*'Other Inputs'!$E$16+'Other Inputs'!$E$158*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":48113.707237210001},{"$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$57","v":770224.93069154257},{"$f":"HLOOKUP(H7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":775601.13893882325},{"$f":"HLOOKUP(I7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":787498.40282694215},{"$f":"HLOOKUP(J7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":791238.03161960142},{"$f":"HLOOKUP(K7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":997401.90876942861},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":997618.30824850837},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":1052468.6048403746},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(A7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(B7),calculation,165,FALSE)-HLOOKUP(MONTH(B7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(B7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(MONTH(B7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(C7),calculation,165,FALSE)-HLOOKUP(MONTH(C7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(C7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":202933.95570179514},{"$f":"HLOOKUP(MONTH(C7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(D7),calculation,165,FALSE)-HLOOKUP(MONTH(D7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(D7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":202516.50621993287},{"$f":"HLOOKUP(MONTH(D7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(E7),calculation,165,FALSE)-HLOOKUP(MONTH(E7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(E7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185382.63381579064},{"$f":"HLOOKUP(MONTH(E7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(F7),calculation,165,FALSE)-HLOOKUP(MONTH(F7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(F7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185108.09948915351},{"$f":"HLOOKUP(MONTH(F7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(G7),calculation,165,FALSE)-HLOOKUP(MONTH(G7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(G7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185209.16000397204},{"$f":"HLOOKUP(MONTH(G7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(H7),calculation,165,FALSE)-HLOOKUP(MONTH(H7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(H7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185240.85628110767},{"$f":"HLOOKUP(MONTH(H7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(I7),calculation,165,FALSE)-HLOOKUP(MONTH(I7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(I7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185242.70219309989},{"$f":"HLOOKUP(MONTH(I7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(J7),calculation,165,FALSE)-HLOOKUP(MONTH(J7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(J7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185248.97130253885},{"$f":"HLOOKUP(MONTH(J7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(K7),calculation,165,FALSE)-HLOOKUP(MONTH(K7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(K7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":185354.3665580134},{"$f":"HLOOKUP(MONTH(K7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(L7),calculation,165,FALSE)-HLOOKUP(MONTH(L7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(L7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":202216.04953660839},{"$f":"HLOOKUP(MONTH(L7),calculation,148,FALSE)*'Other Inputs'!$F$44*'Wy 1.5'!$F$57+(('Other Inputs'!$D$22+'Other Inputs'!$D$23+'Other Inputs'!$D$24)*'Other Inputs'!$F$22+'Other Inputs'!$D$25*'Other Inputs'!$F$25+'Other Inputs'!$D$30*'Other Inputs'!$F$30+('Other Inputs'!$D$54+'Other Inputs'!$D$55)*'Other Inputs'!$F$54)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(M7),calculation,165,FALSE)-HLOOKUP(MONTH(M7),calculation,166,FALSE))*'Other Inputs'!$F$38*'Wy 1.5'!$F$57+HLOOKUP(MONTH(M7),calculation,166,FALSE)*'Other Inputs'!$F$60*'Wy 1.5'!$F$57-'Other Inputs'!$E$268/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$171/12*'Wy 1.5'!$F$57","v":202588.18054325649},{"$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"},{"$f":"SUM(G9:G18)","v":831612.16808666452},814469.98808621371,796415.45398760086,957159.29964791541,{"$f":"SUM(K9:K18)","v":1632048.3766794233},2427446.2039182791,3627698.9617011901,{"$error":"#VALUE!"}]
[]
["  Wexpro Oil Sharing",{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"-'Other Inputs'!$G$201/12*'Wy 1.5'!$F$57","v":-97963.82916941306},{"$f":"SUM(B22:M22)","v":-1175565.9500329567}]
["   Misc. Revenue",{"$f":"-(HLOOKUP(MONTH(B7),noncorecredits,260,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,269,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,278,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,287,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,296,FALSE))","v":-13151},-12892,-11394,-11652,-12052,-12136,-8526,-8424,-8588,-9503,-11146,-12248,{"$f":"SUM(B23:M23)","v":-131712}]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B22:B23)","v":-111114.82916941306},{"$f":"SUM(C22:C23)","v":-110855.82916941306},{"$f":"SUM(D22:D23)","v":-109357.82916941306},{"$f":"SUM(E22:E23)","v":-109615.82916941306},-110015.82916941306,-110099.82916941306,-106489.82916941306,-106387.82916941306,-106551.82916941306,-107466.82916941306,-109109.82916941306,-110211.82916941306,-1307277.9500329567]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B20+B25","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},721512.33891725144,707980.15891680063,690027.62481818779,850607.47047850234,1524581.5475100102,2318336.3747488661,3517487.132531777,{"$error":"#VALUE!"}]
[]
["TOTAL WYOMING GAS COST:",{"$f":"+B27","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},721512.33891725144,707980.15891680063,690027.62481818779,850607.47047850234,1524581.5475100102,2318336.3747488661,3517487.132531777,{"$error":"#VALUE!"}]
[]
["RECOVERED COST PER RATE :"]
["   Commodity Rate GS1",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,231,FALSE)*B61","v":3125571.0246000001},2558305.1664,1977861.01455,1534281.2801999999,829959.25049999997,{"$f":"HLOOKUP(MONTH(G7),noncorecredits,231,FALSE)*G61","v":441331.41869999998},242525.66535,299759.44049999997,604288.76174999995,998913.69990000001,1801595.9439000001,{"$f":"HLOOKUP(MONTH(M7),noncorecredits,231,FALSE)*M61","v":2720653.6905},{"$f":"SUM(B32:M32)","v":17135046.356849998}]
["   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",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,240,FALSE)*B61","v":140483.77424999999},116370.70875000001,103120.50735,104410.053,76246.184250000006,64098.568350000001,57224.187449999998,50277.898800000003,67176.220050000004,82727.469450000004,97832.890799999994,133360.11314999999,{"$f":"SUM(B34:M34)","v":1093328.57565}]
["   Commodity Rate NGV",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,249,FALSE)*B61","v":7694.12925},7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,7694.12925,{"$f":"SUM(B35:M35)","v":92329.550999999992}]
["   Commodity Rate I-4",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,267,FALSE)*B62","v":69230.576399999991},57345.173999999999,56372.387879999995,55865.176439999996,48431.122199999998,36625.208160000002,24565.688399999999,23717.812559999998,25538.47452,31038.311999999998,57178.626960000001,72122.438639999993,{"$f":"SUM(B36:M36)","v":558030.99815999984}]
[]
["   BAD DEBT"]
["TOTAL COMMODITY",{"$f":"SUM(B32:B36)","v":3342979.5045000003},2739715.1784000006,2145048.0390300001,1702250.6388900001,962330.6862,549749.32446000003,332009.67044999998,{"$f":"SUM(I32:I36)","v":381449.28110999998},704697.58557,1120373.6106,1964301.59091,2933830.3715400002,18878735.481659997]
[]
[]
["UNDER (OVER) RECOVERED",{"$f":"B29-B39","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},171763.01445725141,375970.48846680066,308578.34370818781,145909.88490850234,{"$f":"K29-K39","v":404207.93691001018},354034.78383886605,583656.76099177683,{"$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":-985},-378,{"$f":"ROUND((I42+I48+I49+H52)*0.0194/12,0)","v":-654},{"$f":"ROUND((J42+J48+J49+I52)*0.0194/12,0)","v":-384},{"$f":"ROUND((K42+K48+K49+J52)*0.0194/12,0)","v":571},{"$f":"ROUND((L42+L48+L49+K52)*0.0194/12,0)","v":616},{"$f":"ROUND((M42+M48+M49+L52)*0.0194/12,0)","v":743},{"$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"},{"$error":"#N/A"},170778.01445725141,375592.48846680066,307924.34370818781,145525.88490850234,404778.93691001018,354650.78383886605,584399.76099177683,{"$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":{"$error":"#N/A"}},-780784,-610005.98554274859,-713285,-383389,-51239,26839,-124110,460289.76099177683]
[]
["191 Acct. Balance Dec. 31, Prior Yr",-798607]
[]
[]
[]
[]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["   Commodity Rate core",4.7938499999999999,{"$f":"+B61","v":4.7938499999999999},4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,4.7938499999999999,null,null,null,null,{"$f":"'Wy 1.6 p1'!$F$33","v":5.4392399999999999}]
["   Commodity Rate I-4",{"$f":"3.60412+0.18104","v":3.7851599999999999},{"$f":"+B62","v":3.7851599999999999},3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999,3.7851599999999999]