{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["Ex 1 HDD","Exhibit 1.1","Exhibit 1.2","Exhibit 1.3","Ex 2 Clay Basin","Ex 2 Aquifers","Ex 2 Spire Storage West","Exhibit 2.1","Exhibit 2.2","Exhibit 2.3","Exhibit 2.4","Exhibit 2.5","Exhibit 2.6","Exhibit Firm Sales Volume","Exhibit 3.1","Exhibit 3.2","Exhibit 3.3","Exhibit 3.4","Ex 4 Purchase Gas","Exhibit 4.1","Exhibit 4.2","Exhibit 4.3","Ex 5 Purchase Gas Cost","Exhibit 5.1","Exhibit 5.2","Exhibit 5.3","Ex 6 Purch Gas Unit Cost","Exhibit 6.1","Exhibit 6.2","Ex 7 Co. Owned Gas","Exhibit 7.1","Exhibit 7.2","Exhibit 7.3","Ex 8 New Drill","Exhibit 8.1","Exhibit 8.2","Exhibit 8.3","Company Nom Groups","Normal Purchase %","IRP Pruch Cover Sheet","Shut-In"],"not_rendered":{"charts":26,"images":0,"macros":1,"external_links":11,"defined_names":1376,"comments":1,"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":"Ex 1 HDD","index":0,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5],[1,8,1,9],[26,0,26,6],[4,0,4,6]]}
["Heating Degree Days",null,null,null,null,null,"Docket",null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,"Docket No. 20-057-02"]
[null,null,null,null,null,null,null,null,"IRP Variance Exhibit"]
[]
[]
[]
["Month/Year","Actual","IRP Forecast (Normal)",null,null,"Actual","IRP Forecast (Normal)"]
["2020-06-01",66,{"$f":"G8","v":37.519999999999996},{"$f":"B8-C8","v":28.480000000000004},null,{"$f":"B8","v":66},37.519999999999996]
["2020-07-01",0,{"$f":"G9","v":0},{"$f":"B9-C9","v":0},null,{"$f":"B9+F8","v":66},0]
["2020-08-01",0,1.8699999999999903,-1.8699999999999903,null,66,1.8699999999999903]
["2020-09-01",null,61.409999999999989,-61.409999999999989,null,66,61.409999999999989]
["2020-10-01",null,342.03,-342.03,null,66,342.03]
["2020-11-01",null,711.57999999999993,-711.57999999999993,null,66,711.57999999999993]
["2020-12-01",null,1054.6899999999998,-1054.6899999999998,null,66,1054.6899999999998]
["2021-01-01",null,1083.33,-1083.33,null,66,1083.33]
["2021-02-01",null,819.68000000000006,-819.68000000000006,null,66,819.68000000000006]
["2021-03-01",null,620.29999999999995,-620.29999999999995,null,66,620.29999999999995]
["2021-04-01",null,423.68999999999983,-423.68999999999983,null,66,423.68999999999983]
["2021-05-01",null,196.79999999999998,-196.79999999999998,null,66,196.79999999999998]
[null,{"$f":"SUM(B8:B19)","v":66},{"$f":"SUM(G8:G19)","v":5352.9},{"$f":"SUM(D8:D19)","v":-5286.9}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"4.08-3.28","v":0.80000000000000027},{"$f":"3.86-3.59","v":0.27}]

{"sheet":"Exhibit 1.1","index":1,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Ex 1 HDD'!I3","v":"IRP Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 20-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001]

{"sheet":"Exhibit 1.2","index":2,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Ex 1 HDD'!I3","v":"IRP Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 20-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2]

{"sheet":"Exhibit 1.3","index":3,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Ex 1 HDD'!I3","v":"IRP Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 20-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]

{"sheet":"Ex 2 Clay Basin","index":4,"n_rows":76,"n_cols":21,"rows_kept":76,"cut":false,"hidden":false,"merged":[[3,0,3,8],[0,0,0,8],[4,0,4,8],[1,0,1,4],[2,0,2,5]]}
["Clay Basin Ending Inventory (MDths)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Plan Year 1",1106]
[null,null,null,null,null,null,null,null,null,null,"Month/Year","Month","Inj","With","Total"]
["Month/Year","Actual","IRP Forecast (Normal)",null,"Actual","Actual/1000",null,"Actual","Normal",null,null,null,null,null,3690]
[{"$f":"'Ex 1 HDD'!$A$8","v":"2020-06-01"},{"$f":"F8","v":5206.8140000000003},{"$f":"O8","v":5441.2},{"$f":"B8-C8","v":-234.38599999999951},5206814,{"$f":"E8/1000","v":5206.8140000000003},null,{"$f":"F8","v":5206.8140000000003},{"$f":"C8","v":5441.2},null,{"$f":"A8","v":"2020-06-01"},{"$f":"O7","v":3690},1751.2,0,{"$f":"L8+M8-N8","v":5441.2},null,123.428,null,{"$f":"M8/30","v":58.373333333333335},null,{"$f":"(M8-N8)/30","v":58.373333333333335}]
[{"$f":"'Ex 1 HDD'!$A$9","v":"2020-07-01"},{"$f":"F9","v":7129.4639999999999},{"$f":"O9","v":7662.1},-532.63600000000042,7129464,{"$f":"E9/1000","v":7129.4639999999999},null,{"$f":"H8+F9","v":12336.278},{"$f":"C9+I8","v":13103.3},null,{"$f":"A9","v":"2020-07-01"},{"$f":"O8","v":5441.2},2220.9,0,7662.1,null,66.779499999999999,null,{"$f":"M9/31","v":71.641935483870967},null,{"$f":"(M9-N9)/31","v":71.641935483870967}]
[{"$f":"'Ex 1 HDD'!$A$10","v":"2020-08-01"},8625.5290000000005,9769.1,-1143.5709999999999,8625529,8625.5290000000005,null,{"$f":"H9+F10","v":20961.807000000001},22872.400000000001,null,"2020-08-01",{"$f":"O9","v":7662.1},2107,0,9769.1,null,19.965599999999998,null,{"$f":"M10/31","v":67.967741935483872},null,{"$f":"(M10-N10)/31","v":67.967741935483872}]
[{"$f":"'Ex 1 HDD'!$A$11","v":"2020-09-01"},null,12169.1,-12169.1,null,0,null,20961.807000000001,{"$f":"C11+I10","v":35041.5},null,"2020-09-01",9769.1,2400,0,12169.1,null,0,null,77.41935483870968,null,77.41935483870968]
[{"$f":"'Ex 1 HDD'!$A12","v":"2020-10-01"},null,12998.9,-12998.9,null,0,null,20961.807000000001,48040.4,null,"2020-10-01",12169.1,829.8,0,12998.9,null,0,null,26.767741935483869,null,26.767741935483869]
[{"$f":"'Ex 1 HDD'!$A13","v":"2020-11-01"},null,12998.9,-12998.9,null,0,null,20961.807000000001,61039.3,null,"2020-11-01",12998.9,0,0,12998.9,null,0,null,0,null,0]
[{"$f":"'Ex 1 HDD'!$A14","v":"2020-12-01"},null,12998.9,-12998.9,null,0,null,20961.807000000001,74038.2,null,"2020-12-01",12998.9,0,0,12998.9,null,3417.48,null,0,null,0]
[{"$f":"'Ex 1 HDD'!$A15","v":"2021-01-01"},null,{"$f":"O15","v":8901.9},-8901.9,null,0,null,20961.807000000001,82940.099999999991,null,"2021-01-01",12998.9,0,4097,8901.9,null,5311.68,null,0,null,-132.16129032258064]
[{"$f":"'Ex 1 HDD'!$A16","v":"2021-02-01"},null,{"$f":"O16","v":5794.5},-5794.5,null,0,null,20961.807000000001,88734.599999999991,null,"2021-02-01",8901.9,0,3107.4,5794.5,null,3252.24,null,0,null,-100.23870967741935]
[{"$f":"'Ex 1 HDD'!$A17","v":"2021-03-01"},null,{"$f":"O17","v":2389.6},null,null,0,null,20961.807000000001,91124.2,null,"2021-03-01",5794.5,0,3404.9,2389.6,null,0,null,0,null,-109.83548387096775]
[{"$f":"'Ex 1 HDD'!$A18","v":"2021-04-01"},null,{"$f":"O18","v":519},null,null,0,null,20961.807000000001,91643.199999999997,null,"2021-04-01",2389.6,0,1870.6,519,null,0,null,0,null,-60.341935483870962]
[{"$f":"'Ex 1 HDD'!$A19","v":"2021-05-01"},null,{"$f":"O19","v":519},null,null,0,null,20961.807000000001,92162.2,null,"2021-05-01",519,0,0,519,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M8:M19)","v":9308.9},{"$f":"SUM(N8:N19)","v":12479.9},{"$f":"SUM(N8:N19)","v":12479.9}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"O15","v":8901.9},null,null,{"$f":"M18/30","v":0}]
[null,null,null,null,null,null,null,1,{"$f":"N16/29","v":107.15172413793104},{"$f":"J25-$I$26","v":8794.7482758620681},null,null,0.44444444444444442,{"$f":"M8*$M$26","v":778.31111111111113},{"$f":"M8*$M$27","v":486.44444444444446},{"$f":"O26","v":486.44444444444446}]
[null,null,null,null,null,null,null,2,null,{"$f":"J26-$I$26","v":8687.5965517241366},null,null,0.27777777777777779,{"$f":"M9*$M$26","v":987.06666666666661},{"$f":"M9*$M$27","v":616.91666666666674},{"$f":"O27","v":616.91666666666674}]
[null,null,null,null,null,null,null,3,null,8580.4448275862051,null,null,0.27777777777777779,936.44444444444434,585.27777777777783,585.27777777777783]
[null,null,null,null,null,null,null,4,null,8473.2931034482735,null,null,null,1066.6666666666665,666.66666666666674,666.66666666666674]
[null,null,null,null,null,null,null,5,null,8366.141379310342,null,null,null,368.79999999999995,230.5,230.5]
[null,null,null,null,null,null,null,6,null,8258.9896551724105,null,null,null,0,0,0]
[null,null,null,null,null,null,null,7,null,8151.8379310344799,null,null,null,0,0,0]
[null,null,null,null,null,null,null,8,null,8044.6862068965493]
[null,null,null,null,null,null,null,9,null,7937.5344827586187]
[null,null,null,null,null,null,null,10,null,7830.382758620688]
[null,null,null,null,null,null,null,11,null,7723.2310344827574]
[null,null,null,null,null,null,null,12,null,7616.0793103448268]
[null,null,null,null,null,null,null,13,null,7508.9275862068962]
[null,null,null,null,null,null,null,14,null,7401.7758620689656]
[null,null,null,null,null,null,null,15,null,7294.624137931035]
[null,null,null,null,null,null,null,16,null,{"$f":"J40-$I$26","v":7187.4724137931044}]
[null,null,null,null,null,null,null,17,null,7080.3206896551737]
[null,5626242,8026685,10622439,12607382,null,null,18,null,6973.1689655172431]
[null,null,null,null,12434437,null,null,19,null,6866.0172413793125]
[null,null,null,null,10491542,null,null,20,null,6758.8655172413819]
[null,null,null,null,null,null,null,21,null,6651.7137931034513]
[null,null,null,null,null,null,null,22,null,6544.5620689655207]
[null,null,null,null,null,null,null,23,null,6437.4103448275901]
[null,13419,null,null,null,null,null,24,null,6330.2586206896594]
[null,0.2276,null,null,null,null,null,25,null,6223.1068965517288]
[null,{"$f":"B49*B50","v":3054.1644000000001},null,null,null,null,null,26,null,6115.9551724137982]
[null,null,null,null,null,null,null,27,null,6008.8034482758676]
[null,null,null,null,null,null,null,28,null,5901.651724137937]
[null,null,null,null,null,null,null,29,null,5794.5000000000064]
[null,null,null,null,null,null,null,30]
[]
[]
[null,null,null,null,null,"June","July","August","September","October","November","December","January","February","March","April","May"]
[null,null,null,null,null,4587175,7350188,10347695,12594397,12186418,{"$f":"E13","v":0},{"$f":"E14","v":0},{"$f":"E15","v":0},{"$f":"E16","v":0}]
[null,null,null,null,0.44444440000000002,{"$f":"$E60*F$59/1000","v":2038.7442405700001},{"$f":"$E60*G$59/1000","v":3266.7498955472001},4598.975095658001,5597.5092180268002,5416.1852361592,0,0,0,0]
[null,null,null,null,0.27777780000000002,{"$f":"$E61*F$59/1000","v":1274.2153797150002},2041.7190522264002,2874.3599521710003,3498.4438909866003,3385.1163819204003,0,0,0,0]
[null,null,null,null,0.27777780000000002,1274.2153797150002,2041.7190522264002,2874.3599521710003,3498.4438909866003,3385.1163819204003,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E60:E62)","v":1},{"$f":"SUM(F60:F62)","v":4587.1750000000002},{"$f":"SUM(G60:G62)","v":7350.1880000000001},10347.695000000002,12594.397000000001,12186.418000000001,0,0,0,0]
[]
[null,null,null,null,null,13419]
[null,null,null,null,null,{"$f":"F60/$F$65","v":0.15192966991355542},0.24344212650325658,0.3427211487933528,0.4171331111131083,0.40362063016314181,0,0,0,0]
[null,null,null,null,null,{"$f":"F61/$F$65","v":9.4956060788061722E-2},0.15215135645177735,0.21420075655197857,0.26070824137317239,0.25226293925928911,0,0,0,0]
[null,null,null,null,null,{"$f":"F62/$F$65","v":9.4956060788061722E-2},0.15215135645177735,0.21420075655197857,0.26070824137317239,0.25226293925928911,0,0,0,0]
[null,null,null,null,null,{"$f":"F63/$F$65","v":0.3418417914896788},0.54774483940681129,0.77112266189730994,0.93854959385945302,0.90814650868172009,0,0,0,0]
[]
[]
[null,null,null,null,null,13419]
[null,null,null,null,null,{"$f":"F60/$F$65*100","v":15.192966991355542},{"$f":"G60/$F$65*100","v":24.344212650325659},34.272114879335277,41.71331111131083,40.362063016314181,0,0,0,0]
[null,null,null,null,null,{"$f":"F61/$F$65*100","v":9.4956060788061727},15.215135645177735,21.420075655197856,26.070824137317238,25.226293925928911,0,0,0,0]
[null,null,null,null,null,{"$f":"F62/$F$65*100","v":9.4956060788061727},15.215135645177735,21.420075655197856,26.070824137317238,25.226293925928911,0,0,0,0]
[null,null,null,null,null,{"$f":"F70/$F$65","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Ex 2 Aquifers","index":5,"n_rows":48,"n_cols":21,"rows_kept":48,"cut":false,"hidden":false,"merged":[[31,0,31,11],[2,0,2,14],[1,0,1,14],[3,0,3,9]]}
["Total Aquifer Storage Ending Inventory (MDths)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082,1106]
[]
[null,null,null,null,null,null,null,1.0549999999999999,null,null,null,null,"Month/Year","Month","Inj","With","Total"]
["Month/Year","Actual","IRP Forecast (Normal)",null,"Actual","IRP Forecast (Normal)",null,"MCF","DTH","MDTH",null,null,null,null,null,null,804,null,null,null,497.53800000000001]
[{"$f":"'Ex 1 HDD'!$A$8","v":"2020-06-01"},{"$f":"J8","v":735.70399999999995},{"$f":"Q8","v":804},{"$f":"B8-C8","v":-68.296000000000049},{"$f":"B8","v":735.70399999999995},{"$f":"C8","v":804},null,{"$f":"I8/$H$6","v":697349.76303317538},735704,{"$f":"I8/1000","v":735.70399999999995},null,null,{"$f":"A8","v":"2020-06-01"},{"$f":"Q7","v":804},0,0,{"$f":"N8+O8-P8","v":804},null,null,null,365]
[{"$f":"'Ex 1 HDD'!$A$9","v":"2020-07-01"},{"$f":"J9","v":735.70399999999995},{"$f":"Q9","v":804},{"$f":"B9-C9","v":-68.296000000000049},{"$f":"B9+E8","v":1471.4079999999999},{"$f":"C9+F8","v":1608},null,{"$f":"I9/$H$6","v":697349.76303317538},735704,{"$f":"I9/1000","v":735.70399999999995},null,null,{"$f":"A9","v":"2020-07-01"},{"$f":"Q8","v":804},0,0,{"$f":"N9+O9-P9","v":804},null,null,null,12]
[{"$f":"'Ex 1 HDD'!$A$10","v":"2020-08-01"},732.596,804,{"$f":"B10-C10","v":-71.403999999999996},{"$f":"B10+E9","v":2204.0039999999999},{"$f":"C10+F9","v":2412},null,694403.79146919434,732596,732.596,null,null,"2020-08-01",{"$f":"Q9","v":804},0,0,804,null,null,null,{"$f":"SUM(U7:U9)","v":874.53800000000001}]
[{"$f":"'Ex 1 HDD'!$A$11","v":"2020-09-01"},null,1224,{"$f":"B11-C11","v":-1224},{"$f":"B11+E10","v":2204.0039999999999},3636,null,0,null,0,null,null,"2020-09-01",804,420,0,{"$f":"N11+O11-P11","v":1224}]
[{"$f":"'Ex 1 HDD'!$A12","v":"2020-10-01"},null,1807.3679999999999,-1807.3679999999999,{"$f":"B12+E11","v":2204.0039999999999},5443.3680000000004,null,0,null,0,null,null,"2020-10-01",1224,583.36800000000005,0,{"$f":"N12+O12-P12","v":1807.3679999999999}]
[{"$f":"'Ex 1 HDD'!$A13","v":"2020-11-01"},null,1927.3679999999999,-1927.3679999999999,2204.0039999999999,7370.7360000000008,null,0,null,0,null,null,"2020-11-01",1807.3679999999999,120,0,{"$f":"N13+O13-P13","v":1927.3679999999999}]
[{"$f":"'Ex 1 HDD'!$A14","v":"2020-12-01"},null,1928.3679999999999,-1928.3679999999999,2204.0039999999999,9299.1040000000012,null,{"$f":"I14/$H$6","v":0},null,0,null,null,"2020-12-01",1927.3679999999999,1,0,{"$f":"N14+O14-P14","v":1928.3679999999999}]
[{"$f":"'Ex 1 HDD'!$A15","v":"2021-01-01"},null,1928.3679999999999,-1928.3679999999999,2204.0039999999999,11227.472000000002,null,0,null,0,null,null,"2021-01-01",1928.3679999999999,0,0,1928.3679999999999]
[{"$f":"'Ex 1 HDD'!$A16","v":"2021-02-01"},null,1748.528,-1748.528,2204.0039999999999,12976.000000000002,null,0,null,{"$f":"I16/1000","v":0},null,null,"2021-02-01",1928.3679999999999,0,179.84,1748.528]
[{"$f":"'Ex 1 HDD'!$A17","v":"2021-03-01"},null,869.02499999999998,-869.02499999999998,2204.0039999999999,13845.025000000001,null,0,null,{"$f":"I17/1000","v":0},null,null,"2021-03-01",1748.528,0,879.50300000000004,869.02499999999998]
[{"$f":"'Ex 1 HDD'!$A18","v":"2021-04-01"},null,828.98,-828.98,2204.0039999999999,14674.005000000001,null,0,null,{"$f":"I18/1000","v":0},null,null,"2021-04-01",869.02499999999998,0,40.045000000000002,828.98]
[{"$f":"'Ex 1 HDD'!$A19","v":"2021-05-01"},null,828.98,-828.98,2204.0039999999999,15502.985000000001,null,0,null,{"$f":"I19/1000","v":0},null,null,"2021-05-01",828.98,0,0,828.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:O19)","v":1124.3679999999999},{"$f":"SUM(P8:P19)","v":1099.3880000000001}]
[]
[null,{"$f":"SUM(B14:B16)","v":0},{"$f":"SUM(C14:C16)","v":5605.2640000000001},null,null,null,null,5,{"$f":"H22*$H$6","v":5.2749999999999995},null,null,null,null,null,"Inj","With"]
[null,null,null,null,null,null,null,6,{"$f":"H23*$H$6","v":6.33},null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,7,{"$f":"H24*$H$6","v":7.3849999999999998},null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,8,{"$f":"H25*$H$6","v":8.44},null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,154.24600000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,331.74400000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,238.15100000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,154.24600000000001,569.89499999999998]
["chalk",252153,252153,null,null,null,null,"Second",null,"First"]
["coal",648967,648967,null,null,null,null,1761005.0485872477,null,1761005.0485872477]
["leroy",774377,774377,null,null,null,null,1423780.0485872515,null,1423780.0485872515]
[null,{"$f":"SUM(B36:B38)","v":1675497},{"$f":"SUM(C36:C38)","v":1675497},null,null,null,null,851240.04858725052,null,851240.04858725052]
[null,null,null,null,null,null,null,1009513.0485872505,null,1009513.0485872505]
[null,null,null,null,null,null,null,750042.04858725145,null,750042.04858725145]
[null,null,null,null,null,"June",null,741193.04858725145,null,741193.04858725145]
[null,null,null,null,null,"July",null,742210.04858725145,null,742210.04858725145]
[null,null,null,null,null,"August",null,733274.04858724773,null,733274.04858724773]
[null,null,null,null,null,"September",null,779680.04858724773,null,824078.04858724773,null,{"$f":"J45-H45","v":44398}]
[null,null,null,null,null,"October",null,1488952.0485872477,null,1533352.0485872477,null,{"$f":"J46-H46","v":44400}]
[null,null,null,null,null,"November",null,1625943.0485872477,null,1681681.0485872477,null,{"$f":"J47-H47","v":55738}]
[null,null,null,null,null,"December",null,1627170.0485872477]

{"sheet":"Ex 2 Spire Storage West","index":6,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082,1106]
[null,null,null,null,null,null,null,1000,null,null,null,null,null,"Month","Inj","With","Total"]
[{"$f":"'Ex 1 HDD'!A7","v":"Month/Year"},"Actual","IRP Forecast (Normal)","Days","Daily Demand",null,"Actual Dth","MDth",null,"Actual","IRP Forecast (Normal)",null,null,null,null,null,731]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},{"$f":"H8","v":843.03300000000002},{"$f":"Q8","v":1072.73},{"$f":"DAY(EOMONTH(A8,0))","v":30},{"$f":"C8/D8","v":35.757666666666665},null,843033,{"$f":"G8/$H$6","v":843.03300000000002},null,949.73599999999999,{"$f":"C8","v":1072.73},null,{"$f":"A8","v":"2020-06-01"},{"$f":"Q7","v":731},341.73,0,{"$f":"N8+O8-P8","v":1072.73}]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},{"$f":"H9","v":1195.162},{"$f":"Q9","v":1425.85},{"$f":"DAY(EOMONTH(A9,0))","v":31},{"$f":"C9/D9","v":45.995161290322578},null,1195162,{"$f":"G9/$H$6","v":1195.162},null,{"$f":"B9+J8","v":2144.8980000000001},{"$f":"C9+K8","v":2498.58},null,{"$f":"A9","v":"2020-07-01"},{"$f":"Q8","v":1072.73},353.12,0,1425.85]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},{"$f":"H10","v":1547.2909999999999},1778.9699999999998,31,57.386129032258061,null,1547291,1547.2909999999999,null,3692.1890000000003,4277.5499999999993,null,"2020-08-01",{"$f":"Q9","v":1425.85},353.12,0,1778.9699999999998]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},{"$f":"H11","v":0},2120.6999999999998,30,70.69,null,null,0,null,3692.1890000000003,6398.2499999999991,null,"2020-09-01",1778.9699999999998,341.73,0,2120.6999999999998]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},0,2473.819,31,79.800612903225812,null,null,0,null,3692.1890000000003,8872.0689999999995,null,"2020-10-01",2120.6999999999998,353.11900000000003,0,2473.819]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},0,2511.0070000000001,30,83.70023333333333,null,null,0,null,3692.1890000000003,11383.075999999999,null,"2020-11-01",2473.819,37.188000000000002,0,2511.0070000000001]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},0,2003.0070000000001,31,64.613129032258072,null,null,0,null,3692.1890000000003,13386.082999999999,null,"2020-12-01",2511.0070000000001,0,508,2003.0070000000001]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},0,1488.4070000000002,31,48.013129032258071,null,null,0,null,3692.1890000000003,14874.489999999998,null,"2021-01-01",2003.0070000000001,0,514.6,1488.4070000000002]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},0,1023.6070000000002,28,36.557392857142865,null,null,0,null,3692.1890000000003,15898.096999999998,null,"2021-02-01",1488.4070000000002,0,464.8,1023.6070000000002]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},{"$f":"G17","v":0},509.00700000000018,31,16.419580645161297,null,null,0,null,3692.1890000000003,16407.103999999999,null,"2021-03-01",1023.6070000000002,0,514.6,509.00700000000018]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},0,11.007000000000176,30,0.36690000000000583,null,null,0,null,3692.1890000000003,16418.111000000001,null,"2021-04-01",509.00700000000018,0,498,11.007000000000176]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},0,11.007000000000176,31,0.35506451612903794,null,null,0,null,3692.1890000000003,16429.118000000002,null,"2021-05-01",11.007000000000176,0,0,11.007000000000176]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:O20)","v":1780.0070000000001},{"$f":"SUM(O8:O19)","v":1780.0070000000001},{"$f":"SUM(P8:P19)","v":2500}]

{"sheet":"Exhibit 2.1","index":7,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1]

{"sheet":"Exhibit 2.2","index":8,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000002]

{"sheet":"Exhibit 2.3","index":9,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998]

{"sheet":"Exhibit 2.4","index":10,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4]

{"sheet":"Exhibit 2.5","index":11,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5]

{"sheet":"Exhibit 2.6","index":12,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6]

{"sheet":"Exhibit Firm Sales Volume","index":13,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,1,9],[5,7,5,9]]}
["Demand"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Cumulative"]
[{"$f":"'Ex 1 HDD'!A7","v":"Month/Year"},"Actual","IRP Forecast (Normal)","Days","Daily Demand",null,null,"Actual","IRP Forecast (Normal)"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},3122.2338189999996,3089.2890000000002,{"$f":"DAY(EOMONTH(A8,0))","v":30},{"$f":"C8/D8","v":102.97630000000001},null,null,{"$f":"B8","v":3122.2338189999996},{"$f":"C8","v":3089.2890000000002}]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},2480.6255289999999,2596.6709999999998,{"$f":"DAY(EOMONTH(A9,0))","v":31},{"$f":"C9/D9","v":83.763580645161284},null,null,{"$f":"H8+B9","v":5602.859348},{"$f":"I8+C9","v":5685.96}]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},2519.7824559999999,2533.4169999999999,31,81.723129032258058,null,null,{"$f":"H9+B10","v":8122.6418039999999},{"$f":"I9+C10","v":8219.3770000000004}]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},null,2852.1779999999999,30,95.072599999999994,null,null,8122.6418039999999,11071.555]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},null,6368.4189999999999,31,205.43287096774193,null,null,8122.6418039999999,17439.974000000002]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},null,12327.492,30,410.91640000000001,null,null,8122.6418039999999,29767.466]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},null,19164.223999999998,31,618.20077419354834,null,null,8122.6418039999999,48931.69]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},null,20907.78,31,674.44451612903219,null,null,8122.6418039999999,69839.47]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},null,17279.181,28,617.11360714285718,null,null,8122.6418039999999,87118.650999999998]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},null,13570.138999999999,31,437.74641935483868,null,null,8122.6418039999999,100688.79]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},null,9629.3580000000002,30,320.97860000000003,null,null,8122.6418039999999,110318.14799999999]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},null,5601.2640000000001,31,180.68593548387096,null,null,8122.6418039999999,115919.41199999998]
[null,null,{"$f":"SUM(C8:C19)","v":115919.41199999998}]

{"sheet":"Exhibit 3.1","index":14,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Variance Exhibit ","Docket No. 20-057-02","Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1]

{"sheet":"Exhibit 3.2","index":15,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Variance Exhibit ","Docket No. 20-057-02","Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2]

{"sheet":"Exhibit 3.3","index":16,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Variance Exhibit ","Docket No. 20-057-02","Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3]

{"sheet":"Exhibit 3.4","index":17,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[8,2,8,3],[8,4,8,5],[8,6,8,7]]}
[null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,"Docket No. 20-057-02"]
[null,null,null,null,null,null,null,"DEU Variance Exhibit 3.4"]
[]
[]
[null,"IRP Variance"]
[]
[null,"Actual Results "]
[null,null,"2020-06-01",null,"2020-07-02",null,"2020-08-02"]
[null,"SUPPLY","Actual","IRP","Actual","IRP","Actual","IRP"]
[1,"Cost of Service Prod (Mbtu)",5335,5236.581023722887,5132,5317.7678401470184,4998,5231.7490933984518]
[{"$f":"A11+1","v":2},"Purchases (Mbtu)",390,0,55,0,0,0]
[3,"Clay Basin With (Mbtu)",49.710999999999999,0,0,0,0,0]
[4,"Acquifers With (Mbtu)",3.6509999999999998,0,9.2999999999999999E-2,0,3.64,0]
[5,"Spire Storage West With (Mbtu)",0,0,0,0,0,0]
[6,"Off-System ",26.648589999999999,42.04508686065671,30.321650000000002,43.218672752380343,27.237649999999999,42.96226501464848]
[]
[{"$f":"A16+1","v":7},"Total Supply",5805.0105899999999,5278.6261105835438,5217.4146499999997,5360.9865128993988,5028.8776500000004,5274.7113584131002]
[]
[null,"DEMAND"]
[{"$f":"A18+1","v":8},"Firm Sales (Mbtu)",3122.2338189999996,2912.5320341587067,2480.6255289999999,2511.7846345901489,2519.7824559999999,2542.8976519107819]
[{"$f":"A21+1","v":9},"Interruptible Sales (Mbtu)",16.152801,11.92412430793047,17.515459,11.522133350372314,16.178792999999999,11.54599126544781]
[10,"Clay Basin Inj (Mbtu)",1882.2149999999999,1751.2329999999999,1950.511,2220.875,1496.069,2107.0680000000002]
[{"$f":"A23+1","v":11},"Acquifers Inj (Mbtu)",24.497,0,0.14599999999999999,0,1.855,0]
[{"$f":"A24+1","v":12},"Spire Storage West Inj (Mbtu)",340.77,341.72800000000001,352.12900000000002,353.11900000000003,352.12900000000002,353.11900000000003]
[13,"Off-System ",26.648589999999999,38.887500762939453,30.321650000000002,39.972949981689453,27.237649999999999,39.735801696777344]
[14,"Fuel",74.688760000000002,205.798,75.786000000000001,209.45699999999999,81.748999999999995,205.91300000000001]
[15,"Company Use / L&U",317.42671999999999,16.523176945745945,310.62867999999997,14.256682716310024,533.59367999999995,14.432605680078268]
[]
[{"$f":"A28+1","v":16},"Total Demand",5804.6326899999995,5278.6258361753225,5217.663317999999,5360.9874006385207,5028.5945789999996,5274.7120505530856]
[null," "]
[{"$f":"A30+1","v":17},"Clay Basin Fuel Usage Adjustment",-7.0000000000000001E-3,0,-0.01,0,-4.0000000000000001E-3,0]
[{"$f":"A32+1","v":18},"Clay Basin Transfers",0,0,-27.850999999999999,0,0,0]
[{"$f":"A33+1","v":19},"Acquifers Fuel Usage Adjustment",-1.3169999999999999,0,-0.624,0,-0.752,0]
[{"$f":"A34+1","v":20},"Acquifers Transfers",0,0,0,0,0,0]
[21,"Clay Basin Current Bal",5206.8139999999994,3956.2608037109376,7129.4639999999999,6124.6203618164063,8625.5290000000005,8712.3472905273447]
[22,"Acquifers Current Bal",735.70399999999995,799,735.13299999999992,799,732.596,799]
[23,"Spire Storage West Current Bal",843.0329999999999,952,1195.1619999999998,1302,1547.2909999999997,1658]
[]
[{"$f":"+A38+1","v":24},"Purchases($/Dth)",1.45,0,1.36,0,0,0]
[{"$f":"A40+1","v":25},"Purchases $ (000)",565.5,0,74.800000000000011,0,0,0]
[]
[]
[null,"Variances",98.418976277112961,0,0,0,0,0]
[{"$f":"A41+1","v":26},"Cost of service volumes",390,0,55,0,0,0]
[{"$f":"A45+1","v":27},"Purchase volumes",565.5,0,74.800000000000011,0,0,0]
[28,"Purchase $ Act over (under) IRP",0,0,0,0,0,0]
[29,"Purchase Variance",565.5,0,74.800000000000011,0,0,0]
[30,"$ Variance",0,0,0,0,0,0]
[31,"Check",null,null,null,null,640.29999999999995]
[32,"Quarter Variance",null,null,null,null,0]
[33,"Purchase Variance",null,null,null,null,640.29999999999995]
[34,"$ Variance",null,null,null,null,0]
[35,"Check"]

{"sheet":"Ex 4 Purchase Gas","index":18,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,6,5,7]]}
["Purchase Gas Variance (Brady Included) MDths"]
[]
[]
[]
[]
[null,null,null,null,null,null,"Cumulative"]
["Month/Year","Actual","IRP Forecast (Normal)",null,"Month/Year","Actual","IRP Forecast (Normal)",null,"Month/Year","DTHS","MDTHS","$'S","$1,000'S"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},{"$f":"K8","v":390},0,null,{"$f":"A8","v":"2020-06-01"},{"$f":"K8","v":390},{"$f":"C8","v":0},null,{"$f":"A8","v":"2020-06-01"},390000,{"$f":"J8/1000","v":390},565650,{"$f":"L8/1000","v":565.65}]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},{"$f":"K9","v":55},0,null,"2020-07-01",{"$f":"F8+K9","v":445},{"$f":"G8+C9","v":0},null,"2020-07-01",55000,{"$f":"J9/1000","v":55},74675,74.674999999999997]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},0,0,null,"2020-08-01",{"$f":"F9+K10","v":445},0,null,"2020-08-01",0,{"$f":"J10/1000","v":0},0,0]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},null,1934.3,null,"2020-09-01",{"$f":"F10+K11","v":445},1934.3,null,"2020-09-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},null,2467.1999999999998,null,"2020-10-01",445,4401.5,null,"2020-10-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},null,7175.5,null,"2020-11-01",445,11577,null,"2020-11-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},null,13238.1,null,"2020-12-01",445,24815.1,null,"2020-12-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},null,11026,null,"2021-01-01",445,35841.1,null,"2021-01-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},null,8816,null,"2021-02-01",445,44657.1,null,"2021-02-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},null,3402.4470000000001,null,"2021-03-01",445,48059.546999999999,null,"2021-03-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},null,2103.9,null,"2021-04-01",445,{"$f":"G17+C18","v":50163.447},null,"2021-04-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},null,390.15100000000001,null,"2021-05-01",445,50553.597999999998,null,"2021-05-01",null,0,null,0]
[]
[null,{"$f":"SUM(B8:B19)","v":445},{"$f":"SUM(C8:C20)","v":50553.597999999998}]
[]
[null,{"$f":"B16-B17","v":0}]

{"sheet":"Exhibit 4.1","index":19,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996]

{"sheet":"Exhibit 4.2","index":20,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2]

{"sheet":"Exhibit 4.3","index":21,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3]

{"sheet":"Ex 5 Purchase Gas Cost","index":22,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,0,1,6],[0,0,0,6],[2,0,2,7],[5,4,5,5]]}
["Purchase Gas Cost Variance ($1,000's)"]
[]
[]
[]
[]
[null,null,null,null,"Cumulative"]
["Month/Year","Actual","IRP Forecast (Normal)",null,"Actual","IRP Forecast (Normal)"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},{"$f":"'Ex 4 Purchase Gas'!M8","v":565.65},0,null,{"$f":"B8","v":565.65},{"$f":"C8","v":0}]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},{"$f":"'Ex 4 Purchase Gas'!M9","v":74.674999999999997},0,null,{"$f":"E8+B9","v":640.32499999999993},{"$f":"C9+F8","v":0}]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},{"$f":"'Ex 4 Purchase Gas'!M10","v":0},0,null,640.32499999999993,{"$f":"C10+F9","v":0}]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},null,2839.944,null,640.32499999999993,2839.944]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},null,3890.0169999999998,null,640.32499999999993,6729.9609999999993]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},null,10886.54,null,640.32499999999993,17616.501]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},null,27329.43,null,640.32499999999993,44945.930999999997]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},null,24656.69,null,640.32499999999993,69602.620999999999]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},null,19788.75,null,640.32499999999993,89391.370999999999]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},null,9828.6010000000006,null,640.32499999999993,99219.971999999994]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},null,5783.8879999999999,null,640.32499999999993,105003.86]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},null,1004.215,null,640.32499999999993,106008.075]
[]
[null,null,{"$f":"SUM(C8:C19)","v":106008.075}]

{"sheet":"Exhibit 5.1","index":23,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5.0999999999999996]

{"sheet":"Exhibit 5.2","index":24,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2]

{"sheet":"Exhibit 5.3","index":25,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3]

{"sheet":"Ex 6 Purch Gas Unit Cost","index":26,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,7],[2,0,2,7],[46,2,46,13]]}
["Purchase Gas Unit Cost Variance ($1,000's)"]
[]
[]
[]
[]
[null,null,null,null,"Actual","Actual","Actual",null,"Normal","Normal","Normal"]
["Month/Year","Actual $/Dth","IRP Forecast (Normal) $/Dth",null,"Dth","Cost","$/Dth",null,"Dth","Cost","$/Dth",null,"May Forward Strip"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},{"$f":"G8","v":1.4503846153846154},{"$f":"K8","v":0},null,{"$f":"'Ex 4 Purchase Gas'!B8","v":390},{"$f":"'Ex 4 Purchase Gas'!M8","v":565.65},{"$f":"IFERROR(F8/E8,0)","v":1.4503846153846154},null,{"$f":"'Ex 4 Purchase Gas'!C8","v":0},{"$f":"'Ex 5 Purchase Gas Cost'!C8","v":0},{"$f":"IFERROR(J8/I8,0)","v":0},null,1.57]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},1.3577272727272727,0,null,{"$f":"'Ex 4 Purchase Gas'!B9","v":55},{"$f":"'Ex 4 Purchase Gas'!M9","v":74.674999999999997},{"$f":"IFERROR(F9/E9,0)","v":1.3577272727272727},null,{"$f":"'Ex 4 Purchase Gas'!C9","v":0},{"$f":"'Ex 5 Purchase Gas Cost'!C9","v":0},{"$f":"IFERROR(J9/I9,0)","v":0},null,1.54]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},0,0,null,{"$f":"'Ex 4 Purchase Gas'!B10","v":0},{"$f":"'Ex 4 Purchase Gas'!M10","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C10","v":0},{"$f":"'Ex 5 Purchase Gas Cost'!C10","v":0},0,null,1.53]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},0,{"$f":"K11","v":1.4682024504988884},null,{"$f":"'Ex 4 Purchase Gas'!B11","v":0},{"$f":"'Ex 4 Purchase Gas'!M11","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C11","v":1934.3},{"$f":"'Ex 5 Purchase Gas Cost'!C11","v":2839.944},1.4682024504988884,null,1.49]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},0,{"$f":"K12","v":1.5766930123216603},null,{"$f":"'Ex 4 Purchase Gas'!B12","v":0},{"$f":"'Ex 4 Purchase Gas'!M12","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C12","v":2467.1999999999998},{"$f":"'Ex 5 Purchase Gas Cost'!C12","v":3890.0169999999998},1.5766930123216603,null,1.53]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},0,{"$f":"K13","v":1.5171820779039789},null,{"$f":"'Ex 4 Purchase Gas'!B13","v":0},{"$f":"'Ex 4 Purchase Gas'!M13","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C13","v":7175.5},{"$f":"'Ex 5 Purchase Gas Cost'!C13","v":10886.54},{"$f":"IFERROR(J13/I13,0)","v":1.5171820779039789},null,1.99]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},0,2.0644526027148911,null,{"$f":"'Ex 4 Purchase Gas'!B14","v":0},{"$f":"'Ex 4 Purchase Gas'!M14","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C14","v":13238.1},{"$f":"'Ex 5 Purchase Gas Cost'!C14","v":27329.43},2.0644526027148911,null,2.57]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},0,2.2362316343188824,null,{"$f":"'Ex 4 Purchase Gas'!B15","v":0},{"$f":"'Ex 4 Purchase Gas'!M15","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C15","v":11026},{"$f":"'Ex 5 Purchase Gas Cost'!C15","v":24656.69},2.2362316343188824,null,2.94]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},0,2.2446404264972775,null,{"$f":"'Ex 4 Purchase Gas'!B16","v":0},{"$f":"'Ex 4 Purchase Gas'!M16","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C16","v":8816},{"$f":"'Ex 5 Purchase Gas Cost'!C16","v":19788.75},2.2446404264972775,null,3.09]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},0,2.8886859956966267,null,{"$f":"'Ex 4 Purchase Gas'!B17","v":0},{"$f":"'Ex 4 Purchase Gas'!M17","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C17","v":3402.4470000000001},{"$f":"'Ex 5 Purchase Gas Cost'!C17","v":9828.6010000000006},2.8886859956966267,null,2.89]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},0,2.7491268596416178,null,{"$f":"'Ex 4 Purchase Gas'!B18","v":0},{"$f":"'Ex 4 Purchase Gas'!M18","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C18","v":2103.9},{"$f":"'Ex 5 Purchase Gas Cost'!C18","v":5783.8879999999999},2.7491268596416178,null,2.76]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},0,2.5739136898277848,null,{"$f":"'Ex 4 Purchase Gas'!B19","v":0},{"$f":"'Ex 4 Purchase Gas'!M19","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C19","v":390.15100000000001},{"$f":"'Ex 5 Purchase Gas Cost'!C19","v":1004.215},2.5739136898277848,null,2.68]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2017-10-26","Unit Cost per Decatherm","   The Purchase Gas Unit Cost is usually a calculated value.  That value is derived from purchase dollars divided by purchase decatherms.  Columns I - K show those decatherms, costs and calculated Unit costs.\n   In the unusual case of summer 2017 the model used no spot gas during the summer and so incurred zero purchased volumes and zero associated costs making the Unit cost also zero. \n   If purchase volumes had been incurred then the question arrises as to what value should be used as the \"model\" unit cost value.  \n- Zero could have been reasonably used because the model had no volumes or costs, even though the actual usage may have had volumes.  (In this case it did not.)\n- The May forward strip could have been used because that was the best guess for monthly prices at the time the model was created\n- Some actual value from each month could have also been used as a filler."]

{"sheet":"Exhibit 6.1","index":27,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1]

{"sheet":"Exhibit 6.2","index":28,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2]

{"sheet":"Ex 7 Co. Owned Gas","index":29,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,14,2,19],[1,0,1,7],[2,0,2,10]]}
["Cost-of-Service Gas Variance (MDths)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Cumulative"]
["Month/Year","Actual","IRP Forecast (Normal)","Full Production","Shut-in Est. Month","Shut-in Daily",null,"Actual","IRP Forecast (Normal)",null,"Days in Mo.","Dthms","Dthms/Day"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},5334.5609999999997,5278.6,5471,{"$f":"D8-C8","v":192.39999999999964},{"$f":"(E8/30)*1000","v":6413.3333333333212},null,{"$f":"B8","v":5334.5609999999997},{"$f":"C8","v":5278.6},null,{"$f":"DAY(EOMONTH(A8,0))","v":30},{"$f":"C8","v":5278.6},{"$f":"L8/K8","v":175.95333333333335},null,null,null,5754.4783839995334]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},5132.2060000000001,5360.98,5558,197.02000000000044,{"$f":"(E9/30)*1000","v":6567.3333333333485},null,{"$f":"H8+B9","v":10466.767},{"$f":"I8+C9","v":10639.58},null,{"$f":"DAY(EOMONTH(A9,0))","v":31},{"$f":"C9","v":5360.98},{"$f":"L9/K9","v":172.93483870967739},null,null,null,5867.4130191810464]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},4998.1340000000009,5274.7110000000002,5471,196.28899999999976,6542.966666666659,null,15464.901000000002,15914.291000000001,null,31,5274.7110000000002,170.15196774193549,null,null,null,5986.08520467781]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},null,5026.5190000000002,5215,188.48099999999977,6282.6999999999925,null,15464.901000000002,20940.810000000001,null,30,5026.5190000000002,167.55063333333334,null,null,null,5618.719148733463]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},null,5716.15,5951,234.85000000000036,7828.3333333333458,null,15464.901000000002,26656.959999999999,null,31,5716.15,184.39193548387095,null,null,null,5665.4338021854201]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},null,5401.8509999999997,5608,206.14900000000034,6871.633333333345,null,15464.901000000002,32058.810999999998,null,30,5401.8509999999997,180.0617,null,null,null,5366.2612820765262]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},null,5627.61,5667,39.390000000000327,1313.0000000000109,null,15464.901000000002,37686.420999999995,null,31,5627.61,181.5358064516129,null,null,null,5567.8766430258429]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},null,5517.3270000000002,5553,35.672999999999774,1189.0999999999924,null,15464.901000000002,43203.747999999992,null,31,5517.3270000000002,177.97829032258065,null,null,null,5438.795676378295]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},null,4727.2250000000004,4728,0.7749999999996362,25.833333333321207,null,15464.901000000002,47930.972999999991,null,28,4727.2250000000004,168.82946428571429,null,null,null,5101.5900718666953]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},null,5328.4040000000005,5360,31.595999999999549,1053.199999999985,null,15464.901000000002,53259.376999999993,null,31,5328.4040000000005,171.88400000000001,null,null,null,5326.091885868781]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},null,5075.9440000000004,5105,29.055999999999585,968.53333333331943,null,15464.901000000002,58335.320999999996,null,30,5075.9440000000004,169.19813333333335,null,null,null,5051.585886710629]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},null,5167.8999999999996,5196,28.100000000000364,{"$f":"(E19/30)*1000","v":936.66666666667879},null,15464.901000000002,63503.220999999998,null,31,5167.8999999999996,166.70645161290321,null,null,null,5126.3058280721052]
[]
[null,{"$f":"SUM(B8:B19)","v":15464.901000000002},{"$f":"SUM(C8:C19)","v":63503.220999999998},{"$f":"SUM(D8:D19)","v":64883}]

{"sheet":"Exhibit 7.1","index":30,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1]

{"sheet":"Exhibit 7.2","index":31,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2]

{"sheet":"Exhibit 7.3","index":32,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3]

{"sheet":"Ex 8 New Drill","index":33,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9]]}
["Isolated New Drill Component (MDths)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Cumulative",null,"Cumulative"]
["Month/Year","ND Actual","ND IRP Forecast (Normal)","Legacy Actual","Legacy IRP Forecast (Normal)",null,null,"Prod Actual","Prod Normal","ND Actual","ND IRP Forecast (Normal)","Legacy Actual","Legacy IRP Forecast (Normal)"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},0,{"$f":"'Company Nom Groups'!B129","v":0},{"$f":"H8-B8","v":5334.5609999999997},{"$f":"I8-C8","v":5278.6},null,null,{"$f":"'Ex 7 Co. Owned Gas'!B8","v":5334.5609999999997},{"$f":"'Ex 7 Co. Owned Gas'!C8","v":5278.6},{"$f":"B8","v":0},{"$f":"C8","v":0},{"$f":"D8","v":5334.5609999999997},{"$f":"E8","v":5278.6}]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},0,{"$f":"'Company Nom Groups'!C129","v":0},5132.2060000000001,5360.98,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B9","v":5132.2060000000001},{"$f":"'Ex 7 Co. Owned Gas'!C9","v":5360.98},{"$f":"B8+B9","v":0},{"$f":"K8+C9","v":0},10466.767,10639.58]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},0,{"$f":"'Company Nom Groups'!D129","v":0},4998.1340000000009,5274.7110000000002,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B10","v":4998.1340000000009},{"$f":"'Ex 7 Co. Owned Gas'!C10","v":5274.7110000000002},{"$f":"J9+B10","v":0},0,15464.901000000002,15914.291000000001]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},null,{"$f":"'Company Nom Groups'!E129","v":0},0,5026.5190000000002,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B11","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C11","v":5026.5190000000002},0,{"$f":"K10+C11","v":0},{"$f":"L10+D11","v":15464.901000000002},{"$f":"M10+E11","v":20940.810000000001}]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},null,{"$f":"'Company Nom Groups'!F129","v":599.45631408691406},0,5116.6936859130856,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B12","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C12","v":5716.15},0,599.45631408691406,{"$f":"L11+D12","v":15464.901000000002},26057.503685913085]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},null,{"$f":"'Company Nom Groups'!G129","v":510.0059814453125},0,4891.8450185546872,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B13","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C13","v":5401.8509999999997},0,1109.4622955322266,15464.901000000002,30949.348704467771]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},null,{"$f":"'Company Nom Groups'!H129","v":474.25349426269531},0,5153.3565057373044,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B14","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C14","v":5627.61},0,1583.7157897949219,15464.901000000002,36102.705210205073]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},null,{"$f":"'Company Nom Groups'!I129","v":433.72100830078125},0,5083.605991699219,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B15","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C15","v":5517.3270000000002},0,2017.4367980957031,15464.901000000002,41186.311201904289]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},null,{"$f":"'Company Nom Groups'!J129","v":350.03079986572266},0,4377.1942001342777,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B16","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C16","v":4727.2250000000004},0,2367.4675979614258,15464.901000000002,45563.505402038565]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},null,{"$f":"'Company Nom Groups'!K129","v":374.81790924072266},0,4953.5860907592778,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B17","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C17","v":5328.4040000000005},0,2742.2855072021484,15464.901000000002,50517.091492797845]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},null,{"$f":"'Company Nom Groups'!L129","v":341.16000366210937},0,4734.783996337891,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B18","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C18","v":5075.9440000000004},0,3083.4455108642578,15464.901000000002,55251.875489135738]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},null,{"$f":"'Company Nom Groups'!M129","v":333.5010986328125},0,4834.3989013671871,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B19","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C19","v":5167.8999999999996},0,3416.9466094970703,15464.901000000002,60086.274390502927]

{"sheet":"Exhibit 8.1","index":34,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1]

{"sheet":"Exhibit 8.2","index":35,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1999999999999993]

{"sheet":"Exhibit 8.3","index":36,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"IRP Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 20-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3000000000000007]

{"sheet":"Company Nom Groups","index":37,"n_rows":211,"n_cols":96,"rows_kept":211,"cut":false,"hidden":true,"merged":[[1,93,1,95],[2,93,2,95],[2,62,2,64],[1,66,1,68],[2,66,2,68],[2,70,2,72],[2,81,2,83],[2,85,2,87],[1,81,1,83],[1,85,1,87],[1,89,1,91],[2,89,2,91],[111,74,112,74],[51,74,59,74],[51,73,59,73],[60,74,61,74],[1,58,1,60],[2,58,2,60],[1,62,1,64],[51,75,59,75],[1,49,1,51],[2,49,2,51],[58,33,59,33],[1,37,1,39],[2,37,2,39],[2,45,2,47],[50,35,56,35],[50,34,56,34],[50,33,56,33],[48,53,54,53],[48,54,54,54],[48,55,54,55],[56,53,57,53],[1,70,1,72],[1,17,1,19],[2,17,2,19],[1,25,1,27],[2,25,2,27],[1,21,1,23],[2,21,2,23],[1,29,1,31],[2,29,2,31],[1,41,1,43],[2,41,2,43],[1,45,1,47]]}
["Company Nom Groups"]
["Withdrawn Gross Volume (MDths)",null,null,1106,null,null,null,null,null,null,null,null,null,null,null,null,null,"June 2019 Cost-of-Service",null,null,null,"July 2019 Cost-of-Service",null,null,null,"August 2019 Cost-of-Service",null,null,null,"First Quarter Cost-of-Service",null,null,null,null,null,null,null,"September 2019 Cost-of-Service",null,null,null,"October 2019 Cost-of-Service",null,null,null,"November 2019 Cost-of-Service",null,null,null,"Second Quarter Cost-of-Service",null,null,null,null,null,null,null,null,"December 2019 Cost-of-Service",null,null,null,"January 2020 Cost-of-Service",null,null,null,"February 2020 Cost-of-Service",null,null,null,"Third Quarter Cost-of-Service",null,null,null,null,null,null,null,null,null,null,"March 2020 Cost-of-Service",null,null,null,"April 2020 Cost-of-Service",null,null,null,"May 2020 Cost-of-Service",null,null,null,"Fourth Quarter Cost-of-Service"]
["Source: IRP Base Case, Monthly Custom Report Writer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,null,null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,null,null,null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,null,null,null,null,null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth"]
[null,2,3,4,5,6,7,8,9,10,11,12,13]
["Nomination Group Production","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","Total",null,null,null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,null,null,null,null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,{"$f":"AP5","v":"Nomination Group"},{"$f":"AQ5","v":"Actual "},"Normal",null,{"$f":"AT5","v":"Nomination Group"},{"$f":"AU5","v":"Actual "},{"$f":"AV5","v":"Normal"},null,null,null,null,null,null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,{"$f":"BO5","v":"Nomination Group"},{"$f":"BP5","v":"Actual "},{"$f":"BQ5","v":"Normal"},null,null,null,null,null,null,null,null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal",null,"Nomination Group","Actual ","Normal"]
["BIRCH CREEK",116.93699645996094,120.09089660644531,119.35310363769531,114.79499816894531,117.89299774169922,113.39099884033203,116.45149993896484,115.41300201416016,100.03279876708984,114.00250244140625,109.65000152587891,112.61060333251953,{"$f":"SUM(B6:M6)","v":1370.6203994750977},null,null,null,{"$f":"A6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP(R6,$R$116:$S$210,2,FALSE),0)+S120","v":133.524},{"$f":"IFERROR(VLOOKUP(R6,$A$6:$M$119,2,FALSE),\"\")","v":116.93699645996094},null,{"$f":"R6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP(V6,$V$116:$W$210,2,FALSE),0)","v":134.36600000000001},{"$f":"IFERROR(VLOOKUP(V6,$A$6:$M$119,3,FALSE),\"\")","v":120.09089660644531},null,{"$f":"R6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP(A6,$Z$116:$AA$210,2,FALSE),0)","v":133.61600000000001},{"$f":"IFERROR(VLOOKUP(Z6,$A$6:$M$119,4,FALSE),\"\")","v":119.35310363769531},null,{"$f":"R6","v":"BIRCH CREEK"},{"$f":"SUM(S6,W6,AA6)","v":401.50599999999997},{"$f":"SUM(T6,X6,AB6)","v":356.38099670410156},null,null,null,null,null,{"$f":"AD6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP(AL6,$AL$116:$AM$206,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL6,$A$6:$M$119,5,FALSE),\"\")","v":114.79499816894531},null,{"$f":"AL6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP(AP6,$AP$116:$AQ$215,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AP6,$A$6:$M$119,6,FALSE),\"\")","v":117.89299774169922},null,{"$f":"AP6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP(AT6,$AT$116:$AU$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AT6,$A$6:$M$119,7,FALSE),\"\")","v":113.39099884033203},null,{"$f":"AT6","v":"BIRCH CREEK"},{"$f":"SUM(AM6,AQ6,AU6)","v":0},{"$f":"SUM(AN6,AR6,AV6)","v":346.07899475097656},null,null,null,null,null,null,{"$f":"R6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP($BG6,$BG$114:$BH$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BG6,$A$6:$M$119,8,FALSE),\"\")","v":116.45149993896484},null,{"$f":"R6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP($BK6,$BK$114:$BL$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BK6,$A$6:$M$119,9,FALSE),\"\")","v":115.41300201416016},null,{"$f":"A6","v":"BIRCH CREEK"},{"$f":"IFERROR(VLOOKUP($BO6,$BO$114:$BP$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BO6,$A$6:$M$119,10,FALSE),0)","v":100.03279876708984},null,{"$f":"A6","v":"BIRCH CREEK"},{"$f":"SUM(BH6,BL6,BP6)","v":0},{"$f":"SUM(BI6,BM6,BQ6)","v":331.89730072021484},null,null,null,null,null,null,null,null,{"$f":"A6","v":"BIRCH CREEK"},2.7,{"$f":"IFERROR(VLOOKUP($A6,$A$6:$M$119,11,FALSE),\"\")","v":114.00250244140625},null,{"$f":"A6","v":"BIRCH CREEK"},2.7,{"$f":"IFERROR(VLOOKUP($A6,$A$6:$M$119,12,FALSE),\"\")","v":109.65000152587891},null,{"$f":"A6","v":"BIRCH CREEK"},2.7,{"$f":"IFERROR(VLOOKUP($A6,$A$6:$M$119,13,FALSE),\"\")","v":112.61060333251953},null,"BIRCH CREEK",0,386.68978881835937]
["ACEJDMT D24",8.3339996337890625,8.5404996871948242,8.466099739074707,8.1239995956420898,8.3234996795654297,7.9889998435974121,8.1840000152587891,8.1157999038696289,7.0167999267578125,7.9794001579284668,7.6560001373291016,7.8429999351501465,{"$f":"SUM(B7:M7)","v":96.572098255157471},null,null,null,{"$f":"A7","v":"ACEJDMT D24"},{"$f":"IFERROR(VLOOKUP(R7,$R$116:$S$210,2,FALSE),0)","v":11.616},8.3339996337890625,null,{"$f":"R7","v":"ACEJDMT D24"},9.4320000000000004,8.5404996871948242,null,{"$f":"R7","v":"ACEJDMT D24"},11.519,8.466099739074707,null,{"$f":"R7","v":"ACEJDMT D24"},{"$f":"SUM(S7,W7,AA7)","v":32.567},{"$f":"SUM(T7,X7,AB7)","v":25.340599060058594},null,null,null,null,null,{"$f":"AD7","v":"ACEJDMT D24"},0,8.1239995956420898,null,{"$f":"AL7","v":"ACEJDMT D24"},0,8.3234996795654297,null,{"$f":"AP7","v":"ACEJDMT D24"},0,7.9889998435974121,null,{"$f":"AT7","v":"ACEJDMT D24"},{"$f":"SUM(AM7,AQ7,AU7)","v":0},{"$f":"SUM(AN7,AR7,AV7)","v":24.436499118804932},null,null,null,null,null,null,{"$f":"R7","v":"ACEJDMT D24"},0,8.1840000152587891,null,{"$f":"R7","v":"ACEJDMT D24"},0,8.1157999038696289,null,"ACEJDMT D24",0,7.0167999267578125,null,"ACEJDMT D24",0,23.31659984588623,null,null,null,null,null,null,null,null,"ACEJDMT D24",3.7,7.9794001579284668,null,"ACEJDMT D24",3.7,7.6560001373291016,null,"ACEJDMT D24",3.7,7.8429999351501465,null,"PDW1A1B D21",0,2.1575000286102295]
["BRFM D24",1.8539999723434448,1.906499981880188,1.8940999507904053,1.8209999799728394,1.8724000453948975,1.7999999523162842,1.847599983215332,1.8382999897003174,1.5931999683380127,1.81659996509552,1.7460000514984131,1.7948999404907227,21.784599781036377,null,null,null,"BRFM D24",1.996,1.8539999723434448,null,"BRFM D24",2.298,1.906499981880188,null,"BRFM D24",2.242,1.8940999507904053,null,"BRFM D24",{"$f":"SUM(S8,W8,AA8)","v":6.5360000000000005},{"$f":"SUM(T8,X8,AB8)","v":5.6545999050140381},null,null,null,null,null,"BRFM D24",0,1.8209999799728394,null,"BRFM D24",0,1.8724000453948975,null,"BRFM D24",0,1.7999999523162842,null,"BRFM D24",{"$f":"SUM(AM8,AQ8,AU8)","v":0},{"$f":"SUM(AN8,AR8,AV8)","v":5.493399977684021},null,null,null,null,null,null,"BRFM D24",0,1.847599983215332,null,{"$f":"R8","v":"BRFM D24"},0,1.8382999897003174,null,"BRFM D24",0,1.5931999683380127,null,"BRFM D24",0,5.2790999412536621,null,null,null,null,null,null,null,null,"BRFM D24",4.7,1.81659996509552,null,"BRFM D24",4.7,1.7460000514984131,null,"BRFM D24",4.7,1.7948999404907227,null,"ACEJDMT D24",0,30.154899597167969]
["BRFQ D24",0,0,0,0,0,0,138.29409790039062,137.30830383300781,118.89080047607422,135.36459350585937,130.0679931640625,133.451904296875,793.37769317626953,null,null,null,"BRFQ D24",149.78100000000001,0,null,"BRFQ D24",153.81800000000001,0,null,"BRFQ D24",147.947,0,null,"BRFQ D24",451.54600000000005,0,null,null,null,null,null,"BRFQ D24",0,0,null,"BRFQ D24",0,0,null,"BRFQ D24",0,0,null,"BRFQ D24",0,0,null,null,null,null,null,null,"BRFQ D24",0,138.29409790039062,null,{"$f":"R9","v":"BRFQ D24"},0,137.30830383300781,null,"BRFQ D24",0,118.89080047607422,null,"BRFQ D24",0,394.49320220947266,null,null,null,null,null,null,null,null,"BRFQ D24",5.7,135.36459350585937,null,"BRFQ D24",5.7,130.0679931640625,null,"BRFQ D24",5.7,133.451904296875,null,"BRFM D24",0,5.9681998491287231]
["BRFQMT D24",4.6739997863769531,4.804999828338623,4.7771000862121582,4.5989999771118164,4.7244000434875488,4.5479998588562012,4.6717000007629395,4.6469001770019531,4.0292000770568848,4.5973000526428223,4.4219999313354492,4.5446000099182129,55.039199829101563,null,null,null,"BRFQMT D24",2.0259999999999998,4.6739997863769531,null,"BRFQMT D24",1.1990000000000001,4.804999828338623,null,"BRFQMT D24",4.9279999999999999,4.7771000862121582,null,"BRFQMT D24",8.1529999999999987,14.256099700927734,null,null,null,null,null,"BRFQMT D24",0,4.5989999771118164,null,"BRFQMT D24",0,4.7244000434875488,null,"BRFQMT D24",0,4.5479998588562012,null,"BRFQMT D24",0,13.871399879455566,null,null,null,null,null,null,"BRFQMT D24",0,4.6717000007629395,null,{"$f":"R10","v":"BRFQMT D24"},0,4.6469001770019531,null,"BRFQMT D24",0,4.0292000770568848,null,"BRFQMT D24",0,13.347800254821777,null,null,null,null,null,null,null,null,"BRFQMT D24",6.7,4.5973000526428223,null,"BRFQMT D24",6.7,4.4219999313354492,null,"BRFQMT D24",6.7,4.5446000099182129,null,"BRFQ D24",0,460.72080993652344]
["BRFW D24",55.535999298095703,56.965599060058594,56.550201416015625,54.324001312255859,55.722499847412109,53.390998840332031,54.7677001953125,54.370899200439453,47.07080078125,53.583499908447266,51.477001190185547,52.805400848388672,646.56460189819336,null,null,null,"BRFW D24",63.576999999999998,55.535999298095703,null,"BRFW D24",71.722999999999999,56.965599060058594,null,"BRFW D24",70.355000000000004,56.550201416015625,null,"BRFW D24",205.65500000000003,169.05179977416992,null,null,null,null,null,"BRFW D24",0,54.324001312255859,null,"BRFW D24",0,55.722499847412109,null,"BRFW D24",0,53.390998840332031,null,"BRFW D24",0,163.4375,null,null,null,null,null,null,"BRFW D24",0,54.7677001953125,null,{"$f":"BG11","v":"BRFW D24"},0,54.370899200439453,null,"BRFW D24",0,47.07080078125,null,"BRFW D24",0,156.20940017700195,null,null,null,null,null,null,null,null,"BRFW D24",7.7,53.583499908447266,null,"BRFW D24",7.7,51.477001190185547,null,"BRFW D24",7.7,52.805400848388672,null,"BRFQMT D24",0,17.049299716949463]
["CBFR D24",15.626999855041504,16.002199172973633,15.859600067138672,15.210000038146973,15.574399948120117,14.937000274658203,15.298500061035156,15.162099838256836,13.104000091552734,14.889300346374512,14.279999732971191,14.625800132751465,180.569899559021,null,null,null,"CBFR D24",12.064,15.626999855041504,null,"CBFR D24",4.681,16.002199172973633,null,"CBFR D24",0,15.859600067138672,null,"CBFR D24",16.745000000000001,47.488799095153809,null,null,null,null,null,"CBFR D24",0,15.210000038146973,null,"CBFR D24",0,15.574399948120117,null,"CBFR D24",0,14.937000274658203,null,"CBFR D24",0,45.721400260925293,null,null,null,null,null,null,"CBFR D24",0,15.298500061035156,null,{"$f":"R12","v":"CBFR D24"},0,15.162099838256836,null,"CBFR D24",0,13.104000091552734,null,"CBFR D24",0,43.564599990844727,null,null,null,null,null,null,null,null,"CBFR D24",8.6999999999999993,14.889300346374512,null,"CBFR D24",8.6999999999999993,14.279999732971191,null,"CBFR D24",8.6999999999999993,14.625800132751465,null,"BRFW D24",0,173.98239898681641]
["CCRUNIT D24",497.45999145507812,509.1781005859375,504.42889404296875,483.66000366210937,495.231201171875,474.93600463867187,486.38690185546875,482.08718872070312,416.73239135742187,473.70169067382812,454.4639892578125,465.5889892578125,5743.8553466796875,null,null,null,"CCRUNIT D24",457.37299999999999,497.45999145507812,null,"CCRUNIT D24",481.66699999999997,509.1781005859375,null,"CCRUNIT D24",487.875,504.42889404296875,null,"CCRUNIT D24",1426.915,1511.0669860839844,null,null,null,null,null,"CCRUNIT D24",0,483.66000366210937,null,"CCRUNIT D24",0,495.231201171875,null,"CCRUNIT D24",0,474.93600463867187,null,"CCRUNIT D24",0,1453.8272094726562,null,null,null,null,null,null,"CCRUNIT D24",0,486.38690185546875,null,"CCRUNIT D24",0,482.08718872070312,null,"CCRUNIT D24",0,416.73239135742187,null,"CCRUNIT D24",0,1385.2064819335937,null,null,null,null,null,null,null,null,"CCRUNIT D24",9.6999999999999993,473.70169067382812,null,"CCRUNIT D24",9.6999999999999993,454.4639892578125,null,"CCRUNIT D24",9.6999999999999993,465.5889892578125,null,"CBFR D24",0,46.92340087890625]
["CCRUNITMTD24",42.117000579833984,43.189201354980469,42.860599517822266,41.162998199462891,42.212699890136719,40.037998199462891,41.065700531005859,40.764999389648438,35.288398742675781,40.166698455810547,38.589000701904297,39.583900451660156,487.0391960144043,null,null,null,"CCRUNITMTD24",38.790999999999997,42.117000579833984,null,"CCRUNITMTD24",40.24,43.189201354980469,null,"CCRUNITMTD24",40.298000000000002,42.860599517822266,null,"CCRUNITMTD24",119.32900000000001,128.16680145263672,null,null,null,null,null,"CCRUNITMTD24",0,41.162998199462891,null,"CCRUNITMTD24",0,42.212699890136719,null,"CCRUNITMTD24",0,40.037998199462891,null,"CCRUNITMTD24",0,123.4136962890625,null,null,null,null,null,null,"CCRUNITMTD24",0,41.065700531005859,null,"CCRUNITMTD24",0,40.764999389648438,null,"CCRUNITMTD24",0,35.288398742675781,null,"CCRUNITMTD24",0,117.11909866333008,null,null,null,null,null,null,null,null,"CCRUNITMTD24",10.7,40.166698455810547,null,"CCRUNITMTD24",10.7,38.589000701904297,null,"CCRUNITMTD24",10.7,39.583900451660156,null,"CCRUNIT D24",0,1570.3949279785156]
["CHBT MT",15.251999855041504,15.670499801635742,15.580599784851074,14.994000434875488,15.403900146484375,14.822999954223633,15.230299949645996,15.143500328063965,13.131999969482422,14.969900131225586,14.406000137329102,14.802499771118164,179.40820026397705,null,null,null,"CHBT MT",15.358000000000001,15.251999855041504,null,"CHBT MT",15.189,15.670499801635742,null,"CHBT MT",16.21,15.580599784851074,null,"CHBT MT",46.757000000000005,46.50309944152832,null,null,null,null,null,"CHBT MT",0,14.994000434875488,null,"CHBT MT",0,15.403900146484375,null,"CHBT MT",0,14.822999954223633,null,"CHBT MT",0,45.220900535583496,null,null,null,null,null,null,"CHBT MT",0,15.230299949645996,null,"CHBT MT",0,15.143500328063965,null,"CHBT MT",0,13.131999969482422,null,"CHBT MT",0,43.505800247192383,null,null,null,null,null,null,null,null,"CHBT MT",11.7,14.969900131225586,null,"CHBT MT",11.7,14.406000137329102,null,"CHBT MT",11.7,14.802499771118164,null,"CCRUNITMTD24",0,126.56460189819336]
["CHBTBUFF D24",0,0,0,0,0,0.71700000762939453,0.73470002412796021,0.73159998655319214,0.63559997081756592,0.72229999303817749,0.69599997997283936,0.71609997749328613,4.9532999396324158,null,null,null,"CHBTBUFF D24",0.83399999999999996,0,null,"CHBTBUFF D24",0.747,0,null,"CHBTBUFF D24",0.98299999999999998,0,null,"CHBTBUFF D24",2.5640000000000001,0,null,null,null,null,null,"CHBTBUFF D24",0,0,null,"CHBTBUFF D24",0,0,null,"CHBTBUFF D24",0,0.71700000762939453,null,"CHBTBUFF D24",0,0.71700000762939453,null,null,null,null,null,null,"CHBTBUFF D24",0,0.73470002412796021,null,"CHBTBUFF D24",0,0.73159998655319214,null,"CHBTBUFF D24",0,0.63559997081756592,null,"CHBTBUFF D24",0,2.1018999814987183,null,null,null,null,null,null,null,null,"CHBTBUFF D24",12.7,0.72229999303817749,null,"CHBTBUFF D24",12.7,0.69599997997283936,null,"CHBTBUFF D24",12.7,0.71609997749328613,null,"CHBTBUFF D24",0,2.2505999803543091]
["CHBTCAT2 D24",93.464996337890625,95.938796997070312,95.300201416015625,91.613998413085938,94.038497924804687,90.402000427246094,92.79229736328125,92.178497314453125,79.853202819824219,90.960197448730469,87.441001892089844,89.757400512695313,1093.7410888671875,null,null,null,"CHBTCAT2 D24",78.819999999999993,93.464996337890625,null,"CHBTCAT2 D24",92.632999999999996,95.938796997070312,null,"CHBTCAT2 D24",108.02500000000001,95.300201416015625,null,"CHBTCAT2 D24",279.47799999999995,284.70399475097656,null,null,null,null,null,"CHBTCAT2 D24",0,91.613998413085938,null,"CHBTCAT2 D24",0,94.038497924804687,null,"CHBTCAT2 D24",0,90.402000427246094,null,"CHBTCAT2 D24",0,276.05449676513672,null,null,null,null,null,null,"CHBTCAT2 D24",0,92.79229736328125,null,"CHBTCAT2 D24",0,92.178497314453125,null,"CHBTCAT2 D24",0,79.853202819824219,null,"CHBTCAT2 D24",0,264.82399749755859,null,null,null,null,null,null,null,null,"CHBTCAT2 D24",13.7,90.960197448730469,null,"CHBTCAT2 D24",13.7,87.441001892089844,null,"CHBTCAT2 D24",13.7,89.757400512695313,null,"CHBTCAT2 D24",0,316.73290252685547]
["CHBTCAT3 D24",156.85200500488281,160.97059631347656,159.87010192871094,153.65699768066406,157.43040466308594,151.31700134277344,155.297607421875,154.2467041015625,133.60200500488281,151.81629943847656,145.90499877929687,149.41999816894531,1830.3847198486328,null,null,null,"CHBTCAT3 D24",146.81399999999999,156.85200500488281,null,"CHBTCAT3 D24",152.33600000000001,160.97059631347656,null,"CHBTCAT3 D24",162.03700000000001,159.87010192871094,null,"CHBTCAT3 D24",461.18700000000001,477.69270324707031,null,null,null,null,null,"CHBTCAT3 D24",0,153.65699768066406,null,"CHBTCAT3 D24",0,157.43040466308594,null,"CHBTCAT3 D24",0,151.31700134277344,null,"CHBTCAT3 D24",0,462.40440368652344,null,null,null,null,null,null,"CHBTCAT3 D24",0,155.297607421875,null,"CHBTCAT3 D24",0,154.2467041015625,null,"CHBTCAT3 D24",0,133.60200500488281,null,"CHBTCAT3 D24",0,443.14631652832031,null,null,null,null,null,null,null,null,"CHBTCAT3 D24",14.7,151.81629943847656,null,"CHBTCAT3 D24",14.7,145.90499877929687,null,"CHBTCAT3 D24",14.7,149.41999816894531,null,"CHBTCAT3 D24",0,491.71141052246094]
["DRY PINY MT",0,0,0,0,0,5.1059999465942383,5.2328000068664551,5.1894001960754395,4.4883999824523926,5.1057000160217285,4.9019999504089355,5.0251002311706543,35.049400329589844,null,null,null,"DRY PINY MT",4.242,0,null,"DRY PINY MT",4.202,0,null,"DRY PINY MT",4.3049999999999997,0,null,"DRY PINY MT",12.748999999999999,0,null,null,null,null,null,"DRY PINY MT",0,0,null,"DRY PINY MT",0,0,null,"DRY PINY MT",0,5.1059999465942383,null,"DRY PINY MT",0,5.1059999465942383,null,null,null,null,null,null,"DRY PINY MT",0,5.2328000068664551,null,"DRY PINY MT",0,5.1894001960754395,null,"DRY PINY MT",0,4.4883999824523926,null,"DRY PINY MT",0,14.910600185394287,null,null,null,null,null,null,null,null,"DRY PINY MT",15.7,5.1057000160217285,null,"DRY PINY MT",15.7,4.9019999504089355,null,"DRY PINY MT",15.7,5.0251002311706543,null,"DRYPINY6 D24",0,3.9043999910354614]
["DRYPINY6 D24",1.0260000228881836,1.0508999824523926,1.0415999889373779,0.99900001287460327,1.0230000019073486,0.98100000619888306,1.0044000148773193,0.99510002136230469,0.8596000075340271,0.97649997472763062,0.93599998950958252,0.96100002527236938,11.854100048542023,null,null,null,"DRYPINY6 D24",0.80600000000000005,1.0260000228881836,null,"DRYPINY6 D24",0.72899999999999998,1.0508999824523926,null,"DRYPINY6 D24",0.82699999999999996,1.0415999889373779,null,"DRYPINY6 D24",2.3620000000000001,3.1184999942779541,null,null,null,null,null,"DRYPINY6 D24",0,0.99900001287460327,null,"DRYPINY6 D24",0,1.0230000019073486,null,"DRYPINY6 D24",0,0.98100000619888306,null,"DRYPINY6 D24",0,3.003000020980835,null,null,null,null,null,null,"DRYPINY6 D24",0,1.0044000148773193,null,"DRYPINY6 D24",0,0.99510002136230469,null,"DRYPINY6 D24",0,0.8596000075340271,null,"DRYPINY6 D24",0,2.8591000437736511,null,null,null,null,null,null,null,null,"DRYPINY6 D24",16.7,0.97649997472763062,null,"DRYPINY6 D24",16.7,0.93599998950958252,null,"DRYPINY6 D24",16.7,0.96100002527236938,null,"DRYPINYU D24",0,21.708099842071533]
["DRYPINYU D24",1.8359999656677246,1.8878999948501587,1.878600001335144,1.8090000152587891,1.8600000143051147,1.7910000085830688,1.8414000272750854,1.8321000337600708,1.5903999805450439,1.81659996509552,1.7489999532699585,1.7979999780654907,21.689999938011169,null,null,null,"DRYPINYU D24",1.911,1.8359999656677246,null,"DRYPINYU D24",1.9670000000000001,1.8878999948501587,null,"DRYPINYU D24",1.9510000000000001,1.878600001335144,null,"DRYPINYU D24",5.8290000000000006,5.6024999618530273,null,null,null,null,null,"DRYPINYU D24",0,1.8090000152587891,null,"DRYPINYU D24",0,1.8600000143051147,null,"DRYPINYU D24",0,1.7910000085830688,null,"DRYPINYU D24",0,5.4600000381469727,null,null,null,null,null,null,"DRYPINYU D24",0,1.8414000272750854,null,"DRYPINYU D24",0,1.8321000337600708,null,"DRYPINYU D24",0,1.5903999805450439,null,"DRYPINYU D24",0,5.2639000415802002,null,null,null,null,null,null,null,null,"DRYPINYU D24",17.7,1.81659996509552,null,"DRYPINYU D24",17.7,1.7489999532699585,null,"DRYPINYU D24",17.7,1.7979999780654907,null,"HWA DEEP D24",0,0]
["HWA DEEP D24",0.14100000262260437,0.13950000703334808,0.13330000638961792,0.12300000339746475,0.12399999797344208,0.11400000005960464,0.11469999700784683,0.10849999636411667,9.2399999499320984E-2,9.920000284910202E-2,9.3000002205371857E-2,9.3000002205371857E-2,1.3756000176072121,null,null,null,"HWA DEEP D24",0.46200000000000002,0.14100000262260437,null,"HWA DEEP D24",0.34399999999999997,0.13950000703334808,null,"HWA DEEP D24",0,0.13330000638961792,null,"HWA DEEP D24",0.80600000000000005,0.41380001604557037,null,null,null,null,null,"HWA DEEP D24",0,0.12300000339746475,null,"HWA DEEP D24",0,0.12399999797344208,null,"HWA DEEP D24",0,0.11400000005960464,null,"HWA DEEP D24",0,0.36100000143051147,null,null,null,null,null,null,"HWA DEEP D24",0,0.11469999700784683,null,"HWA DEEP D24",0,0.10849999636411667,null,"HWA DEEP D24",0,9.2399999499320984E-2,null,"HWA DEEP D24",0,0.31559999287128448,null,null,null,null,null,null,null,null,"HWA DEEP D24",18.7,9.920000284910202E-2,null,"HWA DEEP D24",18.7,9.3000002205371857E-2,null,"HWA DEEP D24",18.7,9.3000002205371857E-2,null,"HWADEEPMTD24",0,44.371100425720215]
["HWA MT",2.8110001087188721,2.8829998970031738,2.861299991607666,2.747999906539917,2.8178999423980713,2.7090001106262207,2.7776000499725342,2.7558999061584473,2.3856000900268555,2.7156000137329102,2.6070001125335693,2.6752998828887939,32.747200012207031,null,null,null,"HWA MT",2.9089999999999998,2.8110001087188721,null,"HWA MT",3.266,2.8829998970031738,null,"HWA MT",3.26,2.861299991607666,null,"HWA MT",9.4349999999999987,8.5552999973297119,null,null,null,null,null,"HWA MT",0,2.747999906539917,null,"HWA MT",0,2.8178999423980713,null,"HWA MT",0,2.7090001106262207,null,"HWA MT",0,8.274899959564209,null,null,null,null,null,null,"HWA MT",0,2.7776000499725342,null,"HWA MT",0,2.7558999061584473,null,"HWA MT",0,2.3856000900268555,null,"HWA MT",0,7.9191000461578369,null,null,null,null,null,null,null,null,"HWA MT",19.7,2.7156000137329102,null,"HWA MT",19.7,2.6070001125335693,null,"HWA MT",19.7,2.6752998828887939,null,"HWPL1&3MTD24",0,24.847599983215332]
["HWADEEPMTD24",13.286999702453613,13.646200180053711,13.565600395202637,13.046999931335449,13.401300430297852,12.890999794006348,13.240099906921387,13.159500122070313,11.407199859619141,12.998299598693848,12.503999710083008,12.843299865722656,155.99049949645996,null,null,null,"HWADEEPMTD24",16.945,13.286999702453613,null,"HWADEEPMTD24",16.376000000000001,13.646200180053711,null,"HWADEEPMTD24",0,13.565600395202637,null,"HWADEEPMTD24",33.320999999999998,40.498800277709961,null,null,null,null,null,"HWADEEPMTD24",0,13.046999931335449,null,"HWADEEPMTD24",0,13.401300430297852,null,"HWADEEPMTD24",0,12.890999794006348,null,"HWADEEPMTD24",0,39.339300155639648,null,null,null,null,null,null,"HWADEEPMTD24",0,13.240099906921387,null,"HWADEEPMTD24",0,13.159500122070313,null,"HWADEEPMTD24",0,11.407199859619141,null,"HWADEEPMTD24",0,37.80679988861084,null,null,null,null,null,null,null,null,{"$f":"A25","v":"HWPL1&3MTD24"},20.7,{"$f":"IFERROR(VLOOKUP($A25,$A$6:$M$119,11,FALSE),\"\")","v":7.5763998031616211},null,{"$f":"A25","v":"HWPL1&3MTD24"},20.7,{"$f":"IFERROR(VLOOKUP($A25,$A$6:$M$119,12,FALSE),\"\")","v":7.2899999618530273},null,{"$f":"A25","v":"HWPL1&3MTD24"},20.7,{"$f":"IFERROR(VLOOKUP($A25,$A$6:$M$119,13,FALSE),\"\")","v":7.4927000999450684},null,"HWPLT1&3 D24",0,285.70079803466797]
["HWPL1&3MTD24",7.7100000381469727,7.9236001968383789,7.8801999092102051,7.5809998512268066,7.7902998924255371,7.4970002174377441,7.7034997940063477,7.660099983215332,6.6444001197814941,7.5763998031616211,7.2899999618530273,7.4927000999450684,90.749199867248535,null,null,null,"HWPL1&3MTD24",7.4690000000000003,7.7100000381469727,null,"HWPL1&3MTD24",8.7739999999999991,7.9236001968383789,null,"HWPL1&3MTD24",8.4930000000000003,7.8801999092102051,null,"HWPL1&3MTD24",24.735999999999997,23.513800144195557,null,null,null,null,null,"HWPL1&3MTD24",0,7.5809998512268066,null,"HWPL1&3MTD24",0,7.7902998924255371,null,"HWPL1&3MTD24",0,7.4970002174377441,null,"HWPL1&3MTD24",0,22.868299961090088,null,null,null,null,null,null,"HWPL1&3MTD24",0,7.7034997940063477,null,"HWPL1&3MTD24",0,7.660099983215332,null,"HWPL1&3MTD24",0,6.6444001197814941,null,"HWPL1&3MTD24",0,22.007999897003174,null,null,null,null,null,null,null,null,"HWPLT1&3 D24",21.7,72.859298706054687,null,"HWPLT1&3 D24",21.7,69.737998962402344,null,"HWPLT1&3 D24",21.7,71.272102355957031,null,"HWPLT2 D24",0,27.917799949645996]
["HWPLT1&3 D24",77.903999328613281,79.611099243164063,78.730697631835938,75.350997924804688,77.000900268554688,73.697998046875,75.314498901367188,74.486801147460938,64.246002197265625,72.859298706054687,69.737998962402344,71.272102355957031,890.21239471435547,null,null,null,"HWPLT1&3 D24",77.468999999999994,77.903999328613281,null,"HWPLT1&3 D24",88.022000000000006,79.611099243164063,null,"HWPLT1&3 D24",87.575000000000003,78.730697631835938,null,"HWPLT1&3 D24",253.06599999999997,236.24579620361328,null,null,null,null,null,"HWPLT1&3 D24",0,75.350997924804688,null,"HWPLT1&3 D24",0,77.000900268554688,null,"HWPLT1&3 D24",0,73.697998046875,null,"HWPLT1&3 D24",0,226.04989624023437,null,null,null,null,null,null,"HWPLT1&3 D24",0,75.314498901367188,null,"HWPLT1&3 D24",0,74.486801147460938,null,"HWPLT1&3 D24",0,64.246002197265625,null,"HWPLT1&3 D24",0,214.04730224609375,null,null,null,null,null,null,null,null,"HWPLT2 D24",22.7,4.804999828338623,null,"HWPLT2 D24",22.7,4.619999885559082,null,"HWPLT2 D24",22.7,4.7430000305175781,null,"HWPLT2MT D24",0,14.810400485992432]
["HWPLT2 D24",4.9380002021789551,5.0685000419616699,5.0343999862670898,4.8420000076293945,4.9692997932434082,4.7760000228881836,4.9042000770568848,4.8701000213623047,4.2196002006530762,4.804999828338623,4.619999885559082,4.7430000305175781,57.79010009765625,null,null,null,"HWPLT2 D24",8.1669999999999998,4.9380002021789551,null,"HWPLT2 D24",8.3209999999999997,5.0685000419616699,null,"HWPLT2 D24",7.3689999999999998,5.0343999862670898,null,"HWPLT2 D24",23.856999999999999,15.040900230407715,null,null,null,null,null,"HWPLT2 D24",0,4.8420000076293945,null,"HWPLT2 D24",0,4.9692997932434082,null,"HWPLT2 D24",0,4.7760000228881836,null,"HWPLT2 D24",0,14.587299823760986,null,null,null,null,null,null,"HWPLT2 D24",0,4.9042000770568848,null,"HWPLT2 D24",0,4.8701000213623047,null,"HWPLT2 D24",0,4.2196002006530762,null,"HWPLT2 D24",0,13.993900299072266,null,null,null,null,null,null,null,null,"HWPLT2MT D24",23.7,3.9772999286651611,null,"HWPLT2MT D24",23.7,3.812999963760376,null,"HWPLT2MT D24",23.7,3.8998000621795654,null,"ISLAND D24",0,169.48880004882812]
["HWPLT2MT D24",4.2150001525878906,4.3120999336242676,4.268700122833252,4.0890002250671387,4.1819000244140625,4.0079998970031738,4.0981998443603516,4.0578999519348145,3.5027999877929687,3.9772999286651611,3.812999963760376,3.8998000621795654,48.423700094223022,null,null,null,"HWPLT2MT D24",3.0289999999999999,4.2150001525878906,null,"HWPLT2MT D24",3.294,4.3120999336242676,null,"HWPLT2MT D24",3.1970000000000001,4.268700122833252,null,"HWPLT2MT D24",9.52,12.79580020904541,null,null,null,null,null,"HWPLT2MT D24",0,4.0890002250671387,null,"HWPLT2MT D24",0,4.1819000244140625,null,"HWPLT2MT D24",0,4.0079998970031738,null,"HWPLT2MT D24",0,12.278900146484375,null,null,null,null,null,null,"HWPLT2MT D24",0,4.0981998443603516,null,"HWPLT2MT D24",0,4.0578999519348145,null,"HWPLT2MT D24",0,3.5027999877929687,null,"HWPLT2MT D24",0,11.658899784088135,null,null,null,null,null,null,null,null,"ISLAND D24",24.7,48.958301544189453,null,"ISLAND D24",24.7,46.455001831054688,null,"ISLAND D24",24.7,47.681098937988281,null,"JNSNRDG D24",0,6.6099998950958252]
["ISLAND D24",52.904998779296875,53.676498413085938,53.310699462890625,51.240001678466797,52.585300445556641,50.543998718261719,51.872299194335938,50.257198333740234,42.985599517822266,48.958301544189453,46.455001831054688,47.681098937988281,602.47099685668945,null,null,null,"ISLAND D24",48.96,52.904998779296875,null,"ISLAND D24",46.465000000000003,53.676498413085938,null,"ISLAND D24",46.34,53.310699462890625,null,"ISLAND D24",141.76500000000001,159.89219665527344,null,null,null,null,null,"ISLAND D24",0,51.240001678466797,null,"ISLAND D24",0,52.585300445556641,null,"ISLAND D24",0,50.543998718261719,null,"ISLAND D24",0,154.36930084228516,null,null,null,null,null,null,"ISLAND D24",0,51.872299194335938,null,"ISLAND D24",0,50.257198333740234,null,"ISLAND D24",0,42.985599517822266,null,"ISLAND D24",0,145.11509704589844,null,null,null,null,null,null,null,null,"JNSNRDG D24",25.7,2.089400053024292,null,"JNSNRDG D24",25.7,2.0130000114440918,null,"JNSNRDG D24",25.7,2.0738999843597412,null,"JRDG WFS D24",0,7.0872998237609863]
["JNSNRDG D24",2.0969998836517334,2.157599925994873,2.1482999324798584,2.0729999542236328,2.1328001022338867,2.0550000667572021,2.1142001152038574,2.1080000400543213,1.8284000158309937,2.089400053024292,2.0130000114440918,2.0738999843597412,24.890600085258484,null,null,null,"JNSNRDG D24",5.5170000000000003,2.0969998836517334,null,"JNSNRDG D24",3.347,2.157599925994873,null,"JNSNRDG D24",2.8969999999999998,2.1482999324798584,null,"JNSNRDG D24",11.761000000000001,6.4028997421264648,null,null,null,null,null,"JNSNRDG D24",0,2.0729999542236328,null,"JNSNRDG D24",0,2.1328001022338867,null,"JNSNRDG D24",0,2.0550000667572021,null,"JNSNRDG D24",0,6.2608001232147217,null,null,null,null,null,null,"JNSNRDG D24",0,2.1142001152038574,null,"JNSNRDG D24",0,2.1080000400543213,null,"JNSNRDG D24",0,1.8284000158309937,null,"JNSNRDG D24",0,6.0506001710891724,null,null,null,null,null,null,null,null,"JRDG WFS D24",26.7,2.6598000526428223,null,"JRDG WFS D24",26.7,2.5590000152587891,null,"JRDG WFS D24",26.7,2.6287999153137207,null,"KNY FLD D24",0,53.440700531005859]
["JRDG WFS D24",2.7209999561309814,2.7962000370025635,2.7776000499725342,2.6730000972747803,2.7434999942779541,2.6400001049041748,2.709399938583374,2.6939001083374023,2.3352000713348389,2.6598000526428223,2.5590000152587891,2.6287999153137207,31.937400341033936,null,null,null,"JRDG WFS D24",6.9589999999999996,2.7209999561309814,null,"JRDG WFS D24",4.4240000000000004,2.7962000370025635,null,"JRDG WFS D24",3.786,2.7776000499725342,null,"JRDG WFS D24",15.168999999999999,8.2948000431060791,null,null,null,null,null,"JRDG WFS D24",0,2.6730000972747803,null,"JRDG WFS D24",0,2.7434999942779541,null,"JRDG WFS D24",0,2.6400001049041748,null,"JRDG WFS D24",0,8.0565001964569092,null,null,null,null,null,null,"JRDG WFS D24",0,2.709399938583374,null,"JRDG WFS D24",0,2.6939001083374023,null,"JRDG WFS D24",0,2.3352000713348389,null,"JRDG WFS D24",0,7.7385001182556152,null,null,null,null,null,null,null,null,"KNY FLD D24",27.7,14.619600296020508,null,"KNY FLD D24",27.7,14.036999702453613,null,"KNY FLD D24",27.7,14.39330005645752,null,"MESA D24",0,2634.6473388671875]
["KNY FLD D24",15.230999946594238,15.605400085449219,15.475199699401855,14.852999687194824,15.220999717712402,14.609999656677246,14.972999572753906,14.855199813842773,12.85200023651123,14.619600296020508,14.036999702453613,14.39330005645752,176.72569847106934,null,null,null,"KNY FLD D24",9.6820000000000004,15.230999946594238,null,"KNY FLD D24",7.4189999999999996,15.605400085449219,null,"KNY FLD D24",8.4410000000000007,15.475199699401855,null,"KNY FLD D24",{"$f":"SUM(S32,W32,AA32)","v":25.542000000000002},{"$f":"SUM(T32,X32,AB32)","v":46.311599731445313},null,null,null,null,null,"KNY FLD D24",0,14.852999687194824,null,"KNY FLD D24",0,15.220999717712402,null,"KNY FLD D24",0,14.609999656677246,null,"KNY FLD D24",0,44.683999061584473,null,null,null,null,null,null,"KNY FLD D24",0,14.972999572753906,null,"KNY FLD D24",0,14.855199813842773,null,"KNY FLD D24",0,12.85200023651123,null,"KNY FLD D24",0,42.68019962310791,null,null,null,null,null,null,null,null,"MESA D24",28.7,713.95477294921875,null,"MESA D24",28.7,684.41400146484375,null,"MESA D24",28.7,700.5906982421875,null,"MOSUMT D24",0,3.1033999919891357]
["MESA D24",755.47802734375,772.9229736328125,765.31561279296875,733.38299560546875,750.4635009765625,719.23797607421875,736.07330322265625,729.04248046875,629.73681640625,713.95477294921875,684.41400146484375,700.5906982421875,8690.6131591796875,null,null,null,"MESA D24",706.50699999999995,755.47802734375,null,"MESA D24",736.87699999999995,772.9229736328125,null,"MESA D24",723.38099999999997,765.31561279296875,null,"MESA D24",2166.7649999999999,2293.7166137695312,null,null,null,null,null,"MESA D24",0,733.38299560546875,null,"MESA D24",0,750.4635009765625,null,"MESA D24",0,719.23797607421875,null,"MESA D24",0,2203.08447265625,null,null,null,null,null,null,"MESA D24",0,736.07330322265625,null,"MESA D24",0,729.04248046875,null,"MESA D24",0,629.73681640625,null,"MESA D24",0,2094.8526000976562,null,null,null,null,null,null,null,null,"MOSUMT D24",29.7,1.1190999746322632,null,"MOSUMT D24",29.7,1.062000036239624,null,"MOSUMT D24",29.7,1.0787999629974365,null,"PDW1A1B D24",0,5.6892000436782837]
["MOSUMT D24",0,0,0,0,0,1.1640000343322754,1.1811000108718872,1.1593999862670898,0.99400001764297485,1.1190999746322632,1.062000036239624,1.0787999629974365,7.758400022983551,null,null,null,"MOSUMT D24",0.68300000000000005,0,null,"MOSUMT D24",1.149,0,null,"MOSUMT D24",1.119,0,null,"MOSUMT D24",2.9510000000000001,0,null,null,null,null,null,"MOSUMT D24",0,0,null,"MOSUMT D24",0,0,null,"MOSUMT D24",0,1.1640000343322754,null,"MOSUMT D24",0,1.1640000343322754,null,null,null,null,null,null,"MOSUMT D24",0,1.1811000108718872,null,"MOSUMT D24",0,1.1593999862670898,null,"MOSUMT D24",0,0.99400001764297485,null,"MOSUMT D24",0,3.3345000147819519,null,null,null,null,null,null,null,null,"PDW MT",30.7,187.67399597167969,null,"PDW MT",30.7,180.18299865722656,null,"PDW MT",30.7,184.72900390625,null,"PDWCUT D24",0,290.95940399169922]
["PDW MT",195.88800048828125,200.6134033203125,198.86500549316406,190.80000305175781,195.49839782714844,187.61700439453125,192.27749633789062,190.71510314941406,164.98159790039062,187.67399597167969,180.18299865722656,184.72900390625,2269.8420104980469,null,null,null,"PDW MT",187.392,195.88800048828125,null,"PDW MT",202.64699999999999,200.6134033203125,null,"PDW MT",198.19200000000001,198.86500549316406,null,"PDW MT",588.23099999999999,595.36640930175781,null,null,null,null,null,"PDW MT",0,190.80000305175781,null,"PDW MT",0,195.49839782714844,null,"PDW MT",0,187.61700439453125,null,"PDW MT",{"$f":"SUM(AM35,AQ35,AU35)","v":0},{"$f":"SUM(AN35,AR35,AV35)","v":573.9154052734375},null,null,null,null,null,null,"PDW MT",0,192.27749633789062,null,"PDW MT",0,190.71510314941406,null,"PDW MT",0,164.98159790039062,null,"PDW MT",0,547.97419738769531,null,null,null,null,null,null,null,null,"PDW1A1B D24",31.7,0.57349997758865356,null,"PDW1A1B D24",31.7,0.54900002479553223,null,"PDW1A1B D24",31.7,0.56419998407363892,null,"PDWMT D24",0,82.177301406860352]
["PDW1A1B D24",0.58799999952316284,0.60449999570846558,0.60140001773834229,0.57599997520446777,0.59210002422332764,0.56999999284744263,0.58279997110366821,0.57969999313354492,0.50120002031326294,0.57349997758865356,0.54900002479553223,0.56419998407363892,6.8823999762535095,null,null,null,"PDW1A1B D24",0.185,0.58799999952316284,null,"PDW1A1B D24",0.26700000000000002,0.60449999570846558,null,"PDW1A1B D24",0.19900000000000001,0.60140001773834229,null,"PDW1A1B D24",0.65100000000000002,1.7939000129699707,null,null,null,null,null,"PDW1A1B D24",0,0.57599997520446777,null,"PDW1A1B D24",0,0.59210002422332764,null,"PDW1A1B D24",0,0.56999999284744263,null,"PDW1A1B D24",0,1.738099992275238,null,null,null,null,null,null,"PDW1A1B D24",0,0.58279997110366821,null,"PDW1A1B D24",0,0.57969999313354492,null,"PDW1A1B D24",0,0.50120002031326294,null,"PDW1A1B D24",0,1.6636999845504761,null,null,null,null,null,null,null,null,"PDWCUT D24",32.700000000000003,1.4631999731063843,null,"PDWCUT D24",32.700000000000003,1.406999945640564,null,"PDWCUT D24",32.700000000000003,1.447700023651123,null,"PDWPLT2 D24",0,233.31499481201172]
["PDWCUT D24",0,0,0,0,0,1.440000057220459,1.4817999601364136,1.475600004196167,1.2796000242233276,1.4631999731063843,1.406999945640564,1.447700023651123,9.9948999881744385,null,null,null,"PDWCUT D24",0.79900000000000004,0,null,"PDWCUT D24",1.1220000000000001,0,null,"PDWCUT D24",0,0,null,"PDWCUT D24",1.9210000000000003,0,null,null,null,null,null,"PDWCUT D24",0,0,null,"PDWCUT D24",0,0,null,"PDWCUT D24",0,1.440000057220459,null,"PDWCUT D24",0,1.440000057220459,null,null,null,null,null,null,"PDWCUT D24",0,1.4817999601364136,null,"PDWCUT D24",0,1.475600004196167,null,"PDWCUT D24",0,1.2796000242233276,null,"PDWCUT D24",0,4.2369999885559082,null,null,null,null,null,null,null,null,"PDWMT D24",33.700000000000003,26.03380012512207,null,"PDWMT D24",33.700000000000003,24.989999771118164,null,"PDWMT D24",33.700000000000003,25.615299224853516,null,"PDWPLT3 D24",0,33.025199890136719]
["PDWMT D24",27.228000640869141,27.878299713134766,27.630300521850586,26.504999160766602,27.149799346923828,26.048999786376953,26.690999984741211,26.467800140380859,22.889999389648437,26.03380012512207,24.989999771118164,25.615299224853516,315.12829780578613,null,null,null,"PDWMT D24",22.042000000000002,{"$f":"IFERROR(VLOOKUP(R38,$A$6:$M$119,2,FALSE),\"\")","v":27.228000640869141},null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP(V38,$V$116:$W$210,2,FALSE),0)","v":19.510999999999999},{"$f":"IFERROR(VLOOKUP(V38,$A$6:$M$119,3,FALSE),\"\")","v":27.878299713134766},null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP(A38,$Z$116:$AA$210,2,FALSE),0)","v":18.399000000000001},{"$f":"IFERROR(VLOOKUP(Z38,$A$6:$M$119,4,FALSE),\"\")","v":27.630300521850586},null,"PDWMT D24",59.951999999999998,82.736600875854492,null,null,null,null,null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP(AL38,$AL$116:$AM$206,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL38,$A$6:$M$119,5,FALSE),\"\")","v":26.504999160766602},null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP(AP38,$AP$116:$AQ$215,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AP38,$A$6:$M$119,6,FALSE),\"\")","v":27.149799346923828},null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP(AT38,$AT$116:$AU$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AT38,$A$6:$M$119,7,FALSE),\"\")","v":26.048999786376953},null,"PDWMT D24",0,79.703798294067383,null,null,null,null,null,null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP($BG38,$BG$114:$BH$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BG38,$A$6:$M$119,8,FALSE),\"\")","v":26.690999984741211},null,"PDWMT D24",{"$f":"IFERROR(VLOOKUP($BK38,$BK$114:$BL$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BK38,$A$6:$M$119,9,FALSE),\"\")","v":26.467800140380859},null,{"$f":"A38","v":"PDWMT D24"},{"$f":"IFERROR(VLOOKUP($BO38,$BO$114:$BP$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BO38,$A$6:$M$119,10,FALSE),0)","v":22.889999389648437},null,{"$f":"A38","v":"PDWMT D24"},{"$f":"SUM(BH38,BL38,BP38)","v":0},{"$f":"SUM(BI38,BM38,BQ38)","v":76.048799514770508},null,null,null,null,null,null,null,null,"PDWPLT2 D24",34.700000000000003,4.5507998466491699,null,"PDWPLT2 D24",34.700000000000003,4.3769998550415039,null,"PDWPLT2 D24",34.700000000000003,4.494999885559082,null,"SGRLF D24",0,5.2752000093460083]
["PDWPLT2 D24",4.6529998779296875,4.7802000045776367,4.7491998672485352,4.5689997673034668,4.6902999877929687,4.5120000839233398,4.6345000267028809,4.6065998077392578,3.9927999973297119,4.5507998466491699,4.3769998550415039,4.494999885559082,54.610399007797241,null,null,null,"PDWPLT2 D24",{"$f":"IFERROR(VLOOKUP(R39,$R$116:$S$210,2,FALSE),0)","v":4.2},4.6529998779296875,null,"PDWPLT2 D24",5.157,4.7802000045776367,null,"PDWPLT2 D24",4.9139999999999997,4.7491998672485352,null,"PDWPLT2 D24",14.270999999999999,14.182399749755859,null,null,null,null,null,"PDWPLT2 D24",0,4.5689997673034668,null,"PDWPLT2 D24",0,4.6902999877929687,null,"PDWPLT2 D24",0,4.5120000839233398,null,"PDWPLT2 D24",0,13.771299839019775,null,null,null,null,null,null,"PDWPLT2 D24",0,4.6345000267028809,null,"PDWPLT2 D24",0,4.6065998077392578,null,"PDWPLT2 D24",0,3.9927999973297119,null,"PDWPLT2 D24",0,13.233899831771851,null,null,null,null,null,null,null,null,"SGRLF D24",35.700000000000003,1.6430000066757202,null,"SGRLF D24",35.700000000000003,1.5779999494552612,null,"SGRLF D24",35.700000000000003,1.6181999444961548,null,"SGRLFMT D24",0,30.96720027923584]
["SGRLF D24",1.6920000314712524,1.7359999418258667,1.7236000299453735,1.656000018119812,1.6987999677658081,1.6349999904632568,1.6770999431610107,1.6647000312805176,1.4420000314712524,1.6430000066757202,1.5779999494552612,1.6181999444961548,19.764399886131287,null,null,null,"SGRLF D24",1.115,1.6920000314712524,null,"SGRLF D24",1.351,1.7359999418258667,null,"SGRLF D24",0,1.7236000299453735,null,"SGRLF D24",2.4660000000000002,5.1516000032424927,null,null,null,null,null,"SGRLF D24",0,1.656000018119812,null,"SGRLF D24",0,1.6987999677658081,null,"SGRLF D24",0,1.6349999904632568,null,"SGRLF D24",0,4.989799976348877,null,null,null,null,null,null,"SGRLF D24",0,1.6770999431610107,null,"SGRLF D24",0,1.6647000312805176,null,"SGRLF D24",0,1.4420000314712524,null,"SGRLF D24",0,4.7838000059127808,null,null,null,null,null,null,null,null,"SGRLFMT D24",36.700000000000003,10.078100204467773,null,"SGRLFMT D24",36.700000000000003,9.6870002746582031,null,"SGRLFMT D24",36.700000000000003,9.9385995864868164,null,"TRAIL D24",0,1088.4977111816406]
["SGRLFMT D24",10.383000373840332,10.65470027923584,10.580300331115723,10.170000076293945,10.434599876403809,10.029000282287598,10.291999816894531,10.220700263977051,8.850799560546875,10.078100204467773,9.6870002746582031,9.9385995864868164,121.3188009262085,null,null,null,"SGRLFMT D24",21.869,10.383000373840332,null,"SGRLFMT D24",16.974,10.65470027923584,null,"SGRLFMT D24",0,10.580300331115723,null,"SGRLFMT D24",38.843000000000004,31.618000984191895,null,null,null,null,null,"SGRLFMT D24",0,10.170000076293945,null,"SGRLFMT D24",0,10.434599876403809,null,"SGRLFMT D24",0,10.029000282287598,null,"SGRLFMT D24",0,30.633600234985352,null,null,null,null,null,null,"SGRLFMT D24",0,10.291999816894531,null,"SGRLFMT D24",0,10.220700263977051,null,"SGRLFMT D24",0,8.850799560546875,null,"SGRLFMT D24",0,29.363499641418457,null,null,null,null,null,null,null,null,"TRAIL D24",37.700000000000003,330.75759887695312,null,"TRAIL D24",37.700000000000003,315.76199340820312,null,"TRAIL D24",37.700000000000003,321.99081420898437,null,"TRAILMT D24",0,198.71210098266602]
["TRAIL D24",370.32901000976562,375.43170166015625,368.68301391601562,350.6669921875,356.39459228515625,339.43499755859375,345.3927001953125,340.29010009765625,292.51321411132812,330.75759887695312,315.76199340820312,321.99081420898437,4107.646728515625,null,null,null,"TRAIL D24",403.745,370.32901000976562,null,"TRAIL D24",295.40699999999998,375.43170166015625,null,{"$f":"R42","v":"TRAIL D24"},299.98,368.68301391601562,null,"TRAIL D24",999.13200000000006,1114.4437255859375,null,null,null,null,null,"TRAIL D24",0,350.6669921875,null,"TRAIL D24",0,356.39459228515625,null,"TRAIL D24",0,339.43499755859375,null,"TRAIL D24",0,1046.49658203125,null,null,null,null,null,null,"TRAIL D24",0,345.3927001953125,null,"TRAIL D24",0,340.29010009765625,null,"TRAIL D24",0,292.51321411132812,null,"TRAIL D24",0,978.19601440429687,null,null,null,null,null,null,null,null,"TRAILMT D24",38.700000000000003,51.807201385498047,null,"TRAILMT D24",38.700000000000003,49.544998168945313,null,"TRAILMT D24",38.700000000000003,50.610599517822266,null,"WHLA D24",0,102.95459938049316]
["TRAILMT D24",56.687999725341797,57.663101196289063,56.801300048828125,54.182998657226563,55.214099884033203,52.719001770019531,53.766399383544922,53.087501525878906,45.726799011230469,51.807201385498047,49.544998168945313,50.610599517822266,637.8120002746582,null,null,null,"TRAILMT D24",51.381999999999998,56.687999725341797,null,"TRAILMT D24",51.207999999999998,57.663101196289063,null,"TRAILMT D24",51.99,56.801300048828125,null,"TRAILMT D24",154.58000000000001,171.15240097045898,null,null,null,null,null,"TRAILMT D24",0,54.182998657226563,null,"TRAILMT D24",0,55.214099884033203,null,"TRAILMT D24",0,52.719001770019531,null,"TRAILMT D24",0,162.1161003112793,null,null,null,null,null,null,"TRAILMT D24",0,53.766399383544922,null,"TRAILMT D24",0,53.087501525878906,null,"TRAILMT D24",0,45.726799011230469,null,"TRAILMT D24",0,152.5806999206543,null,null,null,null,null,null,null,null,"WHLA D24",39.700000000000003,29.871599197387695,null,"WHLA D24",39.700000000000003,28.691999435424805,null,"WHLA D24",39.700000000000003,29.431400299072266,null,"WWILSON D24",0,10.052299737930298]
["WHLA D24",0,0,0,0,0,0,30.544300079345703,30.318000793457031,26.244400024414063,29.871599197387695,28.691999435424805,29.431400299072266,175.10169982910156,null,null,null,"WHLA D24",40.487000000000002,0,null,"WHLA D24",43.625999999999998,0,null,"WHLA D24",41.534999999999997,0,null,"WHLA D24",125.648,0,null,null,null,null,null,"WHLA D24",0,0,null,"WHLA D24",0,0,null,"WHLA D24",0,0,null,"WHLA D24",0,0,null,null,null,null,null,null,"WHLA D24",0,30.544300079345703,null,{"$f":"R44","v":"WHLA D24"},0,30.318000793457031,null,"WHLA D24",0,26.244400024414063,null,"WHLA D24",0,87.106700897216797,null,null,null,null,null,null,null,null,"WWILSON D24",40.700000000000003,3.3108000755310059,null,"WWILSON D24",40.700000000000003,3.1830000877380371,null,"WWILSON D24",40.700000000000003,3.2674000263214111,null,"ACEJD PC",0,0]
["WWILSON D24",0,0,0,0,0,3.2880001068115234,3.3759000301361084,3.3541998863220215,2.9063999652862549,3.3108000755310059,3.1830000877380371,3.2674000263214111,22.685700178146362,null,null,null,"WWILSON D24",3.395,0,null,"WWILSON D24",3.742,0,null,"WWILSON D24",3.4929999999999999,0,null,"WWILSON D24",10.63,0,null,null,null,null,null,"WWILSON D24",0,0,null,"WWILSON D24",0,0,null,"WWILSON D24",0,3.2880001068115234,null,"WWILSON D24",0,3.2880001068115234,null,null,null,null,null,null,"WWILSON D24",0,3.3759000301361084,null,"WWILSON D24",0,3.3541998863220215,null,"WWILSON D24",0,2.9063999652862549,null,"WWILSON D24",0,9.6364998817443848,null,null,null,null,null,null,null,null,"ACEJDMT PC",41.7,3.6363000869750977,null,"ACEJDMT PC",41.7,3.500999927520752,null,"ACEJDMT PC",41.7,3.6022000312805176,null,"ACEJDMT PC",0,11.647800445556641]
["ACEJDMT PC",3.6689999103546143,3.7757999897003174,3.7572000026702881,3.6180000305175781,3.723099946975708,3.5850000381469727,3.6889998912811279,3.6703999042510986,3.1863999366760254,3.6363000869750977,3.500999927520752,3.6022000312805176,43.413399696350098,null,null,null,"ACEJDMT PC",3.4430000000000001,3.6689999103546143,null,"ACEJDMT PC",3.93,3.7757999897003174,null,"ACEJDMT PC",2.512,3.7572000026702881,null,"ACEJDMT PC",9.8849999999999998,11.20199990272522,null,null,null,null,null,"ACEJDMT PC",0,3.6180000305175781,null,"ACEJDMT PC",0,3.723099946975708,null,"ACEJDMT PC",0,3.5850000381469727,null,"ACEJDMT PC",0,10.926100015640259,null,null,null,null,null,null,"ACEJDMT PC",0,3.6889998912811279,null,"ACEJDMT PC",0,3.6703999042510986,null,"ACEJDMT PC",0,3.1863999366760254,null,"ACEJDMT PC",0,10.545799732208252,null,null,null,null,null,null,null,null,"BKSPUNT6MTPC",42.7,2.6907999515533447,null,"BKSPUNT6MTPC",42.7,2.5920000076293945,null,"BKSPUNT6MTPC",42.7,2.6659998893737793,null,"BKSPUNT6MTPC",0,7.4711999893188477]
["BKSPUNT6MTPC",2.7149999141693115,2.793100118637085,2.7806999683380127,2.6789999008178711,2.7558999061584473,2.6549999713897705,2.7311000823974609,2.7156000137329102,2.3575999736785889,2.6907999515533447,2.5920000076293945,2.6659998893737793,32.131799697875977,null,null,null,"BKSPUNT6MTPC",5.84,2.7149999141693115,null,"BKSPUNT6MTPC",3.016,2.793100118637085,null,"BKSPUNT6MTPC",2.403,2.7806999683380127,null,"BKSPUNT6MTPC",11.259,8.2888000011444092,null,null,null,null,null,"BKSPUNT6MTPC",0,2.6789999008178711,null,"BKSPUNT6MTPC",0,2.7558999061584473,null,"BKSPUNT6MTPC",0,2.6549999713897705,null,"BKSPUNT6MTPC",0,8.0898997783660889,null,null,null,null,null,null,"BKSPUNT6MTPC",0,2.7311000823974609,null,"BKSPUNT6MTPC",0,2.7156000137329102,null,"BKSPUNT6MTPC",0,2.3575999736785889,null,"BKSPUNT6MTPC",0,7.80430006980896,null,null,null,null,null,null,null,null,"BRFM PC",43.7,0.1363999992609024,null,"BRFM PC",43.7,0.13199999928474426,null,"BRFM PC",43.7,0.1363999992609024,null,"BRFM PC",0,0.46520000696182251]
["BRFM PC",0.14100000262260437,0.14569999277591705,0.14569999277591705,0.1379999965429306,0.14259999990463257,0.1379999965429306,0.13950000703334808,0.13950000703334808,0.12039999663829803,0.1363999992609024,0.13199999928474426,0.1363999992609024,1.6551999896764755,null,null,null,"BRFM PC",0.161,0.14100000262260437,null,"BRFM PC",0.16500000000000001,0.14569999277591705,null,"BRFM PC",0.154,0.14569999277591705,null,"BRFM PC",0.48,0.43239998817443848,null,null,null,null,null,"BRFM PC",0,0.1379999965429306,null,"BRFM PC",0,0.14259999990463257,null,"BRFM PC",0,0.1379999965429306,null,"BRFM PC",0,0.41859999299049377,null,null,null,null,null,null,"BRFM PC",0,0.13950000703334808,null,"BRFM PC",0,0.13950000703334808,null,"BRFM PC",0,0.12039999663829803,null,"BRFM PC",0,0.3994000107049942,null,null,null,null,null,null,null,null,"BRFQ PC",44.7,9.5325002670288086,null,"BRFQ PC",44.7,9.1770000457763672,null,"BRFQ PC",44.7,9.4333000183105469,null,"BRFQ PC",0,43.739299774169922]
["BRFQ PC",9.6870002746582031,9.9540996551513672,9.8983001708984375,9.5279998779296875,9.7929000854492187,9.425999641418457,9.6875,9.6347999572753906,8.3579998016357422,9.5325002670288086,9.1770000457763672,9.4333000183105469,114.10939979553223,null,null,null,"BRFQ PC",10.736000000000001,9.6870002746582031,null,"BRFQ PC",12.339,9.9540996551513672,null,"BRFQ PC",9.3079999999999998,9.8983001708984375,null,"BRFQ PC",32.383000000000003,29.539400100708008,null,null,null,null,null,"BRFQ PC",0,9.5279998779296875,null,"BRFQ PC",0,9.7929000854492187,null,"BRFQ PC",0,9.425999641418457,null,"BRFQ PC",0,28.746899604797363,null,"IRP Variance","Docket No. 17-057-12","Dominion Energy Utah",null,null,"BRFQ PC",0,9.6875,null,"BRFQ PC",0,9.6347999572753906,null,"BRFQ PC",0,8.3579998016357422,null,"BRFQ PC",0,27.680299758911133,null,null,null,null,null,null,null,null,"BRFQMT PC",45.7,3.1898999214172363,null,"BRFQMT PC",45.7,3.0659999847412109,null,"BRFQMT PC",45.7,3.1433999538421631,null,"BRFQMT PC",0,10.742500066757202]
["BRFQMT PC",3.2850000858306885,3.3696999549865723,3.3480000495910645,3.2160000801086426,3.3015000820159912,3.1740000247955322,3.255000114440918,3.2332999706268311,2.7999999523162842,3.1898999214172363,3.0659999847412109,3.1433999538421631,38.381800174713135,null,null,null,"BRFQMT PC",6.5490000000000004,3.2850000858306885,null,"BRFQMT PC",6.742,3.3696999549865723,null,"BRFQMT PC",7.0940000000000003,3.3480000495910645,null,"BRFQMT PC",20.385000000000002,10.002700090408325,null,null,null,null,null,"BRFQMT PC",0,3.2160000801086426,null,"BRFQMT PC",0,3.3015000820159912,null,"BRFQMT PC",0,3.1740000247955322,null,"BRFQMT PC",0,9.691500186920166,null,null,0,0,null,null,"BRFQMT PC",0,3.255000114440918,null,"BRFQMT PC",0,3.2332999706268311,null,"BRFQMT PC",0,2.7999999523162842,null,"BRFQMT PC",0,9.2883000373840332,null,null,null,null,null,null,null,null,"BRFW PC",46.7,9.5882997512817383,null,"BRFW PC",46.7,9.2279996871948242,null,"BRFW PC",46.7,9.4828996658325195,null,"BRFW PC",0,30.497699737548828]
["BRFW PC",9.75,10.019200325012207,9.9633998870849609,9.5909996032714844,9.8549003601074219,9.4860000610351562,9.7463998794555664,9.693699836730957,8.4083995819091797,9.5882997512817383,9.2279996871948242,9.4828996658325195,114.81219863891602,null,null,null,"BRFW PC",10.183999999999999,9.75,null,"BRFW PC",11.794,10.019200325012207,null,"BRFW PC",11.536,9.9633998870849609,null,"BRFW PC",33.514000000000003,29.732600212097168,null,{"$f":"'Ex 1 HDD'!I3","v":"IRP Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 20-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Dominion Energy Utah"},null,"BRFW PC",0,9.5909996032714844,null,"BRFW PC",0,9.8549003601074219,null,"BRFW PC",0,9.4860000610351562,null,"BRFW PC",0,28.931900024414063,null,null,0,0,null,null,"BRFW PC",0,9.7463998794555664,null,"BRFW PC",0,9.693699836730957,null,"BRFW PC",0,8.4083995819091797,null,"BRFW PC",0,27.848499298095703,null,null,null,null,null,null,null,null,"BRUFF MT",47.7,4.7244000434875488,null,"BRUFF MT",47.7,4.5450000762939453,null,"BRUFF MT",47.7,4.6655001640319824,null,"CBFR PC",0,171.44219970703125]
["BRUFF MT",4.8359999656677246,4.9661998748779297,4.9352002143859863,4.745999813079834,4.8731999397277832,4.689000129699707,4.8143000602722168,4.7832999229431152,4.1468000411987305,4.7244000434875488,4.5450000762939453,4.6655001640319824,56.724900245666504,null,null,null,"BRUFF MT",9.1229999999999993,4.8359999656677246,null,"BRUFF MT",9.6470000000000002,4.9661998748779297,null,"BRUFF MT",8.8819999999999997,4.9352002143859863,null,"BRUFF MT",27.652000000000001,14.737400054931641,null,null,null,null,null,"BRUFF MT",0,4.745999813079834,null,"BRUFF MT",0,4.8731999397277832,null,"BRUFF MT",0,4.689000129699707,null,"BRUFF MT",0,14.308199882507324,null,null,0,0,null,null,"BRUFF MT",0,4.8143000602722168,null,"BRUFF MT",0,4.7832999229431152,null,"BRUFF MT",0,4.1468000411987305,null,"BRUFF MT",0,13.744400024414063,"QGC Variance Exhibit","Docket No. 15-057-07","Questar Gas Company",null,null,null,null,null,"CBFR PC",48.7,55.356700897216797,null,"CBFR PC",48.7,53.120998382568359,null,"CBFR PC",48.7,54.436000823974609,null,"CCRUNIT PC",0,149.05429840087891]
["CBFR PC",57.915000915527344,59.312301635742188,58.788398742675781,56.394001007080078,57.768501281738281,55.424999237060547,56.782699584960938,56.299098968505859,48.683601379394531,55.356700897216797,53.120998382568359,54.436000823974609,670.28230285644531,null,null,null,"CBFR PC",59.744,57.915000915527344,null,"CBFR PC",62.122999999999998,59.312301635742188,null,"CBFR PC",61.664999999999999,58.788398742675781,null,"CBFR PC",183.53199999999998,176.01570129394531,null,null,null,null,null,"CBFR PC",0,56.394001007080078,null,"CBFR PC",0,57.768501281738281,null,"CBFR PC",0,55.424999237060547,null,"CBFR PC",0,169.58750152587891,null,null,0,0,null,null,"CBFR PC",0,56.782699584960938,null,"CBFR PC",0,56.299098968505859,null,"CBFR PC",0,48.683601379394531,null,"CBFR PC",0,161.76539993286133,null,null,null,null,null,null,null,null,"CCRUNIT PC",null,49.283798217773437,null,"CCRUNIT PC",null,47.3489990234375,null,"CCRUNIT PC",null,48.576999664306641,null,"CCRUNITMT PC",0,36.757200241088867]
["CCRUNIT PC",50.976001739501953,52.281501770019531,51.894001007080078,49.845001220703125,51.128299713134766,49.112998962402344,50.378101348876953,50.009201049804688,43.293598175048828,49.283798217773437,47.3489990234375,48.576999664306641,594.12850189208984,null,null,null,"CCRUNIT PC",49.076999999999998,50.976001739501953,null,"CCRUNIT PC",51.610999999999997,52.281501770019531,null,"CCRUNIT PC",47.936,51.894001007080078,null,"CCRUNIT PC",148.624,155.15150451660156,null,null,null,null,null,"CCRUNIT PC",0,49.845001220703125,null,"CCRUNIT PC",0,51.128299713134766,null,"CCRUNIT PC",0,49.112998962402344,null,"CCRUNIT PC",0,150.08629989624023,null,null,0,0,null,null,"CCRUNIT PC",0,50.378101348876953,null,"CCRUNIT PC",0,50.009201049804688,null,"CCRUNIT PC",0,43.293598175048828,null,"CCRUNIT PC",0,143.68090057373047,null,null,null,null,null,null,null,null,"CCRUNITMT PC",49.7,16.126199722290039,null,"CCRUNITMT PC",49.7,15.50100040435791,null,"CCRUNITMT PC",49.7,15.912300109863281,null,"CHBTC1 MT PC",0,10.517799854278564]
["CCRUNITMT PC",16.562999725341797,17.003499984741211,16.888799667358398,16.236000061035156,16.668699264526367,16.023000717163086,16.448600769042969,16.340099334716797,14.156800270080566,16.126199722290039,15.50100040435791,15.912300109863281,193.86800003051758,null,null,null,"CCRUNITMT PC",13.840999999999999,16.562999725341797,null,"CCRUNITMT PC",14.451000000000001,17.003499984741211,null,"CCRUNITMT PC",16.350999999999999,16.888799667358398,null,"CCRUNITMT PC",44.643000000000001,50.455299377441406,null,null,null,null,null,"CCRUNITMT PC",{"$f":"IFERROR(VLOOKUP(AL55,$AL$116:$AM$206,2,FALSE),0)*O142","v":0},16.236000061035156,null,"CCRUNITMT PC",{"$f":"IFERROR(VLOOKUP(AP55,$AP$116:$AQ$215,2,FALSE),0)*O143","v":0},16.668699264526367,null,"CCRUNITMT PC",{"$f":"IFERROR(VLOOKUP(AT55,$AT$116:$AU$208,2,FALSE),0)*O144","v":0},16.023000717163086,null,"CCRUNITMT PC",0,48.927700042724609,null,null,0,0,null,null,"CCRUNITMT PC",{"$f":"IFERROR(VLOOKUP($BG55,$BG$114:$BH$209,2,FALSE),0)*O145","v":0},16.448600769042969,null,"CCRUNITMT PC",{"$f":"IFERROR(VLOOKUP($BK55,$BK$114:$BL$209,2,FALSE),0)*O146","v":0},16.340099334716797,null,"CCRUNITMT PC",{"$f":"IFERROR(VLOOKUP($BO55,$BO$114:$BP$209,2,FALSE),0)*O147","v":0},14.156800270080566,null,"CCRUNITMT PC",0,46.945500373840332,null,null,null,null,null,null,null,null,"CHBTC1 MT PC",50.7,16.569499969482422,null,"CHBTC1 MT PC",50.7,15.678000450134277,null,"CHBTC1 MT PC",50.7,15.840999603271484,null,"CHBTCAT1 PC",0,127.5614013671875]
["CHBTC1 MT PC",19.688999176025391,19.880300521850586,19.43079948425293,18.375,18.559700012207031,17.555999755859375,17.732000350952148,17.335199356079102,14.778400421142578,16.569499969482422,15.678000450134277,15.840999603271484,211.42489910125732,null,null,null,"CHBTC1 MT PC",19.571999999999999,19.688999176025391,null,"CHBTC1 MT PC",13.359,19.880300521850586,null,"CHBTC1 MT PC",25.3,19.43079948425293,null,"CHBTC1 MT PC",58.230999999999995,59.000099182128906,null,null,null,null,null,"CHBTC1 MT PC",{"$f":"IFERROR(VLOOKUP(AL56,$AL$116:$AM$206,2,FALSE),0)","v":0},18.375,null,"CHBTC1 MT PC",{"$f":"IFERROR(VLOOKUP(AP56,$AP$116:$AQ$215,2,FALSE),0)","v":0},18.559700012207031,null,"CHBTC1 MT PC",{"$f":"IFERROR(VLOOKUP(AT56,$AT$116:$AU$208,2,FALSE),0)","v":0},17.555999755859375,null,"CHBTC1 MT PC",0,54.490699768066406,null,null,null,null,null,null,"CHBTC1 MT PC",{"$f":"IFERROR(VLOOKUP($BG56,$BG$114:$BH$209,2,FALSE),0)","v":0},17.732000350952148,null,"CHBTC1 MT PC",{"$f":"IFERROR(VLOOKUP($BK56,$BK$114:$BL$209,2,FALSE),0)","v":0},17.335199356079102,null,"CHBTC1 MT PC",{"$f":"IFERROR(VLOOKUP($BO56,$BO$114:$BP$209,2,FALSE),0)","v":0},14.778400421142578,null,"CHBTC1 MT PC",0,49.845600128173828,null,null,null,null,null,null,null,null,"CHBTCAT1 PC",51.7,44.240100860595703,null,"CHBTCAT1 PC",51.7,42.4739990234375,null,"CHBTCAT1 PC",51.7,43.545700073242188,null,"CHBTCAT2 PC",0,1.4433999955654144]
["CHBTCAT1 PC",46.020000457763672,47.169601440429687,46.791400909423828,44.918998718261719,46.044300079345703,44.201999664306641,45.309600830078125,44.950000762939453,38.889198303222656,44.240100860595703,42.4739990234375,43.545700073242188,534.55490112304687,null,null,null,"CHBTCAT1 PC",36.561999999999998,46.020000457763672,null,"CHBTCAT1 PC",41.835999999999999,47.169601440429687,null,"CHBTCAT1 PC",31.399000000000001,46.791400909423828,null,"CHBTCAT1 PC",109.797,139.98100280761719,null,null,null,null,null,"CHBTCAT1 PC",0,44.918998718261719,null,"CHBTCAT1 PC",0,46.044300079345703,null,"CHBTCAT1 PC",0,44.201999664306641,null,"CHBTCAT1 PC",0,135.16529846191406,null,9.1,null,null,null,null,"CHBTCAT1 PC",0,45.309600830078125,null,"CHBTCAT1 PC",0,44.950000762939453,null,"CHBTCAT1 PC",0,38.889198303222656,null,"CHBTCAT1 PC",0,129.14879989624023,null,null,null,null,null,null,null,null,"CHBTCAT2 PC",52.7,2.2971000671386719,null,"CHBTCAT2 PC",52.7,2.2049999237060547,null,"CHBTCAT2 PC",52.7,2.2567999362945557,null,"DRYPINY6 PC",0,3.0453999638557434]
["CHBTCAT2 PC",2.4030001163482666,2.461400032043457,2.4396998882293701,2.3429999351501465,2.399399995803833,2.3010001182556152,2.3591001033782959,2.337399959564209,2.0216000080108643,2.2971000671386719,2.2049999237060547,2.2567999362945557,27.82450008392334,null,null,null,"CHBTCAT2 PC",2.0409999999999999,2.4030001163482666,null,"CHBTCAT2 PC",2.363,2.461400032043457,null,"CHBTCAT2 PC",2.4350000000000001,2.4396998882293701,null,"CHBTCAT2 PC",6.8390000000000004,7.3041000366210937,null,null,null,null,null,"CHBTCAT2 PC",0,2.3429999351501465,null,"CHBTCAT2 PC",0,2.399399995803833,null,"CHBTCAT2 PC",0,2.3010001182556152,null,"CHBTCAT2 PC",0,7.0434000492095947,null,null,null,null,null,null,"CHBTCAT2 PC",0,2.3591001033782959,null,"CHBTCAT2 PC",0,2.337399959564209,null,"CHBTCAT2 PC",0,2.0216000080108643,null,"CHBTCAT2 PC",0,6.7181000709533691,null,null,null,null,null,null,null,null,"DRYPINY6 PC",53.7,1.0787999629974365,null,"DRYPINY6 PC",53.7,1.0379999876022339,null,"DRYPINY6 PC",53.7,1.0694999694824219,null,"DRYPINYU PC",0,37.825799942016602]
["DRYPINY6 PC",1.0829999446868896,1.1160000562667847,1.1097999811172485,1.0709999799728394,1.1004999876022339,1.062000036239624,1.0911999940872192,1.0880999565124512,0.94359999895095825,1.0787999629974365,1.0379999876022339,1.0694999694824219,12.851499855518341,null,null,null,"DRYPINY6 PC",1.1339999999999999,1.0829999446868896,null,"DRYPINY6 PC",1.1080000000000001,1.1160000562667847,null,"DRYPINY6 PC",1.137,1.1097999811172485,null,"DRYPINY6 PC",3.379,3.3087999820709229,null,9.1,null,null,null,"DRYPINY6 PC",0,1.0709999799728394,null,"DRYPINY6 PC",0,1.1004999876022339,null,"DRYPINY6 PC",0,1.062000036239624,null,"DRYPINY6 PC",0,3.2335000038146973,null,null,null,null,null,null,"DRYPINY6 PC",0,1.0911999940872192,null,"DRYPINY6 PC",0,1.0880999565124512,null,"DRYPINY6 PC",0,0.94359999895095825,null,"DRYPINY6 PC",0,3.1228999495506287,null,null,null,null,null,null,null,null,"DRYPINYU PC",54.7,11.981499671936035,null,"DRYPINYU PC",54.7,11.52299976348877,null,"DRYPINYU PC",54.7,11.832699775695801,null,"FOGARTY PC",0,1.2664999961853027]
["DRYPINYU PC",12.263999938964844,12.59220027923584,12.514699935913086,12.03600025177002,12.359700202941895,11.88599967956543,12.207799911499023,12.13029956817627,10.513999938964844,11.981499671936035,11.52299976348877,11.832699775695801,143.84189891815186,null,null,null,"DRYPINYU PC",9.202,12.263999938964844,null,"DRYPINYU PC",10.166,12.59220027923584,null,"DRYPINYU PC",9.8290000000000006,12.514699935913086,null,"DRYPINYU PC",29.197000000000003,37.37090015411377,null,null,null,null,null,"DRYPINYU PC",0,12.03600025177002,null,"DRYPINYU PC",0,12.359700202941895,null,"DRYPINYU PC",0,11.88599967956543,null,"DRYPINYU PC",0,36.281700134277344,null,null,null,null,null,null,"DRYPINYU PC",0,12.207799911499023,null,"DRYPINYU PC",0,12.13029956817627,null,"DRYPINYU PC",0,10.513999938964844,null,"DRYPINYU PC",0,34.852099418640137,null,null,null,null,null,null,null,null,"FOGARTY PC",55.7,0.45260000228881836,null,"FOGARTY PC",55.7,0.43500000238418579,null,"FOGARTY PC",55.7,0.446399986743927,null,"HWA DEEP PC",0,5.1851999759674072]
["FOGARTY PC",0.47400000691413879,0.48669999837875366,0.48050001263618469,0.46200001239776611,0.47429999709129333,0.45300000905990601,0.46500000357627869,0.46189999580383301,0.39759999513626099,0.45260000228881836,0.43500000238418579,0.446399986743927,5.4890000224113464,null,null,null,"FOGARTY PC",0,0.47400000691413879,null,"FOGARTY PC",1.2490000000000001,0.48669999837875366,null,"FOGARTY PC",1.1080000000000001,0.48050001263618469,null,"FOGARTY PC",2.3570000000000002,1.4412000179290771,null,null,null,null,null,"FOGARTY PC",0,0.46200001239776611,null,"FOGARTY PC",0,0.47429999709129333,null,"FOGARTY PC",0,0.45300000905990601,null,"FOGARTY PC",0,1.3893000185489655,null,null,null,null,null,null,"FOGARTY PC",0,0.46500000357627869,null,"FOGARTY PC",0,0.46189999580383301,null,"FOGARTY PC",0,0.39759999513626099,null,"FOGARTY PC",0,1.3244999945163727,null,9.1,null,null,null,null,null,null,"HWA DEEP PC",56.7,1.0911999940872192,null,"HWA DEEP PC",56.7,1.0499999523162842,null,"HWA DEEP PC",56.7,1.0787999629974365,null,"HWPL1&3MTPC",0,21.443400382995605]
["HWA DEEP PC",1.121999979019165,1.1500999927520752,1.1439000368118286,1.0980000495910645,1.1283999681472778,1.0859999656677246,1.1129000186920166,1.1066999435424805,0.95759999752044678,1.0911999940872192,1.0499999523162842,1.0787999629974365,13.12559986114502,null,null,null,"HWA DEEP PC",0.19700000000000001,1.121999979019165,null,"HWA DEEP PC",0.13300000000000001,1.1500999927520752,null,"HWA DEEP PC",0,1.1439000368118286,null,"HWA DEEP PC",0.33,3.4160000085830688,null,null,null,null,null,"HWA DEEP PC",0,1.0980000495910645,null,"HWA DEEP PC",0,1.1283999681472778,null,"HWA DEEP PC",0,1.0859999656677246,null,"HWA DEEP PC",0,3.3123999834060669,null,null,null,null,null,null,"HWA DEEP PC",0,1.1129000186920166,null,"HWA DEEP PC",0,1.1066999435424805,null,"HWA DEEP PC",0,0.95759999752044678,null,"HWA DEEP PC",0,3.1771999597549438,null,null,null,null,null,null,null,null,"HWPL1&3MTPC",57.7,6.1876001358032227,null,"HWPL1&3MTPC",57.7,5.9429998397827148,null,"HWPL1&3MTPC",57.7,6.0946002006530762,null,"HWPLT1&3 PC",0,181.07889938354492]
["HWPL1&3MTPC",6.4140000343322754,6.5781998634338379,6.5286002159118652,6.2699999809265137,6.4293999671936035,6.1739997863769531,6.3302001953125,6.2836999893188477,5.4376001358032227,6.1876001358032227,5.9429998397827148,6.0946002006530762,74.670900344848633,null,null,null,"HWPL1&3MTPC",4.4119999999999999,6.4140000343322754,null,"HWPL1&3MTPC",8.2100000000000009,6.5781998634338379,null,"HWPL1&3MTPC",6.1230000000000002,6.5286002159118652,null,"HWPL1&3MTPC",18.745000000000001,19.520800113677979,null,null,null,null,null,"HWPL1&3MTPC",0,6.2699999809265137,null,"HWPL1&3MTPC",0,6.4293999671936035,null,"HWPL1&3MTPC",0,6.1739997863769531,null,"HWPL1&3MTPC",0,18.87339973449707,null,null,null,null,null,null,"HWPL1&3MTPC",0,6.3302001953125,null,"HWPL1&3MTPC",0,6.2836999893188477,null,"HWPL1&3MTPC",0,5.4376001358032227,null,"HWPL1&3MTPC",0,18.05150032043457,null,null,null,null,null,null,null,null,"HWPLT1&3 PC",58.7,54.144599914550781,null,"HWPLT1&3 PC",58.7,52.043998718261719,null,"HWPLT1&3 PC",58.7,53.419200897216797,null,"HWPLT2 PC",0,2.8207000494003296]
["HWPLT1&3 PC",55.722000122070313,57.182598114013672,56.788898468017578,54.582000732421875,56.016998291015625,53.840999603271484,55.257499694824219,54.882400512695313,47.538398742675781,54.144599914550781,52.043998718261719,53.419200897216797,651.41959381103516,null,null,null,"HWPLT1&3 PC",56.234000000000002,55.722000122070313,null,"HWPLT1&3 PC",25.878,57.182598114013672,null,{"$f":"R64","v":"HWPLT1&3 PC"},14.04,56.788898468017578,null,"HWPLT1&3 PC",96.151999999999987,169.69349670410156,null,null,null,null,null,"HWPLT1&3 PC",0,54.582000732421875,null,"HWPLT1&3 PC",0,56.016998291015625,null,"HWPLT1&3 PC",0,53.840999603271484,null,"HWPLT1&3 PC",0,164.43999862670898,null,null,null,null,null,null,"HWPLT1&3 PC",0,55.257499694824219,null,"HWPLT1&3 PC",0,54.882400512695313,null,"HWPLT1&3 PC",0,47.538398742675781,null,"HWPLT1&3 PC",0,157.67829895019531,null,null,null,null,null,null,null,null,"HWPLT2 PC",59.7,0.78430002927780151,null,"HWPLT2 PC",59.7,0.75300002098083496,null,"HWPLT2 PC",59.7,0.77499997615814209,null,"ISLAND PC",0,2.3824999928474426]
["HWPLT2 PC",0.85199999809265137,0.87110000848770142,0.86489999294281006,0.82800000905990601,0.84939998388290405,0.81599998474121094,0.80290001630783081,0.79670000076293945,0.68879997730255127,0.78430002927780151,0.75300002098083496,0.77499997615814209,9.6820999979972839,null,null,null,"HWPLT2 PC",0.61699999999999999,0.85199999809265137,null,"HWPLT2 PC",1.079,0.87110000848770142,null,"HWPLT2 PC",0.98799999999999999,0.86489999294281006,null,"HWPLT2 PC",2.6840000000000002,2.5879999995231628,null,null,null,null,null,"HWPLT2 PC",0,0.82800000905990601,null,"HWPLT2 PC",0,0.84939998388290405,null,"HWPLT2 PC",0,0.81599998474121094,null,"HWPLT2 PC",0,2.493399977684021,null,null,null,null,null,null,"HWPLT2 PC",0,0.80290001630783081,null,"HWPLT2 PC",0,0.79670000076293945,null,"HWPLT2 PC",0,0.68879997730255127,null,"HWPLT2 PC",0,2.2883999943733215,null,null,null,null,null,null,null,null,"ISLAND PC",60.7,0.66339999437332153,null,"ISLAND PC",60.7,0.63899999856948853,null,"ISLAND PC",60.7,0.65410000085830688,null,"JNSNRDG PC",0,7.7803001403808594]
["ISLAND PC",0.67799997329711914,0.69749999046325684,0.69129997491836548,0.66600000858306885,0.6851000189781189,0.65700000524520874,0.67580002546310425,0.67269998788833618,0.58240002393722534,0.66339999437332153,0.63899999856948853,0.65410000085830688,7.9623000025749207,null,null,null,"ISLAND PC",0.57899999999999996,0.67799997329711914,null,"ISLAND PC",0.56000000000000005,0.69749999046325684,null,"ISLAND PC",0.60699999999999998,0.69129997491836548,null,"ISLAND PC",1.746,2.0667999386787415,null,null,null,null,null,"ISLAND PC",0,0.66600000858306885,null,"ISLAND PC",0,0.6851000189781189,null,"ISLAND PC",0,0.65700000524520874,null,"ISLAND PC",0,2.0081000328063965,null,null,null,null,null,null,"ISLAND PC",0,0.67580002546310425,null,"ISLAND PC",0,0.67269998788833618,null,"ISLAND PC",0,0.58240002393722534,null,"ISLAND PC",0,1.9309000372886658,null,null,null,null,null,null,null,null,"JNSNRDG PC",61.7,2.4242000579833984,null,"JNSNRDG PC",61.7,2.3369998931884766,null,"JNSNRDG PC",61.7,2.4024999141693115,null,"KNY FLD PC",0,12.963000297546387]
["JNSNRDG PC",2.4360001087188721,2.5078999996185303,2.4955000877380371,2.4059998989105225,2.4769001007080078,2.3849999904632568,2.4551999568939209,2.4458999633789062,2.1224000453948975,2.4242000579833984,2.3369998931884766,2.4024999141693115,28.894500017166138,null,null,null,"JNSNRDG PC",4.0410000000000004,2.4360001087188721,null,"JNSNRDG PC",2.9820000000000002,2.5078999996185303,null,"JNSNRDG PC",2.556,2.4955000877380371,null,"JNSNRDG PC",9.5790000000000006,7.4394001960754395,null,null,null,null,null,"JNSNRDG PC",0,2.4059998989105225,null,"JNSNRDG PC",0,2.4769001007080078,null,"JNSNRDG PC",0,2.3849999904632568,null,"JNSNRDG PC",0,7.2678999900817871,null,null,null,null,null,null,"JNSNRDG PC",0,2.4551999568939209,null,"JNSNRDG PC",0,2.4458999633789062,null,"JNSNRDG PC",0,2.1224000453948975,null,"JNSNRDG PC",0,7.0234999656677246,null,null,null,null,null,null,null,null,"KNY FLD PC",62.7,2.9356999397277832,null,"KNY FLD PC",62.7,2.8289999961853027,null,"KNY FLD PC",62.7,2.9140000343322754,null,"MDBXCOMP PC",0,0.64209999144077301]
["KNY FLD PC",2.9430000782012939,3.0287001132965088,3.019399881362915,2.9100000858306885,2.9946000576019287,2.8859999179840088,2.9697999954223633,2.9605000019073486,2.5703999996185303,2.9356999397277832,2.8289999961853027,2.9140000343322754,34.961100101470947,null,null,null,"KNY FLD PC",4.3550000000000004,2.9430000782012939,null,"KNY FLD PC",8.6999999999999994E-2,3.0287001132965088,null,"KNY FLD PC",1.8520000000000001,3.019399881362915,null,"KNY FLD PC",6.2940000000000005,8.9911000728607178,null,null,null,null,null,"KNY FLD PC",0,2.9100000858306885,null,"KNY FLD PC",0,2.9946000576019287,null,"KNY FLD PC",0,2.8859999179840088,null,"KNY FLD PC",0,8.790600061416626,null,null,null,null,null,null,"KNY FLD PC",0,2.9697999954223633,null,"KNY FLD PC",0,2.9605000019073486,null,"KNY FLD PC",0,2.5703999996185303,null,"KNY FLD PC",0,8.5006999969482422,null,null,null,null,null,null,null,null,"MOSUMT PC",63.7,11.538200378417969,null,"MOSUMT PC",63.7,11.085000038146973,null,"MOSUMT PC",63.7,11.370800018310547,null,"MOSUMT PC",0,36.072500228881836]
["MOSUMT PC",11.925000190734863,12.232600212097168,12.1427001953125,11.666999816894531,11.965999603271484,11.496000289916992,11.792400360107422,11.705599784851074,10.13599967956543,11.538200378417969,11.085000038146973,11.370800018310547,139.05730056762695,null,null,null,"MOSUMT PC",7.4279999999999999,11.925000190734863,null,"MOSUMT PC",9.6989999999999998,12.232600212097168,null,"MOSUMT PC",9.2710000000000008,12.1427001953125,null,"MOSUMT PC",26.398,36.300300598144531,null,null,null,null,null,"MOSUMT PC",0,11.666999816894531,null,"MOSUMT PC",0,11.965999603271484,null,"MOSUMT PC",0,11.496000289916992,null,"MOSUMT PC",0,35.128999710083008,null,null,null,null,null,null,"MOSUMT PC",0,11.792400360107422,null,"MOSUMT PC",0,11.705599784851074,null,"MOSUMT PC",0,10.13599967956543,null,"MOSUMT PC",0,33.633999824523926,null,null,null,null,null,null,null,null,"PDW1A1B PC",64.7,0.98269999027252197,null,"PDW1A1B PC",64.7,0.74099999666213989,null,"PDW1A1B PC",64.7,0.75950002670288086,null,"NBXCAMP PC",0,12.01710033416748]
["PDW1A1B PC",0,0,0,0,0,0.9779999852180481,1.0044000148773193,0.99819999933242798,0.86239999532699585,0.98269999027252197,0.74099999666213989,0.75950002670288086,6.326200008392334,null,null,null,"PDW1A1B PC",0.96199999999999997,{"$f":"IFERROR(VLOOKUP(R70,$A$6:$M$119,2,FALSE),\"\")","v":0},null,"PDW1A1B PC",{"$f":"IFERROR(VLOOKUP(V70,$V$116:$W$210,2,FALSE),0)","v":0.96399999999999997},{"$f":"IFERROR(VLOOKUP(V70,$A$6:$M$119,3,FALSE),\"\")","v":0},null,"PDW1A1B PC",{"$f":"IFERROR(VLOOKUP(A70,$Z$116:$AA$210,2,FALSE),0)","v":1.1879999999999999},{"$f":"IFERROR(VLOOKUP(Z70,$A$6:$M$119,4,FALSE),\"\")","v":0},null,"PDW1A1B PC",3.1139999999999999,0,null,null,null,null,null,"PDW1A1B PC",0,{"$f":"IFERROR(VLOOKUP(AL70,$A$6:$M$119,5,FALSE),\"\")","v":0},null,"PDW1A1B PC",0,{"$f":"IFERROR(VLOOKUP($AP70,$A$6:$M$119,6,FALSE),\"\")","v":0},null,"PDW1A1B PC",0,{"$f":"IFERROR(VLOOKUP($AT70,$A$6:$M$119,7,FALSE),\"\")","v":0.9779999852180481},null,"PDW1A1B PC",0,0.9779999852180481,null,null,null,null,null,null,"PDW1A1B PC",0,{"$f":"IFERROR(VLOOKUP($BG70,$A$6:$M$119,8,FALSE),\"\")","v":1.0044000148773193},null,"PDW1A1B PC",0,{"$f":"IFERROR(VLOOKUP($BK70,$A$6:$M$119,9,FALSE),\"\")","v":0.99819999933242798},null,{"$f":"A70","v":"PDW1A1B PC"},0,{"$f":"IFERROR(VLOOKUP($BO70,$A$6:$M$119,10,FALSE),0)","v":0.86239999532699585},null,{"$f":"A70","v":"PDW1A1B PC"},{"$f":"SUM(BH70,BL70,BP70)","v":0},{"$f":"SUM(BI70,BM70,BQ70)","v":2.8650000095367432},null,null,null,null,null,null,null,null,"PDW1AB MT PC",65.7,3.475100040435791,null,"PDW1AB MT PC",65.7,3.3450000286102295,null,"PDW1AB MT PC",65.7,3.4409999847412109,null,"NOBXFLD PC",0,7.2170002460479736]
["PDW1AB MT PC",3.5130000114440918,3.6115000247955322,3.5929000377655029,3.4619998931884766,3.5587999820709229,3.4289999008178711,3.5246999263763428,3.5092000961303711,3.0436000823974609,3.475100040435791,3.3450000286102295,3.4409999847412109,{"$f":"SUM(B71:M71)","v":41.505800008773804},null,null,null,"PDW1AB MT PC",{"$f":"IFERROR(VLOOKUP(R71,$R$116:$S$210,2,FALSE),0)","v":4.7809999999999997},3.5130000114440918,null,"PDW1AB MT PC",5.5709999999999997,3.6115000247955322,null,"PDW1AB MT PC",5.3460000000000001,3.5929000377655029,null,"PDW1AB MT PC",{"$f":"SUM(S71,W71,AA71)","v":15.698},{"$f":"SUM(T71,X71,AB71)","v":10.717400074005127},null,null,null,null,null,{"$f":"AD71","v":"PDW1AB MT PC"},0,3.4619998931884766,null,{"$f":"AL71","v":"PDW1AB MT PC"},0,3.5587999820709229,null,"PDW1AB MT PC",0,3.4289999008178711,null,"PDW1AB MT PC",0,10.449799776077271,null,null,null,null,null,null,"PDW1AB MT PC",0,3.5246999263763428,null,"PDW1AB MT PC",0,3.5092000961303711,null,"PDW1AB MT PC",0,3.0436000823974609,null,"PDW1AB MT PC",0,10.077500104904175,null,null,null,null,null,null,null,null,"PDWCUT PC",66.7,0.61690002679824829,null,"PDWCUT PC",66.7,0.59399998188018799,null,"PDWCUT PC",66.7,0.61070001125335693,null,"PDW1A1B PC",0,49.550201416015625]
["PDWCUT PC",0.61500000953674316,0.63550001382827759,0.63239997625350952,0.60900002717971802,0.62620002031326294,0.60600000619888306,0.62309998273849487,0.62000000476837158,0.54040002822875977,0.61690002679824829,0.59399998188018799,0.61070001125335693,7.3292000889778137,null,null,null,"PDWCUT PC",0.60199999999999998,0.61500000953674316,null,"PDWCUT PC",1.034,0.63550001382827759,null,"PDWCUT PC",1.294,0.63239997625350952,null,"PDWCUT PC",2.93,1.8828999996185303,null,null,null,null,null,"PDWCUT PC",0,0.60900002717971802,null,"PDWCUT PC",0,0.62620002031326294,null,{"$f":"AP72","v":"PDWCUT PC"},0,0.60600000619888306,null,{"$f":"AT72","v":"PDWCUT PC"},{"$f":"SUM(AM72,AQ72,AU72)","v":0},{"$f":"SUM(AN72,AR72,AV72)","v":1.841200053691864},null,null,null,null,null,null,"PDWCUT PC",0,0.62309998273849487,null,"PDWCUT PC",0,0.62000000476837158,null,"PDWCUT PC",0,0.54040002822875977,null,"PDWCUT PC",0,1.7835000157356262]
["PDWPLT2 PC",4.2179999351501465,4.3369002342224121,4.3182997703552246,4.1579999923706055,4.274899959564209,4.1189999580383301,4.2346000671386719,4.2160000801086426,3.6596000194549561,4.1757001876831055,4.0199999809265137,4.1353998184204102,49.866400003433228,null,null,null,{"$f":"A73","v":"PDWPLT2 PC"},6.3869999999999996,4.2179999351501465,null,{"$f":"R73","v":"PDWPLT2 PC"},5.3390000000000004,4.3369002342224121,null,{"$f":"R73","v":"PDWPLT2 PC"},1E-3,4.3182997703552246,null,{"$f":"R73","v":"PDWPLT2 PC"},11.726999999999999,12.873199939727783,null,null,null,null,null,"PDWPLT2 PC",0,4.1579999923706055,null,"PDWPLT2 PC",0,4.274899959564209,null,"PDWPLT2 PC",0,4.1189999580383301,null,"PDWPLT2 PC",0,12.551899909973145,null,null,null,null,null,null,{"$f":"R73","v":"PDWPLT2 PC"},0,4.2346000671386719,null,"PDWPLT2 PC",0,4.2160000801086426,null,"PDWPLT2 PC",0,3.6596000194549561,null,"PDWPLT2 PC",0,12.110200166702271,null,null,null,null,null,null,null,null,{"$f":"A74","v":"PDWPLT3 PC"},67.7,{"$f":"IFERROR(VLOOKUP($A74,$A$6:$M$119,11,FALSE),\"\")","v":5.1831998825073242},null,{"$f":"A74","v":"PDWPLT3 PC"},67.7,{"$f":"IFERROR(VLOOKUP($A74,$A$6:$M$119,12,FALSE),\"\")","v":4.9920001029968262},null,{"$f":"A74","v":"PDWPLT3 PC"},67.7,{"$f":"IFERROR(VLOOKUP($A74,$A$6:$M$119,13,FALSE),\"\")","v":5.1336002349853516},null,"PDWCUT PC",0,10.39709997177124]
["PDWPLT3 PC",5.2379999160766602,5.384699821472168,5.3598999977111816,5.1630001068115234,5.3071999549865723,5.1119999885559082,5.2575998306274414,5.2328000068664551,4.541600227355957,5.1831998825073242,4.9920001029968262,5.1336002349853516,61.905600070953369,null,null,null,"PDWPLT3 PC",5.3120000000000003,5.2379999160766602,null,"PDWPLT3 PC",6.6859999999999999,5.384699821472168,null,"PDWPLT3 PC",6.2089999999999996,5.3598999977111816,null,"PDWPLT3 PC",18.207000000000001,15.98259973526001,null,null,null,null,null,"PDWPLT3 PC",0,5.1630001068115234,null,"PDWPLT3 PC",0,5.3071999549865723,null,"PDWPLT3 PC",0,5.1119999885559082,null,"PDWPLT3 PC",0,15.582200050354004,null,null,null,null,null,null,"PDWPLT3 PC",0,5.2575998306274414,null,"PDWPLT3 PC",0,5.2328000068664551,null,"PDWPLT3 PC",0,4.541600227355957,null,"PDWPLT3 PC",0,15.032000064849854,null,null,null,null,null,null,null,null,"SGRLF PC",68.7,35.429901123046875,null,"SGRLF PC",68.7,34.047000885009766,null,"SGRLF PC",68.7,34.937000274658203,null,"PDWPLT2 PC",0,58.494899749755859]
["SGRLF PC",36.582000732421875,37.52239990234375,37.249599456787109,35.786998748779297,36.713298797607422,35.273998260498047,36.189399719238281,35.932098388671875,31.116399765014648,35.429901123046875,34.047000885009766,34.937000274658203,426.78009605407715,null,null,null,"SGRLF PC",41.143000000000001,36.582000732421875,null,"SGRLF PC",41.033000000000001,37.52239990234375,null,"SGRLF PC",0,37.249599456787109,null,"SGRLF PC",82.176000000000002,111.35400009155273,null,null,null,null,null,"SGRLF PC",0,35.786998748779297,null,"SGRLF PC",0,36.713298797607422,null,"SGRLF PC",0,35.273998260498047,null,"SGRLF PC",0,107.77429580688477,null,null,null,null,null,null,"SGRLF PC",0,36.189399719238281,null,"SGRLF PC",0,35.932098388671875,null,"SGRLF PC",0,31.116399765014648,null,"SGRLF PC",0,103.2378978729248,null,null,null,null,null,null,null,null,"TRAIL PC",69.7,1.1842000484466553,null,"TRAIL PC",69.7,1.1369999647140503,null,"TRAIL PC",69.7,1.1655999422073364,null,"PDWPLT3 PC",0,27.736900329589844]
["TRAIL PC",1.218000054359436,1.2524000406265259,1.2431000471115112,1.1940000057220459,1.2244999408721924,1.1759999990463257,1.2089999914169312,1.1996999979019165,1.0388000011444092,1.1842000484466553,1.1369999647140503,1.1655999422073364,14.242300033569336,null,null,null,"TRAIL PC",1.3169999999999999,1.218000054359436,null,"TRAIL PC",1.3879999999999999,1.2524000406265259,null,"TRAIL PC",1.2370000000000001,1.2431000471115112,null,"TRAIL PC",3.9420000000000002,3.7135001420974731,null,null,null,null,null,"TRAIL PC",0,1.1940000057220459,null,"TRAIL PC",0,1.2244999408721924,null,"TRAIL PC",0,1.1759999990463257,null,"TRAIL PC",0,3.594499945640564,null,null,null,null,null,null,"TRAIL PC",0,1.2089999914169312,null,{"$f":"R76","v":"TRAIL PC"},0,1.1996999979019165,null,"TRAIL PC",0,1.0388000011444092,null,"TRAIL PC",0,3.4474999904632568,null,null,null,null,null,null,null,null,"WHLA PC",70.7,7.7655000686645508,null,"WHLA PC",70.7,7.4520001411437988,null,"WHLA PC",70.7,7.6384000778198242,null,"SGRLF PC",0,106.31869888305664]
["WHLA PC",8.1059999465942383,8.3049001693725586,8.2335996627807617,7.9019999504089355,8.0940999984741211,7.7699999809265137,7.9608001708984375,7.8956999778747559,6.8263998031616211,7.7655000686645508,7.4520001411437988,7.6384000778198242,93.949399948120117,null,null,null,"WHLA PC",3.8679999999999999,8.1059999465942383,null,"WHLA PC",6.9619999999999997,8.3049001693725586,null,"WHLA PC",3.694,8.2335996627807617,null,"WHLA PC",14.524000000000001,24.644499778747559,null,null,null,null,null,"WHLA PC",0,7.9019999504089355,null,"WHLA PC",0,8.0940999984741211,null,"WHLA PC",0,7.7699999809265137,null,"WHLA PC",0,23.76609992980957,null,null,null,null,null,null,"WHLA PC",0,7.9608001708984375,null,"WHLA PC",0,7.8956999778747559,null,"WHLA PC",0,6.8263998031616211,null,"WHLA PC",0,22.682899951934814,null,null,null,null,null,null,null,null,"WWILSON PC",71.7,12.434100151062012,null,"WWILSON PC",71.7,11.961000442504883,null,"WWILSON PC",71.7,12.285300254821777,null,"TRAIL PC",0,3.3427000045776367]
["WWILSON PC",12.708000183105469,13.050999641418457,12.97350025177002,12.479999542236328,12.818499565124512,12.329999923706055,12.66349983215332,12.586000442504883,10.911600112915039,12.434100151062012,11.961000442504883,12.285300254821777,149.20250034332275,null,null,null,"WWILSON PC",8.1709999999999994,12.708000183105469,null,"WWILSON PC",14.019,13.050999641418457,null,"WWILSON PC",12.108000000000001,12.97350025177002,null,"WWILSON PC",34.298000000000002,38.732500076293945,null,null,null,null,null,"WWILSON PC",0,12.479999542236328,null,"WWILSON PC",0,12.818499565124512,null,"WWILSON PC",0,12.329999923706055,null,"WWILSON PC",0,37.628499031066895,null,null,null,null,null,null,"WWILSON PC",0,12.66349983215332,null,"WWILSON PC",0,12.586000442504883,null,"WWILSON PC",0,10.911600112915039,null,"WWILSON PC",0,36.161100387573242,null,null,null,null,null,null,null,null,"MOSU MT",72.7,0,null,"MOSU MT",72.7,0,null,"MOSU MT",72.7,0,null,"WHLA PC",0,26.20359992980957]
["MOSU MT",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"MOSU MT",1.4999999999999999E-2,0,null,"MOSU MT",0.36199999999999999,0,null,"MOSU MT",0.51,0,null,"MOSU MT",0.88700000000000001,0,null,null,null,null,null,"MOSU MT",0,0,null,"MOSU MT",0,0,null,"MOSU MT",0,0,null,"MOSU MT",0,0,null,null,null,null,null,null,"MOSU MT",0,0,null,"MOSU MT",0,0,null,"MOSU MT",0,0,null,"MOSU MT",0,0,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},73.7,{"$f":"IFERROR(VLOOKUP(#REF!,$A$6:$M$119,11,FALSE),\"\")","v":""},null,{"$f":"#REF!","v":{"$error":"#REF!"}},73.7,{"$f":"IFERROR(VLOOKUP(#REF!,$A$6:$M$119,12,FALSE),\"\")","v":""},null,{"$f":"#REF!","v":{"$error":"#REF!"}},73.7,{"$f":"IFERROR(VLOOKUP(#REF!,$A$6:$M$119,13,FALSE),\"\")","v":""},null,"WWILSON PC",0,42.773599624633789]
["PDW1A1B D21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDW1A1B D21",0.437,0,null,"PDW1A1B D21",0.88600000000000001,0,null,"PDW1A1B D21",{"$f":"AA175","v":0.63},0,null,"PDW1A1B D21",{"$f":"SUM(S80,W80,AA80)","v":1.9529999999999998},{"$f":"SUM(T80,X80,AB80)","v":0}]
["Legacy Total",{"$f":"SUM(B6:B79)","v":3013.6170282661915},{"$f":"SUM(C6:C79)","v":3081.9765708446503},3051.4416297525167,2924.2769845947623,2992.5260889679193,2880.7139744982123,3117.7940043732524,3087.8851783648133,2668.1088230907917,3030.5661522224545,2906.0789742842317,2976.3658141717315,35731.351223431528,null,null,null,{"$f":"A81","v":"Legacy Total"},{"$f":"SUM(S6:S80)","v":3138.9690000000001},{"$f":"SUM(T6:T79)","v":3013.6170282661915},null,{"$f":"R81","v":"Legacy Total"},{"$f":"SUM(W6:W80)","v":3115.0879999999997},{"$f":"SUM(X6:X79)","v":3081.9765708446503},null,"Legacy Total",{"$f":"SUM(AA6:AA80)","v":3014.3810000000008},{"$f":"SUM(AB6:AB79)","v":3051.4416297525167},null,"Legacy Total",{"$f":"SUM(AE6:AE79)","v":9266.4849999999969},{"$f":"SUM(AF6:AF79)","v":9147.0352288633585},null,null,null,null,null,{"$f":"AD81","v":"Legacy Total"},{"$f":"SUM(AM6:AM79)","v":0},{"$f":"SUM(AN6:AN79)","v":2924.2769845947623},null,{"$f":"AL81","v":"Legacy Total"},{"$f":"SUM(AQ6:AQ79)","v":0},{"$f":"SUM(AR6:AR79)","v":2992.5260889679193},null,{"$f":"AP81","v":"Legacy Total"},{"$f":"SUM(AU6:AU79)","v":0},{"$f":"SUM(AV6:AV79)","v":2880.7139744982123},null,{"$f":"AT81","v":"Legacy Total"},{"$f":"SUM(AM81,AQ81,AU81)","v":0},8797.517048060894,null,null,null,null,null,{"$f":"(AY81-AZ81)/AZ81","v":-1},{"$f":"R81","v":"Legacy Total"},{"$f":"SUM(BH6:BH79)","v":0},{"$f":"SUM(BI6:BI79)","v":3117.7940043732524},null,{"$f":"R81","v":"Legacy Total"},{"$f":"SUM(BL6:BL79)","v":0},{"$f":"SUM(BM6:BM79)","v":3087.8851783648133},null,{"$f":"A81","v":"Legacy Total"},{"$f":"SUM(BP6:BP79)","v":0},{"$f":"SUM(BQ6:BQ79)","v":2668.1088230907917},null,{"$f":"A81","v":"Legacy Total"},{"$f":"SUM(BH81,BL81,BP81)","v":0},{"$f":"SUM(BI81,BM81,BQ81)","v":8873.7880058288574},null,null,null,null,null,null,null,null,{"$f":"A81","v":"Legacy Total"},83.7,{"$f":"IFERROR(VLOOKUP($A81,$A$6:$M$119,11,FALSE),\"\")","v":3030.5661522224545},null,{"$f":"A81","v":"Legacy Total"},83.7,{"$f":"IFERROR(VLOOKUP($A81,$A$6:$M$119,12,FALSE),\"\")","v":2906.0789742842317},null,{"$f":"A81","v":"Legacy Total"},83.7,{"$f":"IFERROR(VLOOKUP($A81,$A$6:$M$119,13,FALSE),\"\")","v":2976.3658141717315},null,"Legacy Total",0,10271.900390729308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(V82,$A$6:$M$119,3,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP(Z82,$A$6:$M$119,4,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AP82,$A$6:$M$119,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP($AT82,$A$6:$M$119,7,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($BK82,$A$6:$M$119,9,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A82,$A$6:$M$119,11,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP($A82,$A$6:$M$119,12,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP($A82,$A$6:$M$119,13,FALSE),\"\")","v":""}]
["Wexpro I",{"$f":"B5","v":"2020-06-01"},"2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","Total",null,null,null,{"$f":"A83","v":"Wexpro I"},null,null,null,{"$f":"R83","v":"Wexpro I"},null,null,null,{"$f":"R83","v":"Wexpro I"},null,null,null,{"$f":"R83","v":"Wexpro I"},null,null,null,null,null,null,null,{"$f":"AD83","v":"Wexpro I"},null,null,null,{"$f":"AL83","v":"Wexpro I"},null,null,null,{"$f":"AL83","v":"Wexpro I"},null,null,null,{"$f":"AL83","v":"Wexpro I"},null,null,null,null,null,null,null,null,{"$f":"AT83","v":"Wexpro I"},null,null,null,{"$f":"AX83","v":"Wexpro I"},null,null,null,"Wexpro I",null,null,null,{"$f":"A83","v":"Wexpro I"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A83,$A$6:$M$119,11,FALSE),\"\")","v":44256},null,null,null,{"$f":"IFERROR(VLOOKUP($A83,$A$6:$M$119,12,FALSE),\"\")","v":44287},null,null,null,{"$f":"IFERROR(VLOOKUP($A83,$A$6:$M$119,13,FALSE),\"\")","v":44317},null,"Wexpro I"]
["CCRUNIT MT",52.4010009765625,53.013099670410156,51.937400817871094,49.275001525878906,49.944099426269531,47.436000823974609,48.133701324462891,47.290500640869141,40.535598754882812,45.703300476074219,43.508998870849609,44.246299743652344,{"$f":"SUM(B84:M84)","v":573.42500305175781},null,null,null,"CCRUNIT MT",{"$f":"IFERROR(VLOOKUP(R84,$R$116:$S$210,2,FALSE),0)*O139","v":53.485845841459181},{"$f":"IFERROR(VLOOKUP(R84,$A$6:$M$119,2,FALSE),\"\")","v":52.4010009765625},null,"CCRUNIT MT",{"$f":"IFERROR(VLOOKUP(V84,$V$116:$W$210,2,FALSE),0)*O140","v":56.259125805466212},{"$f":"IFERROR(VLOOKUP(V84,$A$6:$M$119,3,FALSE),\"\")","v":53.013099670410156},null,"CCRUNIT MT",{"$f":"AA135*O141","v":54.85785523006416},{"$f":"IFERROR(VLOOKUP(Z84,$A$6:$M$119,4,FALSE),\"\")","v":51.937400817871094},null,"CCRUNIT MT",{"$f":"SUM(S84,W84,AA84)","v":164.60282687698955},{"$f":"SUM(T84,X84,AB84)","v":157.35150146484375},null,null,null,null,null,"CCRUNIT MT",{"$f":"IFERROR(VLOOKUP(AL84,$AL$116:$AM$206,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL84,$A$6:$M$119,5,FALSE),\"\")","v":49.275001525878906},null,"CCRUNIT MT",{"$f":"IFERROR(VLOOKUP(AP84,$AP$116:$AQ$215,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AP84,$A$6:$M$119,6,FALSE),\"\")","v":49.944099426269531},null,"CCRUNIT MT",{"$f":"IFERROR(VLOOKUP(AT84,$AT$116:$AU$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AT84,$A$6:$M$119,7,FALSE),\"\")","v":47.436000823974609},null,"CCRUNIT MT",{"$f":"SUM(AM84,AQ84,AU84)","v":0},{"$f":"SUM(AN84,AR84,AV84)","v":146.65510177612305},null,null,null,null,null,null,{"$f":"R84","v":"CCRUNIT MT"},{"$f":"IFERROR(VLOOKUP($BG84,$BG$114:$BH$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BG84,$A$6:$M$119,8,FALSE),\"\")","v":48.133701324462891},null,{"$f":"R84","v":"CCRUNIT MT"},{"$f":"IFERROR(VLOOKUP($BK84,$BK$118:$BL$207,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BK84,$A$6:$M$119,9,FALSE),\"\")","v":47.290500640869141},null,{"$f":"A84","v":"CCRUNIT MT"},{"$f":"IFERROR(VLOOKUP($BO84,$BO$117:$BP$204,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BO84,$A$6:$M$119,10,FALSE),0)","v":40.535598754882812},null,"CCRUNIT MT",{"$f":"SUM(BH84,BL84,BP84)","v":0},135.95980072021484,null,null,null,null,null,null,null,null,{"$f":"A84","v":"CCRUNIT MT"},null,{"$f":"IFERROR(VLOOKUP($A84,$A$6:$M$119,11,FALSE),\"\")","v":45.703300476074219},null,{"$f":"A84","v":"CCRUNIT MT"},null,{"$f":"IFERROR(VLOOKUP($A84,$A$6:$M$119,12,FALSE),\"\")","v":43.508998870849609},null,{"$f":"A84","v":"CCRUNIT MT"},null,{"$f":"IFERROR(VLOOKUP($A84,$A$6:$M$119,13,FALSE),\"\")","v":44.246299743652344},null,"CCRUNIT D8",0,0]
["CCRUNIT D8",246.84599304199219,247.41409301757813,240.54139709472656,226.76400756835937,227.81590270996094,213.92100524902344,214.83929443359375,209.1011962890625,177.71600341796875,198.83399963378906,187.94400024414062,189.875,{"$f":"SUM(B85:M85)","v":2581.6118927001953},null,null,null,"CCRUNIT D8",{"$f":"IFERROR(VLOOKUP(R85,$R$116:$S$210,2,FALSE),0)","v":252.393},246.84599304199219,null,"CCRUNIT D8",{"$f":"IFERROR(VLOOKUP(V85,$V$116:$W$210,2,FALSE),0)","v":267.97500000000002},247.41409301757813,null,"CCRUNIT D8",{"$f":"IFERROR(VLOOKUP(Z85,$Z$116:$AA$210,2,FALSE),0)","v":254.27699999999999},240.54139709472656,null,"CCRUNIT D8",{"$f":"SUM(S85,W85,AA85)","v":774.64499999999998},734.80148315429687,null,null,null,null,null,"CCRUNIT D8",0,226.76400756835937,null,"CCRUNIT D8",0,227.81590270996094,null,"CCRUNIT D8",0,213.92100524902344,null,"CCRUNIT D8",{"$f":"SUM(AM85,AQ85,AU85)","v":0},{"$f":"SUM(AN85,AR85,AV85)","v":668.50091552734375},null,null,null,null,null,null,"CCRUNIT D8",0,214.83929443359375,null,"CCRUNIT D8",0,209.1011962890625,null,"CCRUNIT D8",0,177.71600341796875,null,"CCRUNIT D8",0,601.656494140625,null,null,null,null,null,null,null,null,"CCRUNIT D8",86.7,{"$f":"IFERROR(VLOOKUP($A85,$A$6:$M$119,11,FALSE),\"\")","v":198.83399963378906},null,"CCRUNIT D8",86.7,{"$f":"IFERROR(VLOOKUP($A85,$A$6:$M$119,12,FALSE),\"\")","v":187.94400024414062},null,"CCRUNIT D8",86.7,{"$f":"IFERROR(VLOOKUP($A85,$A$6:$M$119,13,FALSE),\"\")","v":189.875},null,"MESA D8",0,938.65829467773437]
["KNY FLD D8",20.472000122070313,20.875400543212891,20.608800888061523,19.691999435424805,20.097299575805664,19.215000152587891,19.619899749755859,19.393600463867188,16.718799591064453,18.959600448608398,18.146999359130859,18.550399780273437,232.34980010986328,null,null,null,"KNY FLD D8",0,20.472000122070313,null,"KNY FLD D8",0,20.875400543212891,null,"KNY FLD D8",15.391,20.608800888061523,null,"KNY FLD D8",{"$f":"SUM(S86,W86,AA86)","v":15.391},{"$f":"SUM(T86,X86,AB86)","v":61.956201553344727},null,null,null,null,null,"KNY FLD D8",0,19.691999435424805,null,"KNY FLD D8",0,20.097299575805664,null,"KNY FLD D8",0,19.215000152587891,null,"KNY FLD D8",{"$f":"SUM(AM86,AQ86,AU86)","v":0},{"$f":"SUM(AN86,AR86,AV86)","v":59.004299163818359},null,null,null,null,null,null,"KNY FLD D8",0,19.619899749755859,null,"KNY FLD D8",0,19.393600463867188,null,"KNY FLD D8",0,16.718799591064453,null,"KNY FLD D8",0,55.7322998046875,null,null,null,null,null,null,null,null,"KNY FLD D8",null,null,null,"KNY FLD D8",null,null,null,"KNY FLD D8"]
["MESA D8",681.74700927734375,677.35308837890625,653.40557861328125,611.60400390625,612.64990234375,575.8380126953125,578.872314453125,563.967529296875,479.768798828125,537.27032470703125,508.29000854492187,513.939697265625,6994.7062683105469,null,null,null,"MESA D8",442.108,681.74700927734375,null,"MESA D8",436.10300000000001,677.35308837890625,null,"MESA D8",415.62700000000001,653.40557861328125,null,"MESA D8",1293.838,2012.5056762695312,null,null,null,null,null,"MESA D8",0,611.60400390625,null,"MESA D8",0,612.64990234375,null,"MESA D8",0,575.8380126953125,null,"MESA D8",0,1800.0919189453125,null,null,null,null,null,null,"MESA D8",0,578.872314453125,null,"MESA D8",0,563.967529296875,null,"MESA D8",0,479.768798828125,null,"MESA D8",0,1622.608642578125,null,null,null,null,null,null,null,null,"MESA D8",null,null,null,"MESA D8",null,null,null,"MESA D8",null,null,null,"z18 CCRK D8"]
["TRAIL D8",100.44899749755859,101.0010986328125,98.421897888183594,92.94000244140625,93.818397521972656,88.788002014160156,89.806999206542969,87.984199523925781,75.233200073242188,84.645500183105469,80.427001953125,81.650901794433594,1075.1661987304687,null,null,null,"TRAIL D8",105.489,100.44899749755859,null,"TRAIL D8",52.921999999999997,101.0010986328125,null,"TRAIL D8",52.911999999999999,98.421897888183594,null,"TRAIL D8",211.32300000000001,299.87199401855469,null,null,null,null,null,"TRAIL D8",0,92.94000244140625,null,"TRAIL D8",0,93.818397521972656,null,"TRAIL D8",0,88.788002014160156,null,"TRAIL D8",0,275.54640197753906,null,null,null,null,null,null,"TRAIL D8",0,89.806999206542969,null,"TRAIL D8",0,87.984199523925781,null,"TRAIL D8",0,75.233200073242188,null,"TRAIL D8",0,253.02439880371094,null,null,null,null,null,null,null,null,"TRAIL D8",88.7,{"$f":"IFERROR(VLOOKUP($A88,$A$6:$M$119,11,FALSE),\"\")","v":84.645500183105469},null,"TRAIL D8",88.7,{"$f":"IFERROR(VLOOKUP($A88,$A$6:$M$119,12,FALSE),\"\")","v":80.427001953125},null,"TRAIL D8",88.7,{"$f":"IFERROR(VLOOKUP($A88,$A$6:$M$119,13,FALSE),\"\")","v":81.650901794433594},null,"z18 PINED D8",0,796.36601257324219]
["z20 MESA D8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z20 MESA D8",253.09700000000001,0,null,{"$f":"R89","v":"z20 MESA D8"},250.73599999999999,0,null,{"$f":"R89","v":"z20 MESA D8"},235.04599999999999,0,null,{"$f":"R89","v":"z20 MESA D8"},{"$f":"SUM(S89,W89,AA89)","v":738.87899999999991},{"$f":"SUM(T89,X89,AB89)","v":0},null,null,null,null,null,"z20 MESA D8",0,0,null,{"$f":"AL89","v":"z20 MESA D8"},0,0,null,{"$f":"AP89","v":"z20 MESA D8"},0,0,null,{"$f":"AT89","v":"z20 MESA D8"},{"$f":"SUM(AM89,AQ89,AU89)","v":0},{"$f":"SUM(AN89,AR89,AV89)","v":0},null,null,null,null,null,null,"z20 MESA D8",0,0,null,"z20 MESA D8",0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(BH89,BL89,BP89)","v":0},{"$f":"SUM(BI89,BM89,BQ89)","v":0},null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},85.7,{"$f":"IFERROR(VLOOKUP(#REF!,$A$6:$M$119,11,FALSE),\"\")","v":""},null,{"$f":"#REF!","v":{"$error":"#REF!"}},85.7,{"$f":"IFERROR(VLOOKUP(#REF!,$A$6:$M$119,12,FALSE),\"\")","v":""},null,{"$f":"#REF!","v":{"$error":"#REF!"}},85.7,{"$f":"IFERROR(VLOOKUP(#REF!,$A$6:$M$119,13,FALSE),\"\")","v":""},null,"KNY FLD D8",0,43.799700736999512]
["z20 TRAIL D8",0,0,0,0,204.83250427246094,174.218994140625,161.97810363769531,148.11489868164062,119.52359771728516,127.97730255126953,116.47799682617187,113.85679626464844,1166.9801940917969,null,null,null,{"$f":"A90","v":"z20 TRAIL D8"},0,0,null,{"$f":"R90","v":"z20 TRAIL D8"},0,0,null,{"$f":"R90","v":"z20 TRAIL D8"},0,0,null,{"$f":"R90","v":"z20 TRAIL D8"},{"$f":"SUM(S90,W90,AA90)","v":0},{"$f":"SUM(T90,X90,AB90)","v":0}]
["z21 CCRK D8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"z21 CCRK D8",0,0,null,"z21 CCRK D8",0,0,null,"z21 CCRK D8",0,0,null,"z21 CCRK D8",0,0]
["z21 CHBT D8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"z21 CHBT D8",0,0,null,"z21 CHBT D8",0,0,null,"z21 CHBT D8",0,0,null,"z21 CHBT D8",0,0]
["z21 TRAIL D8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"z21 TRAIL D8",0,0,null,{"$f":"R93","v":"z21 TRAIL D8"},0,0,null,"z21 TRAIL D8",0,0,null,"z21 TRAIL D8",0,0]
["Wexpro I Total",{"$f":"SUM(B84:B93)","v":1101.9150009155273},1099.6567802429199,1064.915075302124,1000.2750148773193,1209.1581058502197,1119.4170150756836,1113.2503128051758,1075.8519248962402,909.49599838256836,1013.3900279998779,954.79500579833984,962.11909484863281,12624.239356994629,null,null,null,"Wexpro l Total",{"$f":"SUM(S84:S93)","v":1106.5728458414592},{"$f":"SUM(T84:T93)","v":1101.9150009155273},null,"Wexpro l Total",{"$f":"SUM(W84:W93)","v":1063.9951258054662},{"$f":"SUM(X84:X93)","v":1099.6567802429199},null,"Wexpro l Total",{"$f":"SUM(AA84:AA93)","v":1028.1108552300643},{"$f":"SUM(AB84:AB93)","v":1064.915075302124},null,"Wexpro l Total",582.76300000000003,840.7417049407959,null,null,null,null,null,{"$f":"Z94","v":"Wexpro l Total"},{"$f":"SUM(AM84:AM93)","v":0},{"$f":"SUM(AN84:AN93)","v":1000.2750148773193},null,{"$f":"AD94","v":"Wexpro l Total"},{"$f":"SUM(AQ84:AQ93)","v":0},{"$f":"SUM(AR84:AR93)","v":1004.3256015777588},null,"Wexpro l Total",{"$f":"SUM(AU84:AU93)","v":0},{"$f":"SUM(AV84:AV93)","v":945.19802093505859},null,"Wexpro l Total",{"$f":"SUM(AM94,AQ94,AU94)","v":0},{"$f":"SUM(AN94,AR94,AV94)","v":2949.7986373901367},null,null,null,null,null,{"$f":"(AY94-AZ94)/AZ94","v":-1},"Wexpro l Total",{"$f":"SUM(BH84:BH93)","v":0},{"$f":"SUM(BI84:BI93)","v":951.27220916748047},null,"Wexpro l Total",{"$f":"SUM(BL84:BL93)","v":0},{"$f":"SUM(BM84:BM93)","v":927.73702621459961},null,"Wexpro l Total",{"$f":"SUM(BP84:BP93)","v":0},{"$f":"SUM(BQ84:BQ93)","v":789.9724006652832},null,"Wexpro l Total",{"$f":"SUM(BH94,BL94,BP94)","v":0},{"$f":"SUM(BI94,BM94,BQ94)","v":2668.9816360473633},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A94,$A$6:$M$119,11,FALSE),\"\")","v":1013.3900279998779},null,null,null,{"$f":"IFERROR(VLOOKUP($A94,$A$6:$M$119,12,FALSE),\"\")","v":954.79500579833984},null,null,null,{"$f":"IFERROR(VLOOKUP($A94,$A$6:$M$119,13,FALSE),\"\")","v":962.11909484863281},null,"New Drill Total",0,3426.4549131393433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(R95,$A$6:$M$119,2,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP(V95,$A$6:$M$119,3,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP(Z95,$A$6:$M$119,4,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AL95,$A$6:$M$119,5,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP($AP95,$A$6:$M$119,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP($AT95,$A$6:$M$119,7,FALSE),\"\")","v":""},null,null,null,null,null,"IRP Variance",{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 20-057-02"},"Dominion Energy Utah",null,null,null,null,{"$f":"IFERROR(VLOOKUP($BG95,$A$6:$M$119,8,FALSE),\"\")","v":""},null,null,null,{"$f":"IFERROR(VLOOKUP($BK95,$A$6:$M$119,9,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",null,null,null,""]
["Wexpro II",{"$f":"B5","v":"2020-06-01"},"2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01",{"$f":"N83","v":"Total"},null,null,null,{"$f":"A96","v":"Wexpro II"},null,null,null,"Wexpro II",null,null,null,"Wexpro II",null,null,null,{"$f":"V96","v":"Wexpro II"},null,null,null,null,null,null,null,{"$f":"AD96","v":"Wexpro II"},null,null,null,"Wexpro II",null,null,null,"Wexpro II",null,null,null,"Wexpro II",null,null,null,null,null,null,null,null,"Wexpro II",null,null,null,{"$f":"BG96","v":"Wexpro II"},null,null,null,{"$f":"BK96","v":"Wexpro II"},null,null,null,{"$f":"BO96","v":"Wexpro II"},null,null,null,null,null,null,null,null,null,null,{"$f":"A96","v":"Wexpro II"},90.7,44256,null,{"$f":"A96","v":"Wexpro II"},90.7,44287,null,{"$f":"A96","v":"Wexpro II"},90.7,44317,null,"Wexpro II",0,130398]
["CCOPA 2E",4.7820000648498535,4.9134998321533203,4.8856000900268555,4.7010002136230469,4.8298001289367676,4.6500000953674316,4.7771000862121582,4.7491998672485352,4.118800163269043,4.6964998245239258,4.5180001258850098,4.6406998634338379,{"$f":"SUM(B97:M97)","v":56.262200355529785},null,null,null,"CCOPA 2E",{"$f":"IFERROR(VLOOKUP(R97,$R$116:$S$210,2,FALSE),0)","v":4.4429999999999996},{"$f":"IFERROR(VLOOKUP(R97,$A$6:$M$119,2,FALSE),\"\")","v":4.7820000648498535},null,"CCOPA 2E",{"$f":"IFERROR(VLOOKUP(V97,$V$116:$W$210,2,FALSE),0)","v":4.1269999999999998},{"$f":"IFERROR(VLOOKUP(V97,$A$6:$M$119,3,FALSE),\"\")","v":4.9134998321533203},null,{"$f":"R97","v":"CCOPA 2E"},{"$f":"IFERROR(VLOOKUP(Z97,$Z$116:$AA$208,2,FALSE),0)","v":3.5230000000000001},{"$f":"IFERROR(VLOOKUP(Z97,$A$6:$M$119,4,FALSE),\"\")","v":4.8856000900268555},null,"CCOPA 2E",{"$f":"SUM(S97,W97,AA97)","v":12.093},{"$f":"SUM(T97,X97,AB97)","v":14.581099987030029},null,{"$f":"'Ex 1 HDD'!I3","v":"IRP Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 20-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Dominion Energy Utah"},null,"CCOPA 2E",{"$f":"IFERROR(VLOOKUP(AL97,$AL$116:$AM$206,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL97,$A$6:$M$119,5,FALSE),\"\")","v":4.7010002136230469},null,"CCOPA 2E",{"$f":"IFERROR(VLOOKUP(AP97,$AP$116:$AQ$215,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AP97,$A$6:$M$119,6,FALSE),\"\")","v":4.8298001289367676},null,"CCOPA 2E",{"$f":"IFERROR(VLOOKUP(AT97,$AT$116:$AU$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($AT97,$A$6:$M$119,7,FALSE),\"\")","v":4.6500000953674316},null,"CCOPA 2E",{"$f":"SUM(AM97,AQ97,AU97)","v":0},{"$f":"SUM(AN97,AR97,AV97)","v":14.180800437927246},null,null,null,null,null,null,{"$f":"R97","v":"CCOPA 2E"},{"$f":"IFERROR(VLOOKUP($BG97,$BG$114:$BH$209,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BG97,$A$6:$M$119,8,FALSE),\"\")","v":4.7771000862121582},null,{"$f":"R97","v":"CCOPA 2E"},{"$f":"IFERROR(VLOOKUP($BK97,$BK$117:$BL$207,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BK97,$A$6:$M$119,9,FALSE),\"\")","v":4.7491998672485352},null,{"$f":"A97","v":"CCOPA 2E"},{"$f":"IFERROR(VLOOKUP($BO97,$BO$117:$BP$207,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($BO97,$A$6:$M$119,10,FALSE),0)","v":4.118800163269043},null,{"$f":"A97","v":"CCOPA 2E"},{"$f":"SUM(BH97,BL97,BP97)","v":0},{"$f":"SUM(BI97,BM97,BQ97)","v":13.645100116729736},null,null,null,null,null,null,null,null,{"$f":"A97","v":"CCOPA 2E"},91.7,4.6964998245239258,null,{"$f":"A97","v":"CCOPA 2E"},91.7,4.5180001258850098,null,{"$f":"A97","v":"CCOPA 2E"},91.7,4.6406998634338379,null,"CCOPA 2E",0,16.365299701690674]
["CCRUNIT2EMT",24.402000427246094,25.029399871826172,24.846500396728516,23.868000030517578,24.483800888061523,23.312999725341797,23.916500091552734,23.746000289916992,20.560400009155273,23.408100128173828,22.493999481201172,23.076400756835938,{"$f":"SUM(B98:M98)","v":283.14410209655762},null,null,null,"CCRUNIT2EMT",23.314,24.402000427246094,null,"CCRUNIT2EMT",26.321999999999999,25.029399871826172,null,"CCRUNIT2EMT",27.247,24.846500396728516,null,"CCRUNIT2EMT",{"$f":"SUM(S98,W98,AA98)","v":76.882999999999996},{"$f":"SUM(T98,X98,AB98)","v":74.277900695800781},null,null,null,null,null,"CCRUNIT2EMT",{"$f":"IFERROR(VLOOKUP(AL98,$AL$116:$AM$206,2,FALSE),0)*P142","v":0},23.868000030517578,null,"CCRUNIT2EMT",{"$f":"IFERROR(VLOOKUP(AP98,$AP$116:$AQ$206,2,FALSE),0)*P143","v":0},24.483800888061523,null,"CCRUNIT2EMT",{"$f":"IFERROR(VLOOKUP(AT98,$AT$116:$AU$208,2,FALSE),0)*P144","v":0},23.312999725341797,null,"CCRUNIT2EMT",{"$f":"SUM(AM98,AQ98,AU98)","v":0},{"$f":"SUM(AN98,AR98,AV98)","v":71.664800643920898},null,null,null,null,null,null,"CCRUNIT2EMT",{"$f":"IFERROR(VLOOKUP($BG98,$BG$118:$BH$209,2,FALSE),0)*P145","v":0},23.916500091552734,null,"CCRUNIT2EMT",{"$f":"IFERROR(VLOOKUP($BK98,$BK$117:$BL$207,2,FALSE),0)*P146","v":0},23.746000289916992,null,"CCRUNIT2EMT",{"$f":"IFERROR(VLOOKUP($BO98,$BO$117:$BP$207,2,FALSE),0)*P147","v":0},20.560400009155273,null,"CCRUNIT2EMT",0,68.222900390625,null,null,null,null,null,null,null,null,{"$f":"A98","v":"CCRUNIT2EMT"},92.7,23.408100128173828,null,{"$f":"A98","v":"CCRUNIT2EMT"},92.7,22.493999481201172,null,{"$f":"A98","v":"CCRUNIT2EMT"},92.7,23.076400756835938,null,"CCRUNIT 2D8",0,300.71699523925781]
["CCRUNIT 2D8",100.25099945068359,100.4430980682373,97.622100830078125,92.000999450683594,92.395500183105469,86.718002319335937,87.054201126098633,84.701299667358398,71.962800025939941,80.48530101776123,76.053001403808594,76.808698654174805,1046.4960021972656,null,null,null,"CCRUNIT 2D8",95.177999999999997,100.25099945068359,null,"CCRUNIT 2D8",94.546000000000006,100.4430980682373,null,"CCRUNIT 2D8",91.213999999999999,97.622100830078125,null,"CCRUNIT 2D8",{"$f":"SUM(S99,W99,AA99)","v":280.93799999999999},{"$f":"SUM(T99,X99,AB99)","v":298.31619834899902},null,null,null,null,null,"CCRUNIT 2D8",{"$f":"IFERROR(VLOOKUP(AL99,$AL$116:$AM$206,2,FALSE),0)","v":0},92.000999450683594,null,"CCRUNIT 2D8",{"$f":"IFERROR(VLOOKUP(AP99,$AP$116:$AQ$215,2,FALSE),0)","v":0},92.395500183105469,null,"CCRUNIT 2D8",{"$f":"IFERROR(VLOOKUP(AT99,$AT$116:$AU$208,2,FALSE),0)","v":0},86.718002319335937,null,"CCRUNIT 2D8",{"$f":"SUM(AM99,AQ99,AU99)","v":0},{"$f":"SUM(AN99,AR99,AV99)","v":271.114501953125},null,null,null,null,null,null,"CCRUNIT 2D8",{"$f":"IFERROR(VLOOKUP($BG99,$BG$114:$BH$209,2,FALSE),0)","v":0},87.054201126098633,null,"CCRUNIT 2D8",{"$f":"IFERROR(VLOOKUP($BK99,$BK$117:$BL$207,2,FALSE),0)","v":0},84.701299667358398,null,"CCRUNIT 2D8",{"$f":"IFERROR(VLOOKUP($BO99,$BO$117:$BP$207,2,FALSE),0)","v":0},71.962800025939941,null,"CCRUNIT 2D8",0,243.71830081939697,"IRP Variance","Docket No. 19-057-01","Dominion Energy Utah",null,null,null,null,null,{"$f":"A99","v":"CCRUNIT 2D8"},null,80.48530101776123,null,{"$f":"A99","v":"CCRUNIT 2D8"},null,76.053001403808594,null,{"$f":"A99","v":"CCRUNIT 2D8"},null,76.808698654174805,null,"CCRUNIT 2E",0,732.05680847167969]
["CCRUNIT 2E",284.98800659179687,290.49789428710937,286.7034912109375,273.947998046875,279.61068725585937,267.36599731445312,273.0697021484375,269.97589111328125,232.83120727539062,264.08590698242187,252.84599304199219,258.54620361328125,3234.4689788818359,null,null,null,"CCRUNIT 2E",262.572,284.98800659179687,null,"CCRUNIT 2E",277.73700000000002,290.49789428710937,null,"CCRUNIT 2E",278.27699999999999,286.7034912109375,null,"CCRUNIT 2E",818.58600000000001,862.18939208984375,null,null,null,null,null,"CCRUNIT 2E",0,273.947998046875,null,"CCRUNIT 2E",0,279.61068725585937,null,"CCRUNIT 2E",0,267.36599731445312,null,"CCRUNIT 2E",0,820.9246826171875,null,null,null,null,null,null,"CCRUNIT 2E",0,273.0697021484375,null,"CCRUNIT 2E",0,269.97589111328125,null,"CCRUNIT 2E",0,232.83120727539062,null,"CCRUNIT 2E",0,775.87680053710938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCRUNIT2EMT",0,67.914300918579102]
["TRAIL 2E",404.24398803710938,409.92849731445312,402.64968872070312,383.04598999023437,389.3599853515625,370.88101196289062,377.43121337890625,371.88839721679687,319.69839477539062,361.52200317382812,345.14700317382812,351.9739990234375,4487.7701721191406,null,null,null,"TRAIL 2E",433.41899999999998,404.24398803710938,null,"TRAIL 2E",326.70499999999998,409.92849731445312,null,"TRAIL 2E",330.971,402.64968872070312,null,"TRAIL 2E",1091.095,1216.8221740722656,null,null,null,null,null,"TRAIL 2E",0,383.04598999023437,null,"TRAIL 2E",0,389.3599853515625,null,"TRAIL 2E",0,370.88101196289062,null,"TRAIL 2E",0,1143.2869873046875,null,null,null,null,null,null,"TRAIL 2E",0,377.43121337890625,null,"TRAIL 2E",0,371.88839721679687,null,"TRAIL 2E",0,319.69839477539062,null,"TRAIL 2E",0,1069.0180053710937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL 2D8",0,98.629899978637695]
["TRAIL 2E MT",54.506999969482422,55.437301635742187,54.603401184082031,52.080001831054687,53.065799713134766,50.66400146484375,51.667701721191406,51.013599395751953,43.937599182128906,49.773601531982422,47.601001739501953,48.620399475097656,612.97140884399414,null,null,null,"TRAIL 2E MT",50.777000000000001,54.506999969482422,null,"TRAIL 2E MT",50.701999999999998,55.437301635742187,null,"TRAIL 2E MT",51.258000000000003,54.603401184082031,null,"TRAIL 2E MT",152.73699999999999,164.54770278930664,null,null,null,null,null,"TRAIL 2E MT",0,52.080001831054687,null,"TRAIL 2E MT",0,53.065799713134766,null,"TRAIL 2E MT",0,50.66400146484375,null,"TRAIL 2E MT",0,155.8098030090332,null,null,null,null,null,null,"TRAIL 2E MT",0,51.667701721191406,null,"TRAIL 2E MT",0,51.013599395751953,null,"TRAIL 2E MT",0,43.937599182128906,null,"TRAIL 2E MT",0,146.61890029907227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL 2E",0,1085.8870849609375]
["WHISKEYC 2E",98.28900146484375,99.742500305175781,98.012702941894531,93.261001586914063,94.80419921875,90.300003051757812,91.880897521972656,90.513801574707031,77.789596557617187,87.940803527832031,83.933998107910156,85.566200256347656,1092.0347061157227,null,null,null,"WHISKEYC 2E",99.989000000000004,98.28900146484375,null,"WHISKEYC 2E",99.754000000000005,99.742500305175781,null,"WHISKEYC 2E",97.158000000000001,98.012702941894531,null,"WHISKEYC 2E",296.90100000000001,296.04420471191406,null,null,null,null,null,"WHISKEYC 2E",0,93.261001586914063,null,"WHISKEYC 2E",0,94.80419921875,null,"WHISKEYC 2E",0,90.300003051757812,null,"WHISKEYC 2E",{"$f":"SUM(AM103,AQ103,AU103)","v":0},{"$f":"SUM(AN103,AR103,AV103)","v":278.36520385742187},null,null,null,null,null,null,"WHISKEYC 2E",0,91.880897521972656,null,"WHISKEYC 2E",0,90.513801574707031,null,"WHISKEYC 2E",0,77.789596557617187,null,"WHISKEYC 2E",0,260.18429565429687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL 2E MT",0,159.18190002441406]
["WHISKEY MT",33.266998291015625,33.703201293945313,33.064601898193359,31.409999847412109,31.877300262451172,30.318000793457031,30.801599502563477,30.299400329589844,26.003599166870117,29.357000350952148,27.981000900268555,28.48900032043457,366.57170295715332,null,null,null,"WHISKEY MT",31.853999999999999,33.266998291015625,null,"WHISKEY MT",31.376999999999999,33.703201293945313,null,"WHISKEY MT",34.847999999999999,33.064601898193359,null,"WHISKEY MT",98.078999999999994,100.0348014831543,null,null,null,null,null,"WHISKEY MT",0,31.409999847412109,null,"WHISKEY MT",0,31.877300262451172,null,"WHISKEY MT",0,30.318000793457031,null,"WHISKEY MT",0,93.605300903320313,null,9.1999999999999993,null,null,null,null,"WHISKEY MT",0,30.801599502563477,null,"WHISKEY MT",0,30.299400329589844,null,"WHISKEY MT",0,26.003599166870117,null,"WHISKEY MT",0,87.104598999023438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHISKEYC 2E",0,534.40789794921875]
["TRAIL 2D8",94.527000427246094,94.394996643066406,91.406600952148438,85.805999755859375,86.145896911621094,81.111000061035156,81.653999328613281,79.638999938964844,67.810401916503906,75.993400573730469,71.936996459960937,72.775596618652344,983.20088958740234,null,null,null,"TRAIL 2D8",65.23,94.527000427246094,null,"TRAIL 2D8",18.459,94.394996643066406,null,"TRAIL 2D8",18.334,91.406600952148438,null,"TRAIL 2D8",102.02300000000001,280.32859802246094,null,null,null,null,null,"TRAIL 2D8",0,85.805999755859375,null,"TRAIL 2D8",0,86.145896911621094,null,"TRAIL 2D8",0,81.111000061035156,null,"TRAIL 2D8",0,253.06289672851562,null,null,null,null,null,null,"TRAIL 2D8",0,81.653999328613281,null,"TRAIL 2D8",0,79.638999938964844,null,"TRAIL 2D8",0,67.810401916503906,null,"TRAIL 2D8",0,229.10340118408203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z18 CCRK 2D8",0,473.40440368652344]
["CCRUNIT MT",21.791999816894531,22.044099807739258,21.597700119018555,20.489999771118164,20.770000457763672,19.725000381469727,20.016700744628906,19.663299560546875,16.856000900268555,19.006099700927734,18.093000411987305,18.398500442504883,238.45240211486816,null,null,null,"CCRUNIT MT",{"$f":"S137*P139","v":22.243154158540818},{"$f":"B106","v":21.791999816894531},null,{"$f":"R106","v":"CCRUNIT MT"},{"$f":"W137*P140","v":23.393874194533797},{"$f":"C106","v":22.044099807739258},null,{"$f":"R106","v":"CCRUNIT MT"},{"$f":"AA135*P141","v":22.812144769935838},{"$f":"D106","v":21.597700119018555},null,{"$f":"R106","v":"CCRUNIT MT"},{"$f":"SUM(S106,W106,AA106)","v":68.449173123010453},{"$f":"SUM(T106,X106,AB106)","v":65.433799743652344}]
["z20 TRAIL2D8",0,0,0,0,394.62380981445312,335.7869873046875,312.275390625,285.60610961914062,230.5072021484375,246.84060668945313,224.6820068359375,219.64430236816406,2249.9664154052734,null,null,null,"z20 TRAIL2D8",{"$f":"IFERROR(VLOOKUP(R107,$R$116:$S$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(R107,$A$6:$M$119,2,FALSE),\"\")","v":0},null,{"$f":"R107","v":"z20 TRAIL2D8"},{"$f":"IFERROR(VLOOKUP(V107,$V$116:$W$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(V107,$A$6:$M$119,3,FALSE),\"\")","v":0},null,{"$f":"R107","v":"z20 TRAIL2D8"},{"$f":"IFERROR(VLOOKUP(Z107,$Z$116:$AA$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z107,$A$6:$M$119,4,FALSE),\"\")","v":0},null,{"$f":"R107","v":"z20 TRAIL2D8"},{"$f":"SUM(S107,W107,AA107)","v":0},{"$f":"SUM(T107,X107,AB107)","v":0}]
["z21 CCRK 2D8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"z21 CCRK 2D8",{"$f":"IFERROR(VLOOKUP(R108,$R$116:$S$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(R108,$A$6:$M$119,2,FALSE),\"\")","v":0},null,"z21 CCRK 2D8",{"$f":"IFERROR(VLOOKUP(V108,$V$116:$W$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(V108,$A$6:$M$119,3,FALSE),\"\")","v":0},null,"z21 CCRK 2D8",{"$f":"IFERROR(VLOOKUP(Z108,$Z$116:$AA$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z108,$A$6:$M$119,4,FALSE),\"\")","v":0},null,"z21 CCRK 2D8",0,0]
["z21 TRAIL2D8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"z21 TRAIL2D8",{"$f":"IFERROR(VLOOKUP(R109,$R$116:$S$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(R109,$A$6:$M$119,2,FALSE),\"\")","v":0},null,"z21 TRAIL2D8",{"$f":"IFERROR(VLOOKUP(V109,$V$116:$W$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(V109,$A$6:$M$119,3,FALSE),\"\")","v":0},null,"z21 TRAIL2D8",{"$f":"IFERROR(VLOOKUP(Z109,$Z$116:$AA$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z109,$A$6:$M$119,4,FALSE),\"\")","v":0},null,"z21 TRAIL2D8",0,0]
["z21 WSKY 2D8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"z21 WSKY 2D8",{"$f":"IFERROR(VLOOKUP(R110,$R$116:$S$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(R110,$A$6:$M$119,2,FALSE),\"\")","v":0},null,"z21 WSKY 2D8",{"$f":"IFERROR(VLOOKUP(V110,$V$116:$W$210,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(V110,$A$6:$M$119,3,FALSE),\"\")","v":0},null,"z21 WSKY 2D8",{"$f":"IFERROR(VLOOKUP(Z110,$Z$116:$AA$208,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Z110,$A$6:$M$119,4,FALSE),\"\")","v":0},null,"z21 WSKY 2D8",0,0]
["Wexpro II Total",{"$f":"SUM(B97:B110)","v":1121.0489945411682},1136.1344890594482,1115.392388343811,1060.610990524292,1471.9667801856995,1360.8330044746399,1354.545006275177,1311.7959985733032,1112.0760021209717,1243.1093235015869,1175.2860016822815,1188.5400013923645,14651.338980674744,null,null,null,"Wexpro II Total",{"$f":"SUM(S97:S110)","v":1089.0191541585409},{"$f":"SUM(T97:T110)","v":1121.0489945411682},null,"Wexpro II Total",{"$f":"SUM(W97:W110)","v":953.12287419453378},{"$f":"SUM(X97:X110)","v":1136.1344890594482},null,"Wexpro II Total",{"$f":"SUM(AA97:AA110)","v":955.64214476993573},{"$f":"SUM(AB97:AB110)","v":1115.392388343811},null,"Wexpro II Total",{"$f":"SUM(AE97:AE110)","v":2997.784173123011},{"$f":"SUM(AF97:AF110)","v":3372.5758719444275},null,null,null,null,null,{"$f":"AD111","v":"Wexpro II Total"},{"$f":"SUM(AM97:AM110)","v":0},{"$f":"SUM(AN97:AN110)","v":1040.1209907531738},null,"New Drill Total",{"$f":"SUM(AQ97:AQ110)","v":0},{"$f":"SUM(AR97:AR110)","v":1056.5729699134827},null,"New Drill Total",{"$f":"SUM(AU97:AU110)","v":0},{"$f":"SUM(AV97:AV110)","v":1005.3210167884827},null,"New Drill Total",0,3102.0149774551392,null,null,null,null,null,null,{"$f":"R111","v":"Wexpro II Total"},{"$f":"SUM(BH97:BH110)","v":0},{"$f":"SUM(BI97:BI110)","v":1022.2529149055481},null,{"$f":"R111","v":"Wexpro II Total"},{"$f":"SUM(BL97:BL110)","v":0},{"$f":"SUM(BM97:BM110)","v":1006.5265893936157},null,{"$f":"BK111","v":"Wexpro II Total"},{"$f":"SUM(BP97:BP110)","v":0},{"$f":"SUM(BQ97:BQ110)","v":864.71279907226562},null,null,{"$f":"SUM(BT97:BT110)","v":0},{"$f":"SUM(BU97:BU110)","v":2893.4923033714294},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A111,$A$6:$M$119,11,FALSE),\"\")","v":1243.1093235015869},null,null,null,{"$f":"IFERROR(VLOOKUP($A111,$A$6:$M$119,12,FALSE),\"\")","v":1175.2860016822815},null,null,null,{"$f":"IFERROR(VLOOKUP($A111,$A$6:$M$119,13,FALSE),\"\")","v":1188.5400013923645},null,null,0,3826.0062947273254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1999999999999993]
["Off System",{"$f":"B5","v":"2020-06-01"},"2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01",{"$f":"N96","v":"Total"},null,null,null,"Total",{"$f":"SUM(S81,S94,S111)","v":5334.5609999999997},{"$f":"SUM(T81,T94,T111)","v":5236.581023722887},null,"Total",{"$f":"SUM(W81,W94,W111)","v":5132.2060000000001},{"$f":"SUM(X81,X94,X111)","v":5317.7678401470184},null,"Total",{"$f":"SUM(AA81,AA94,AA111)","v":4998.1340000000009},{"$f":"SUM(AB81,AB94,AB111)","v":5231.7490933984518},null,"Total",{"$f":"SUM(AE81,AE94,AE111)","v":12847.032173123009},{"$f":"SUM(AF81,AF94,AF111)","v":13360.352805748582},null,null,null,null,null,"Total",{"$f":"SUM(AM81,AM94,AM111)","v":0},{"$f":"SUM(AN81,AN94,AN111)","v":4964.6729902252555},null,"Total",{"$f":"SUM(AQ81,AQ94,AQ111)","v":0},{"$f":"SUM(AR81,AR94,AR111)","v":5053.4246604591608},null,"Total",{"$f":"SUM(AU81,AU94,AU111)","v":0},{"$f":"SUM(AV81,AV94,AV111)","v":4831.2330122217536},null,"Total",{"$f":"SUM(AY81,AY94,AY111)","v":0},{"$f":"SUM(AZ81,AZ94,AZ111)","v":14849.33066290617},null,null,null,null,null,null,{"$f":"R113","v":"Total"},{"$f":"SUM(BH111,BH94,BH81)","v":0},{"$f":"SUM(BI111,BI94,BI81)","v":5091.319128446281},null,{"$f":"R113","v":"Total"},{"$f":"SUM(BL111,BL94,BL81)","v":0},{"$f":"SUM(BM111,BM94,BM81)","v":5022.1487939730287},null,{"$f":"V113","v":"Total"},{"$f":"SUM(BP111,BP94,BP81)","v":0},{"$f":"SUM(BQ111,BQ94,BQ81)","v":4322.7940228283405},null,{"$f":"Z113","v":"Total"},{"$f":"SUM(BT111,BT94,BT81)","v":0},{"$f":"SUM(BU111,BU94,BU81)","v":14436.26194524765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",0,17524.361598595977]
["OFF SYS D24",33.633087158203097,34.563472747802699,34.344264984130902,33.051822662353501,33.962833404541001,32.655124664306598,33.552909851074197,33.362194061279297,30.221735000610401,32.9776611328125,31.729301452636701,32.596229553222699,{"$f":"SUM(B114:M114)","v":396.65063667297363}]
["OFF SYS PC",8.4119997024536097,8.6552000045776403,8.6180000305175799,8.3039999008178693,8.5436000823974592,8.2320003509521502,8.4692001342773402,8.4320001602172905,7.32200002670288,8.3606996536254901,8.0550003051757795,8.2862997055053693,{"$f":"SUM(B115:M115)","v":99.690000057220459},null,null,null,"nomgroup","value_6","month_tot",null,"nomgroup","value_7","month_tot",null,"nomgroup","value_8","month_tot"]
["OFF SYS PW",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:M116)","v":0},null,null,null,"ACEJDMT D24",11.616,5334.56,null,"ACEJDMT D24",9.4320000000000004,5132.2,null,"ACEJDMT D24",11.519,4998.13]
["Off System Total",{"$f":"SUM(B114:B116)","v":42.04508686065671},{"$f":"SUM(C114:C116)","v":43.218672752380343},42.96226501464848,41.355822563171373,42.506433486938462,40.887125015258746,42.022109985351534,41.794194221496589,37.543735027313282,41.338360786437988,39.784301757812479,40.88252925872807,{"$f":"SUM(B117:M117)","v":496.34063673019409},null,null,null,"ACEJDMT PC",3.4430000000000001,5334.56,null,"ACEJDMT PC",3.93,5132.2,null,"ACEJDMT PC",2.512,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIRCH CREEK",132.93600000000001,5334.56,null,"BIRCH CREEK",134.36600000000001,5132.2,null,"BIRCH CREEK",133.61600000000001,4998.13]
["Total without Off System",{"$f":"SUM(B81,B94,B111)","v":5236.581023722887},5317.7678401470184,5231.7490933984518,4985.1629899963737,5673.6509750038385,5360.9639940485358,5585.5893234536052,5475.5331018343568,4689.6808235943317,5287.0655037239194,5036.159981764853,5127.0249104127288,63006.9295611009,null,null,null,"BKSPUNT6MTPC",5.84,5334.56,null,"BKSPUNT6MTPC",3.016,5132.2,null,"BKSPUNT6MTPC",2.403,4998.13]
["Days/Month",{"$f":"DAY(EOMONTH(B5,0))","v":30},31,31,30,31,30,31,31,28,31,30,31,null,null,null,null,"BRCH CRK D8",0.58799999999999997,5334.56,null,"BRCH CRK D8",0,5132.2,null,"BRFM D24",2.242,4998.13]
["Per day",{"$f":"B119/B120","v":174.55270079076291},{"$f":"C119/C120","v":171.54089806925865},168.76609978704684,166.17209966654579,183.02099919367222,178.69879980161787,180.1803007565679,176.6301000591728,167.48860084265471,170.55050012012643,167.87199939216177,165.38790033589447,null,null,null,null,"BRFM D24",1.996,5334.56,null,"BRFM D24",2.298,5132.2,null,"BRFM PC",0.154,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BRFM PC",0.161,5334.56,null,"BRFM PC",0.16500000000000001,5132.2,null,"BRFQ D24",147.947,4998.13]
["Total with Off System",{"$f":"SUM(B117,B119)","v":5278.6261105835438},{"$f":"SUM(C117,C119)","v":5360.9865128993988},5274.7113584131002,5026.518812559545,5716.157408490777,5401.8511190637946,5627.6114334389567,{"$f":"SUM(I117,I119)","v":5517.3272960558534},4727.224558621645,5328.4038645103574,5075.9442835226655,5167.9074396714568,63503.270197831094,null,null,null,"BRFQ D24",149.78100000000001,5334.56,null,"BRFQ D24",153.81800000000001,5132.2,null,"BRFQ PC",9.3079999999999998,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BRFQ PC",10.736000000000001,5334.56,null,"BRFQ PC",12.339,5132.2,null,"BRFQMT D24",4.9279999999999999,4998.13]
["Total Possible Prod. From SendOut",5421.189042,5507.1345080000001,5419.7423799999997,5165.7660500000002,5858.9193859999996,5526.2639749999998,5586.3395369999998,5476.2771210000001,4690.3276290000003,5287.8032940000003,5036.8710460000002,5127.7534290000003,{"$f":"SUM(B125:M125)","v":64104.387396999999},null,null,null,"BRFQMT D24",2.0259999999999998,5334.56,null,"BRFQMT D24",1.1990000000000001,5132.2,null,"BRFQMT PC",7.0940000000000003,4998.13]
[1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BRFQMT PC",6.5490000000000004,5334.56,null,"BRFQMT PC",6.742,5132.2,null,"BRFW D24",70.355000000000004,4998.13]
["Shut-In per Month/dth",{"$f":"(B125-B119)*$A$126","v":184608.01827711292},189366.66785298166,187993.28660154788,180603.06000362651,185268.41099616105,165299.98095146404,750.21354639466153,744.0191656432944,646.80540566860145,737.79027608088654,711.06423514720518,728.5185872715374,{"$f":"SUM(B127:M127)","v":1097457.8358990999},null,null,null,"BRFW D24",63.576999999999998,5334.56,null,"BRFW D24",71.722999999999999,5132.2,null,"BRFW PC",11.536,4998.13]
["Shut-In per Day/dth",{"$f":"B127/B120","v":6153.6006092370972},{"$f":"C127/C120","v":6108.6021888058594},6064.299567791867,6020.1020001208835,5976.4003547148723,5509.9993650488013,24.200436980472954,24.000618246557885,23.100193059592907,23.799686325189889,23.702141171573505,23.500599589404434,null,null,null,null,"BRFW PC",10.183999999999999,5334.56,null,"BRFW PC",11.794,5132.2,null,"BRUFF MT",8.8819999999999997,4998.13]
["Total New Drill",{"$f":"SUM(B90:B93,B107:B110)","v":0},0,0,0,599.45631408691406,510.0059814453125,474.25349426269531,433.72100830078125,350.03079986572266,374.81790924072266,341.16000366210937,333.5010986328125,{"$f":"SUM(B129:M129)","v":3416.9466094970703},null,null,null,"BRUFF MT",9.1229999999999993,5334.56,null,"BRUFF MT",9.6470000000000002,5132.2,null,"CBFR PC",61.664999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBFR D24",12.064,5334.56,null,"CBFR D24",4.681,5132.2,null,"CCRUNIT 2D8",91.213999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add into CCRUNIT 2E",null,"CBFR PC",59.744,5334.56,null,"CBFR PC",62.122999999999998,5132.2,null,"CCRUNIT 2E",278.27699999999999,4998.13]
[null,81.638999938964844,81.464897155761719,78.86090087890625,74.027999877929688,74.33489990234375,70.011001586914063,70.506401062011719,68.801399230957031,58.612400054931641,65.720001220703125,62.247001647949219,63.004398345947266,null,null,null,null,"CCRUNIT 2D8",95.177999999999997,5334.56,null,"CCRUNIT 2D8",94.546000000000006,5132.2,null,"CCRUNIT2EMT",27.247,4998.13]
[null,18.61199951171875,18.978200912475586,18.761199951171875,17.972999572753906,18.060600280761719,16.707000732421875,16.547800064086914,15.899900436401367,13.350399971008301,14.765299797058105,13.805999755859375,13.804300308227539,null,null,null,null,"CCRUNIT 2E",262.572,5334.56,null,"CCRUNIT 2E",277.73700000000002,5132.2,null,"CCRUNIT D24",487.875,4998.13]
[null,100.25099945068359,100.4430980682373,97.622100830078125,92.000999450683594,92.395500183105469,86.718002319335937,87.054201126098633,84.701299667358398,71.962800025939941,80.48530101776123,76.053001403808594,76.808698654174805,null,null,null,null,"CCRUNIT2EMT",23.314,5334.56,null,"CCRUNIT2EMT",26.321999999999999,5132.2,null,"CCRUNIT D8",254.27699999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCRUNIT D24",457.37299999999999,5334.56,null,"CCRUNIT D24",481.66699999999997,5132.2,null,"CCRUNIT MT",77.67,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,"WE are now broken out between wexpro one and 2 based on y's ",null,null,null,null,"CCRUNIT D8",252.393,5334.56,null,"CCRUNIT D8",267.97500000000002,5132.2,null,"CCRUNIT PC",47.936,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,"Divide CCRUNIT MT Between Legacy and Wexpro II",null,null,null,null,"CCRUNIT MT",75.728999999999999,5334.56,null,"CCRUNIT MT",79.653000000000006,5132.2,null,"CCRUNITMT PC",16.350999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Month","Legacy","Wexpro II","% Legacy","% Wexpro II",null,"CCRUNIT PC",49.076999999999998,5334.56,null,"CCRUNIT PC",51.610999999999997,5132.2,null,"CCRUNITMTD24",40.298000000000002,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"June",{"$f":"B84","v":52.4010009765625},{"$f":"B106","v":21.791999816894531},{"$f":"M139/SUM(M139:N139)","v":0.7062795737624844},{"$f":"N139/SUM(M139:N139)","v":0.2937204262375156},null,"CCRUNITMT PC",13.840999999999999,5334.56,null,"CCRUNITMT PC",14.451000000000001,5132.2,null,"CCOPA 2E",3.5230000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"July",{"$f":"C84","v":53.013099670410156},{"$f":"C106","v":22.044099807739258},0.70630266035762879,{"$f":"N140/SUM(M140:N140)","v":0.29369733964237121},null,"CCRUNITMTD24",38.790999999999997,5334.56,null,"CCRUNITMTD24",40.24,5132.2,null,"CHBT MT",16.21,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Aug",{"$f":"D84","v":51.937400817871094},{"$f":"D106","v":21.597700119018555},0.70629400321957203,0.29370599678042791,null,"CCOPA 2E",4.4429999999999996,5334.56,null,"CCOPA 2E",4.1269999999999998,5132.2,null,"CHBTBUFF D24",0.98299999999999998,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Sept",{"$f":"E84","v":49.275001525878906},{"$f":"E106","v":20.489999771118164},0.70629972923113638,0.29370027076886368,null,"CHBT MT",15.358000000000001,5334.56,null,"CHBT MT",15.189,5132.2,null,"CHBTC1 MT PC",25.3,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Oct",{"$f":"F84","v":49.944099426269531},{"$f":"F106","v":20.770000457763672},0.70628204994724952,0.29371795005275048,null,"CHBTBUFF D24",0.83399999999999996,5334.56,null,"CHBTBUFF D24",0.747,5132.2,null,"CHBTCAT1 PC",31.399000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Nov",{"$f":"G84","v":47.436000823974609},{"$f":"G106","v":19.725000381469727},0.70630276458906127,0.29369723541093873,null,"CHBTC1 MT PC",19.571999999999999,5334.56,null,"CHBTC1 MT PC",13.359,5132.2,null,"CHBTCAT2 D24",108.02500000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Dec",{"$f":"H84","v":48.133701324462891},{"$f":"H106","v":20.016700744628906},0.7062863880929755,{"$f":"N145/SUM(M145:N145)","v":0.2937136119070245},null,"CHBTCAT1 PC",36.561999999999998,5334.56,null,"CHBTCAT1 PC",41.835999999999999,5132.2,null,"CHBTCAT2 PC",2.4350000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Jan",{"$f":"I84","v":47.290500640869141},{"$f":"I106","v":19.663299560546875},0.70631540702104889,0.29368459297895105,null,"CHBTCAT2 D24",78.819999999999993,5334.56,null,"CHBTCAT2 D24",92.632999999999996,5132.2,null,"CHBTCAT3 D24",162.03700000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Feb",{"$f":"J84","v":40.535598754882812},{"$f":"J106","v":16.856000900268555},0.70629846525360629,0.29370153474639366,null,"CHBTCAT2 PC",2.0409999999999999,5334.56,null,"CHBTCAT2 PC",2.363,5132.2,null,"DRY PINY MT",4.3049999999999997,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Mar",{"$f":"K84","v":45.703300476074219},null,null,null,null,"CHBTCAT3 D24",146.81399999999999,5334.56,null,"CHBTCAT3 D24",152.33600000000001,5132.2,null,"DRYPINY6 D24",0.82699999999999996,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"Apr",{"$f":"L84","v":43.508998870849609},null,null,null,null,"DRY PINY MT",4.242,5334.56,null,"DRY PINY MT",4.202,5132.2,null,"DRYPINY6 PC",1.137,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,"May",{"$f":"M84","v":44.246299743652344},null,null,null,null,"DRYPINY6 D24",0.80600000000000005,5334.56,null,"DRYPINY6 D24",0.72899999999999998,5132.2,null,"DRYPINYU D24",1.9510000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRYPINY6 PC",1.1339999999999999,5334.56,null,"DRYPINY6 PC",1.1080000000000001,5132.2,null,"DRYPINYU PC",9.8290000000000006,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRYPINYU D24",1.911,5334.56,null,"DRYPINYU D24",1.9670000000000001,5132.2,null,"FOGARTY PC",1.1080000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRYPINYU PC",9.202,5334.56,null,"DRYPINYU PC",10.166,5132.2,null,"HWA MT",3.26,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWA DEEP D24",0.46200000000000002,5334.56,null,"FOGARTY PC",1.2490000000000001,5132.2,null,"HWPL1&3MTD24",8.4930000000000003,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWA DEEP PC",0.19700000000000001,5334.56,null,"HWA DEEP D24",0.34399999999999997,5132.2,null,"HWPL1&3MTPC",6.1230000000000002,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWA MT",2.9089999999999998,5334.56,null,"HWA DEEP PC",0.13300000000000001,5132.2,null,"HWPLT1&3 D24",87.575000000000003,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWADEEPMTD24",16.945,5334.56,null,"HWA MT",3.266,5132.2,null,"HWPLT1&3 PC",14.04,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPL1&3MTD24",7.4690000000000003,5334.56,null,"HWADEEPMTD24",16.376000000000001,5132.2,null,"HWPLT2 D24",7.3689999999999998,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPL1&3MTPC",4.4119999999999999,5334.56,null,"HWPL1&3MTD24",8.7739999999999991,5132.2,null,"HWPLT2 PC",0.98799999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPLT1&3 D24",77.468999999999994,5334.56,null,"HWPL1&3MTPC",8.2100000000000009,5132.2,null,"HWPLT2MT D24",3.1970000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPLT1&3 PC",56.234000000000002,5334.56,null,"HWPLT1&3 D24",88.022000000000006,5132.2,null,"ISLAND D24",46.34,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPLT2 D24",8.1669999999999998,5334.56,null,"HWPLT1&3 PC",25.878,5132.2,null,"ISLAND PC",0.60699999999999998,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPLT2 PC",0.61699999999999999,5334.56,null,"HWPLT2 D24",8.3209999999999997,5132.2,null,"JNSNRDG D24",2.8969999999999998,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HWPLT2MT D24",3.0289999999999999,5334.56,null,"HWPLT2 PC",1.079,5132.2,null,"JNSNRDG PC",2.556,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISLAND D24",48.96,5334.56,null,"HWPLT2MT D24",3.294,5132.2,null,"JRDG WFS D24",3.786,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISLAND PC",0.57899999999999996,5334.56,null,"ISLAND D24",46.465000000000003,5132.2,null,"KNY FLD D24",8.4410000000000007,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JNSNRDG D24",5.5170000000000003,5334.56,null,"ISLAND PC",0.56000000000000005,5132.2,null,"KNY FLD D8",15.391,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JNSNRDG PC",4.0410000000000004,5334.56,null,"JNSNRDG D24",3.347,5132.2,null,"KNY FLD PC",1.8520000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JRDG WFS D24",6.9589999999999996,5334.56,null,"JNSNRDG PC",2.9820000000000002,5132.2,null,"MESA D24",723.38099999999997,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KNY FLD D24",9.6820000000000004,5334.56,null,"JRDG WFS D24",4.4240000000000004,5132.2,null,"MESA D8",415.62700000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KNY FLD PC",4.3550000000000004,5334.56,null,"KNY FLD D24",7.4189999999999996,5132.2,null,"MOSU MT",0.51,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESA D24",706.50699999999995,5334.56,null,"KNY FLD PC",8.6999999999999994E-2,5132.2,null,"MOSUMT D24",1.119,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESA D8",{"$f":"442.108","v":442.108},5334.56,null,"MESA D24",736.87699999999995,5132.2,null,"MOSUMT PC",9.2710000000000008,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOSU MT",1.4999999999999999E-2,5334.56,null,"MESA D8",436.10300000000001,5132.2,null,"PDW MT",198.19200000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOSUMT D24",0.68300000000000005,5334.56,null,"MOSU MT",0.36199999999999999,5132.2,null,"PDW1A1B D21",0.63,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOSUMT PC",7.4279999999999999,5334.56,null,"MOSUMT D24",1.149,5132.2,null,"PDW1A1B D24",0.19900000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDW MT",187.392,5334.56,null,"MOSUMT PC",9.6989999999999998,5132.2,null,"PDW1AB MT PC",5.3460000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDW1A1B D21",0.437,5334.56,null,"PDW MT",202.64699999999999,5132.2,null,"PDW1A1B PC",1.1879999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDW1A1B D24",0.185,5334.56,null,"PDW1A1B D21",0.88600000000000001,5132.2,null,"PDWCUT PC",1.294,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDW1AB MT PC",4.7809999999999997,5334.56,null,"PDW1A1B D24",0.26700000000000002,5132.2,null,"PDWMT D24",18.399000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDW1A1B PC",0.96199999999999997,5334.56,null,"PDW1AB MT PC",5.5709999999999997,5132.2,null,"PDWPLT2 D24",4.9139999999999997,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDWCUT D24",0.79900000000000004,5334.56,null,"PDW1A1B PC",0.96399999999999997,5132.2,null,"PDWPLT2 PC",1E-3,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDWCUT PC",0.60199999999999998,5334.56,null,"PDWCUT D24",1.1220000000000001,5132.2,null,"PDWPLT3 PC",6.2089999999999996,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDWMT D24",22.042000000000002,5334.56,null,"PDWCUT PC",1.034,5132.2,null,"TRAIL 2D8",18.334,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDWPLT2 D24",4.2,5334.56,null,"PDWMT D24",19.510999999999999,5132.2,null,"TRAIL 2E",330.971,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDWPLT2 PC",6.3869999999999996,5334.56,null,"PDWPLT2 D24",5.157,5132.2,null,"TRAIL 2E MT",51.258000000000003,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDWPLT3 PC",5.3120000000000003,5334.56,null,"PDWPLT2 PC",5.3390000000000004,5132.2,null,"TRAIL D24",299.98,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SGRLF D24",1.115,5334.56,null,"PDWPLT3 PC",6.6859999999999999,5132.2,null,"TRAIL D8",52.911999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SGRLF PC",41.143000000000001,5334.56,null,"SGRLF D24",1.351,5132.2,null,"TRAIL PC",1.2370000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SGRLFMT D24",21.869,5334.56,null,"SGRLF PC",41.033000000000001,5132.2,null,"TRAILMT D24",51.99,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL 2D8",65.23,5334.56,null,"SGRLFMT D24",16.974,5132.2,null,"WHISKEY MT",34.847999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL 2E",433.41899999999998,5334.56,null,"TRAIL 2D8",18.459,5132.2,null,"WHISKEYC 2E",97.158000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL 2E MT",50.777000000000001,5334.56,null,"TRAIL 2E",326.70499999999998,5132.2,null,"WHLA D24",41.534999999999997,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL D24",403.745,5334.56,null,"TRAIL 2E MT",50.701999999999998,5132.2,null,"WHLA PC",3.694,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL D8",105.489,5334.56,null,"TRAIL D24",295.40699999999998,5132.2,null,"WWILSON D24",3.4929999999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAIL PC",1.3169999999999999,5334.56,null,"TRAIL D8",52.921999999999997,5132.2,null,"WWILSON PC",12.108000000000001,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRAILMT D24",51.381999999999998,5334.56,null,"TRAIL PC",1.3879999999999999,5132.2,null,"z20 MESA D8",235.04599999999999,4998.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHISKEY MT",31.853999999999999,5334.56,null,"TRAILMT D24",51.207999999999998,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHISKEYC 2E",99.989000000000004,5334.56,null,"WHISKEY MT",31.376999999999999,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHLA D24",40.487000000000002,5334.56,null,"WHISKEYC 2E",99.754000000000005,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHLA PC",3.8679999999999999,5334.56,null,"WHLA D24",43.625999999999998,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WWILSON D24",3.395,5334.56,null,"WHLA PC",6.9619999999999997,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WWILSON PC",8.1709999999999994,5334.56,null,"WWILSON D24",3.742,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z20 MESA D8",253.09700000000001,5334.56,null,"WWILSON PC",14.019,5132.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z20 MESA D8",250.73599999999999,5132.2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA116:AA210)-AA131","v":4719.8570000000009}]

{"sheet":"Normal Purchase %","index":38,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[[1,0,1,8]]}
[]
[]
[null,2,3,4,5,6,7,8,9]
["Month","Actual Purchase Mdth","Normal Purchase Mdth","Actual Company Mdth","Normal Company Mdths","Actual Purchase as Percent of Total","Normal Purchase as Percent of Total","Actual Cost-of-Service as Percent of Total","Normal Cost-of-Service as Percent of Total",null,"Check Should = 100%","Check Should = 100%"]
[{"$f":"'Ex 1 HDD'!A8","v":"2020-06-01"},{"$f":"'Ex 4 Purchase Gas'!B8","v":390},{"$f":"'Ex 4 Purchase Gas'!C8","v":0},{"$f":"'Ex 7 Co. Owned Gas'!B8","v":5334.5609999999997},{"$f":"'Ex 7 Co. Owned Gas'!C8","v":5278.6},{"$f":"IFERROR(B5/(B5+D5),0)","v":6.8127494841962552E-2},{"$f":"C5/(C5+E5)","v":0},{"$f":"IFERROR(D5/(D5+B5),0)","v":0.93187250515803743},{"$f":"E5/(E5+C5)","v":1},null,{"$f":"F5+H5","v":1},{"$f":"G5+I5","v":1}]
[{"$f":"'Ex 1 HDD'!A9","v":"2020-07-01"},{"$f":"'Ex 4 Purchase Gas'!B9","v":55},{"$f":"'Ex 4 Purchase Gas'!C9","v":0},{"$f":"'Ex 7 Co. Owned Gas'!B9","v":5132.2060000000001},{"$f":"'Ex 7 Co. Owned Gas'!C9","v":5360.98},{"$f":"IFERROR(B6/(B6+D6),0)","v":1.0603010560984083E-2},0,{"$f":"IFERROR(D6/(D6+B6),0)","v":0.98939698943901588},1,null,1,1]
[{"$f":"'Ex 1 HDD'!A10","v":"2020-08-01"},{"$f":"'Ex 4 Purchase Gas'!B10","v":0},{"$f":"'Ex 4 Purchase Gas'!C10","v":0},{"$f":"'Ex 7 Co. Owned Gas'!B10","v":4998.1340000000009},{"$f":"'Ex 7 Co. Owned Gas'!C10","v":5274.7110000000002},0,0,1,1,null,1,1]
[{"$f":"'Ex 1 HDD'!A11","v":"2020-09-01"},{"$f":"'Ex 4 Purchase Gas'!B11","v":0},{"$f":"'Ex 4 Purchase Gas'!C11","v":1934.3},{"$f":"'Ex 7 Co. Owned Gas'!B11","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C11","v":5026.5190000000002},0,0.27788396738946952,0,0.72211603261053048,null,0,1]
[{"$f":"'Ex 1 HDD'!A12","v":"2020-10-01"},{"$f":"'Ex 4 Purchase Gas'!B12","v":0},{"$f":"'Ex 4 Purchase Gas'!C12","v":2467.1999999999998},{"$f":"'Ex 7 Co. Owned Gas'!B12","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C12","v":5716.15},0,0.30149022099751321,0,0.69850977900248679,null,0,1]
[{"$f":"'Ex 1 HDD'!A13","v":"2020-11-01"},{"$f":"'Ex 4 Purchase Gas'!B13","v":0},{"$f":"'Ex 4 Purchase Gas'!C13","v":7175.5},{"$f":"'Ex 7 Co. Owned Gas'!B13","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C13","v":5401.8509999999997},0,0.57050964070256138,0,0.42949035929743873,null,{"$f":"F10+H10","v":0},1]
[{"$f":"'Ex 1 HDD'!A14","v":"2020-12-01"},{"$f":"'Ex 4 Purchase Gas'!B14","v":0},{"$f":"'Ex 4 Purchase Gas'!C14","v":13238.1},{"$f":"'Ex 7 Co. Owned Gas'!B14","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C14","v":5627.61},0,0.7017016587236844,0,0.2982983412763156,null,0,1]
[{"$f":"'Ex 1 HDD'!A15","v":"2021-01-01"},{"$f":"'Ex 4 Purchase Gas'!B15","v":0},{"$f":"'Ex 4 Purchase Gas'!C15","v":11026},{"$f":"'Ex 7 Co. Owned Gas'!B15","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C15","v":5517.3270000000002},0,0.66649229625939199,0,0.3335077037406079,null,0,0.99999999999999989]
[{"$f":"'Ex 1 HDD'!A16","v":"2021-02-01"},{"$f":"'Ex 4 Purchase Gas'!B16","v":0},{"$f":"'Ex 4 Purchase Gas'!C16","v":8816},{"$f":"'Ex 7 Co. Owned Gas'!B16","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C16","v":4727.2250000000004},0,0.65095278266439494,0,0.34904721733560506,null,0,1]
[{"$f":"'Ex 1 HDD'!A17","v":"2021-03-01"},{"$f":"'Ex 4 Purchase Gas'!B17","v":0},{"$f":"'Ex 4 Purchase Gas'!C17","v":3402.4470000000001},{"$f":"'Ex 7 Co. Owned Gas'!B17","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C17","v":5328.4040000000005},0,0.38970393607679249,0,0.61029606392320745,null,0,1]
[{"$f":"'Ex 1 HDD'!A18","v":"2021-04-01"},{"$f":"'Ex 4 Purchase Gas'!B18","v":0},{"$f":"'Ex 4 Purchase Gas'!C18","v":2103.9},{"$f":"'Ex 7 Co. Owned Gas'!B18","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C18","v":5075.9440000000004},0,0.29302865076177143,0,0.70697134923822857,null,0,1]
[{"$f":"'Ex 1 HDD'!A19","v":"2021-05-01"},{"$f":"'Ex 4 Purchase Gas'!B19","v":0},{"$f":"'Ex 4 Purchase Gas'!C19","v":390.15100000000001},{"$f":"'Ex 7 Co. Owned Gas'!B19","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C19","v":5167.8999999999996},0,7.0195649518149453E-2,0,0.92980435048185062,null,0,1]
[]
["Q1",{"$f":"SUM(B5:B7)","v":445},{"$f":"SUM(C5:C7)","v":0},{"$f":"SUM(D5:D7)","v":15464.901000000002},{"$f":"SUM(E5:E7)","v":15914.291000000001},{"$f":"IFERROR(B18/(B18+D18),0)","v":2.7970004338807638E-2},{"$f":"C18/(C18+E18)","v":0},{"$f":"IFERROR(D18/(D18+B18),0)","v":0.97202999566119241},{"$f":"E18/(E18+C18)","v":1},null,{"$f":"F18+H18","v":1},1]
["Q2",{"$f":"SUM(B8:B10)","v":0},{"$f":"SUM(C8:C10)","v":11577},{"$f":"SUM(D8:D10)","v":0},{"$f":"SUM(E8:E10)","v":16144.52},{"$f":"IFERROR(B19/(B19+D19),0)","v":0},{"$f":"C19/(C19+E19)","v":0.41761779296373358},{"$f":"IFERROR(D19/(D19+B19),0)","v":0},{"$f":"E19/(E19+C19)","v":0.58238220703626642},null,0,1]
["Q3",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":33080.1},{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":15872.162},0,0.67576243974180394,0,0.324237560258196,null,0,1]
["Q4",{"$f":"SUM(B14:B16)","v":0},{"$f":"SUM(C14:C16)","v":5896.4979999999996},{"$f":"SUM(D14:D16)","v":0},{"$f":"SUM(E14:E16)","v":15572.248000000001},0,0.2746549798483805,0,{"$f":"E21/(E21+C21)","v":0.72534502015161961},null,{"$f":"F21+H21","v":0},{"$f":"G21+I21","v":1}]
[null,"IRP","Actual","IRP","Actual",0,"Actual",0,"Actual"]
[]
[null,null,null,null,null,{"$f":"F4","v":"Actual Purchase as Percent of Total"},{"$f":"G4","v":"Normal Purchase as Percent of Total"},{"$f":"H4","v":"Actual Cost-of-Service as Percent of Total"},{"$f":"I4","v":"Normal Cost-of-Service as Percent of Total"}]
[null,null,null,null,{"$f":"A5","v":"2020-06-01"},{"$f":"VLOOKUP($E25,$A$5:$I$16,F$3,FALSE)","v":6.8127494841962552E-2},{"$f":"VLOOKUP($E25,$A$5:$I$16,G$3,FALSE)","v":0},0.93187250515803743,1,null,{"$f":"F25+H25","v":1},1]
[null,null,null,null,{"$f":"A6","v":"2020-07-01"},{"$f":"VLOOKUP($E26,$A$5:$I$16,F$3,FALSE)","v":1.0603010560984083E-2},0,0.98939698943901588,1,null,1,1]
[null,null,null,null,{"$f":"A7","v":"2020-08-01"},{"$f":"VLOOKUP($E27,$A$5:$I$16,F$3,FALSE)","v":0},0,1,1,null,1,1]
[]
[null,null,null,null,{"$f":"A18","v":"Q1"},{"$f":"VLOOKUP($E29,$A$18:$I$21,F$3,FALSE)","v":2.7970004338807638E-2},{"$f":"VLOOKUP($E29,$A$18:$I$21,G$3,FALSE)","v":0},0.97202999566119241,1,null,{"$f":"F29+H29","v":1},1]
[null,null,null,null,{"$f":"A19","v":"Q2"},{"$f":"VLOOKUP($E30,$A$18:$I$21,F$3,FALSE)","v":0},0.41761779296373358,0,0.58238220703626642,null,0,1]
[null,null,null,null,{"$f":"A20","v":"Q3"},{"$f":"VLOOKUP($E31,$A$18:$I$21,F$3,FALSE)","v":0},0.67576243974180394,0,0.324237560258196,null,0,1]
[null,null,null,null,"Q4",{"$f":"VLOOKUP($E32,$A$18:$I$21,F$3,FALSE)","v":0},0.2746549798483805,0,0.72534502015161961,null,0,1,null,{"$f":"F32-G32","v":-0.2746549798483805},{"$f":"I32-H32","v":0.72534502015161961}]
[]
[null,null,null,null,null,{"$f":"AVERAGE((F25:F27))","v":2.6243501800982214E-2},{"$f":"AVERAGE((G25:G27))","v":0},{"$f":"AVERAGE((H25:H27))","v":0.97375649819901777},{"$f":"AVERAGE((I25:I27))","v":1}]

{"sheet":"IRP Pruch Cover Sheet","index":39,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[null,null,2,3,4,5]
[null,null,{"$f":"'Normal Purchase %'!F24","v":"Actual Purchase as Percent of Total"},{"$f":"'Normal Purchase %'!G24","v":"Normal Purchase as Percent of Total"},{"$f":"'Normal Purchase %'!H24","v":"Actual Cost-of-Service as Percent of Total"},{"$f":"'Normal Purchase %'!I24","v":"Normal Cost-of-Service as Percent of Total"}]
[]
[null,{"$f":"'Normal Purchase %'!E25","v":"2020-06-01"},{"$f":"VLOOKUP($B4,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!C$1,FALSE)","v":6.8127494841962552E-2},{"$f":"VLOOKUP($B4,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!D$1,FALSE)","v":0},{"$f":"VLOOKUP($B4,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!E$1,FALSE)","v":0.93187250515803743},{"$f":"VLOOKUP($B4,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!F$1,FALSE)","v":1}]
[null,{"$f":"'Normal Purchase %'!E26","v":"2020-07-01"},{"$f":"VLOOKUP($B5,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!C$1,FALSE)","v":1.0603010560984083E-2},{"$f":"VLOOKUP($B5,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!D$1,FALSE)","v":0},{"$f":"VLOOKUP($B5,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!E$1,FALSE)","v":0.98939698943901588},{"$f":"VLOOKUP($B5,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!F$1,FALSE)","v":1}]
[null,{"$f":"'Normal Purchase %'!E27","v":"2020-08-01"},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!C$1,FALSE)","v":0},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!D$1,FALSE)","v":0},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!E$1,FALSE)","v":1},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!F$1,FALSE)","v":1}]
[]
[null,{"$f":"'Normal Purchase %'!E29","v":"Q1"},{"$f":"VLOOKUP($B$8,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!C$1,FALSE)","v":2.7970004338807638E-2},{"$f":"VLOOKUP($B$8,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!D$1,FALSE)","v":0},{"$f":"VLOOKUP($B$8,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!E$1,FALSE)","v":0.97202999566119241},{"$f":"VLOOKUP($B$8,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!F$1,FALSE)","v":1}]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"C8-D8","v":2.7970004338807638E-2},{"$f":"F8-E8","v":2.7970004338807586E-2}]

{"sheet":"Shut-In","index":40,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":true,"merged":[[0,0,0,1],[1,0,1,1]]}
[]
[]
[]
[null,"June","July","August","Total Dth for Quarter",null,null,"December","January","February","Total Dth for Quarter"]
["Estimated Shut-in (dth/day)",{"$f":"'Company Nom Groups'!B128","v":6153.6006092370972},{"$f":"'Company Nom Groups'!C128","v":6108.6021888058594},{"$f":"'Company Nom Groups'!D128","v":6064.299567791867},{"$f":"SUM(B5:D5)","v":18326.502365834822},null,"Estimated Shut-in (dth/day)",{"$f":"H41/30","v":0},{"$f":"I41/30","v":0},0,{"$f":"K41","v":0}]
["Actual Shut-in  (dth/day)",0,2323,5437,{"$f":"D6+C6","v":7760},null,"Acutal Shut-in  (dth/day)",{"$f":"H75/30","v":0},{"$f":"I75/31","v":0},0,{"$f":"K75","v":0}]
[]
[]
[]
[1,59,{"$f":"C5","v":6108.6021888058594},0,null,null,{"$f":"A10","v":1}]
[2,59,780,0,null,null,{"$f":"A11","v":2}]
[3,59,780,0,null,null,3]
[4,59,780,0,null,null,4]
[5,59,780,0,null,null,5]
[6,59,780,0,null,null,6]
[7,59,{"$f":"C11","v":780},0,null,null,7]
[8,59,780,0,null,null,8]
[9,59,780,0,null,null,9]
[10,59,{"$f":"C14","v":780},0,null,null,10]
[11,59,780,0,null,null,11]
[12,59,780,0,null,null,12]
[13,59,{"$f":"C17","v":780},0,null,null,13]
[14,59,780,0,null,null,14]
[15,59,780,0,null,null,15]
[16,59,{"$f":"C20","v":780},0,null,null,16]
[17,59,780,0,null,null,17]
[18,59,780,0,null,null,18]
[19,59,{"$f":"C23","v":780},0,null,null,19]
[20,59,780,0,null,null,20]
[21,59,780,0,null,null,21]
[22,59,{"$f":"C26","v":780},0,null,null,22]
[23,59,780,0,null,null,23]
[24,59,780,0,null,null,24]
[25,59,{"$f":"C29","v":780},0,null,null,25]
[26,59,780,0,null,null,26]
[27,59,780,0,null,null,27]
[28,59,{"$f":"C32","v":780},0,null,null,28]
[29,59,780,0,null,null,29]
[30,59,780,0,null,null,30]
[31,0,{"$f":"C35","v":780},0,null,null,31]
[null,{"$f":"SUM(B10:B40)","v":1770},{"$f":"SUM(C10:C40)","v":29508.60218880586},{"$f":"SUM(D10:D40)","v":0},{"$f":"SUM(B41:D41)","v":31278.60218880586},null,null,0,0,0,{"$f":"SUM(H41:J41)","v":0}]
[]
[]
[1,0,0,0,null,null,1,0,0,0]
[2,0,0,0,null,null,2,0,0,0]
[3,0,0,0,null,null,3,0,0,0]
[4,0,0,5724,null,null,4,0,0,0]
[5,0,0,5724,null,null,5,0,0,0]
[6,0,0,5724,null,null,6,0,0,0]
[7,0,0,5724,null,null,7,0,0,0]
[8,0,0,5724,null,null,8,0,0,0]
[9,0,0,5724,null,null,9,0,0,0]
[10,0,0,5724,null,null,10,0,0,0]
[11,0,0,5724,null,null,11,0,0,0]
[12,0,0,5724,null,null,12,0,0,0]
[13,0,0,5724,null,null,13,0,0,0]
[14,0,0,5724,null,null,14,0,0,0]
[15,0,0,5724,null,null,15,0,0,0]
[16,0,0,5724,null,null,16,0,0,0]
[17,0,0,5724,null,null,17,0,0,0]
[18,0,0,5724,null,null,18,0,0,0]
[19,0,0,5724,null,null,19,0,0,0]
[20,0,0,5724,null,null,20,0,0,0]
[21,0,0,5724,null,null,21,0,0,0]
[22,0,0,5724,null,null,22,0,0,0]
[23,0,0,5724,null,null,23,0,0,0]
[24,0,0,5724,null,null,24,0,0,0]
[25,0,0,5724,null,null,25,0,0,0]
[26,0,0,5724,null,null,26,0,0,0]
[27,0,0,5724,null,null,27,0,0,0]
[28,0,0,5724,null,null,28,0,0,0]
[29,0,0,5724,null,null,29,0,0,0]
[30,0,0,5724,null,null,30,0,0,0]
[31,0,0,5724,null,null,31,null,0]
[null,{"$f":"SUM(B44:B74)","v":0},{"$f":"SUM(C44:C74)","v":0},{"$f":"SUM(D44:D74)","v":160272},{"$f":"SUM(B75:D75)","v":160272},null,null,{"$f":"SUM(H44:H74)","v":0},{"$f":"SUM(I44:I74)","v":0},{"$f":"SUM(J44:J74)","v":0},{"$f":"SUM(H75:J75)","v":0}]