{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["Ex 1 HDD","Exhibit 1.1","Exhibit 1.2","Exhibit 1.3","Ex 2 Clay Basin","Ex 2 Aquifers","Ex 2 Spire","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","IRP Pruch Cover Sheet","Normal Purchase %","Shut-In","Deleted Exhibit 2.5","Deleted Exhibit 2.6"],"not_rendered":{"charts":28,"images":0,"macros":1,"external_links":0,"defined_names":1378,"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":20,"n_cols":9,"rows_kept":20,"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,"Enbridge Gas Utah"]
[null,null,null,null,null,null,null,null,"Docket No. 25-057-02"]
[null,null,null,null,null,null,null,null,"EGU Variance Exhibit"]
[]
[]
[]
["Month/Year","Actual","Normal",null,null,"Actual","Normal"]
["2025-06-01",12,37.520000000000003,{"$f":"B8-C8","v":-25.520000000000003},null,{"$f":"B8","v":12},{"$f":"C8","v":37.520000000000003}]
["2025-07-01",0,0,{"$f":"B9-C9","v":0},null,{"$f":"B9+F8","v":12},{"$f":"G8+C9","v":37.520000000000003}]
["2025-08-01",0,2,-2,null,12,{"$f":"G9+C10","v":39.520000000000003}]
["2025-09-01",null,61.41,-61.41,null,12,{"$f":"G10+C11","v":100.93}]
["2025-10-01",null,342.03,-342.03,null,{"$f":"B12+F11","v":12},442.96]
["2025-11-01",null,711.58,-711.58,null,{"$f":"B13+F12","v":12},1154.54]
["2025-12-01",null,1054.69,-1054.69,null,12,2209.23]
["2026-01-01",null,1083.33,-1083.33,null,12,3292.56]
["2026-02-01",null,819.68,-819.68,null,12,4112.24]
["2026-03-01",null,620.29999999999995,-620.29999999999995,null,12,4732.54]
["2026-04-01",null,423.69,-423.69,null,12,5156.2299999999996]
["2026-05-01",null,196.8,-196.8,null,12,5353.03]
[null,{"$f":"SUM(B8:B19)","v":12},{"$f":"SUM(G8:G19)","v":26668.82},{"$f":"SUM(D8:D19)","v":-5341.03}]

{"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,{"$f":"'Ex 1 HDD'!I3","v":"EGU Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 25-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Enbridge Gas 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,{"$f":"'Ex 1 HDD'!I3","v":"EGU Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 25-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Enbridge Gas 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,{"$f":"'Ex 1 HDD'!I3","v":"EGU Variance Exhibit"},{"$f":"'Ex 1 HDD'!I2","v":"Docket No. 25-057-02"},{"$f":"'Ex 1 HDD'!I1","v":"Enbridge Gas 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":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[5,7,5,8],[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,"Cumulative "]
["Month/Year","Actual","Normal",null,"Actual","Actual/1000",null,"Actual","Normal"]
["2025-06-01",{"$f":"F8","v":8361.3790000000008},8612.3420000000006,{"$f":"B8-C8","v":-250.96299999999974},8361379,{"$f":"E8/1000","v":8361.3790000000008},null,{"$f":"F8","v":8361.3790000000008},{"$f":"C8","v":8612.3420000000006}]
["2025-07-01",{"$f":"F9","v":10075.94},9805.5583999999999,270.38160000000062,10075940,{"$f":"E9/1000","v":10075.94},null,{"$f":"H8+F9","v":18437.319000000003},{"$f":"C9+I8","v":18417.900399999999}]
["2025-08-01",11381.324000000001,10909.728800000001,471.59519999999975,11381324,11381.324000000001,null,{"$f":"H9+F10","v":29818.643000000004},29327.629199999999]
["2025-09-01",0,11802.741452,-11802.741452,null,0,null,29818.643000000004,{"$f":"C11+I10","v":41130.370651999998}]
["2025-10-01",0,12438.839574199999,-12438.839574199999,null,0,null,29818.643000000004,53569.210226199997]
["2025-11-01",0,13000,-13000,null,0,null,29818.643000000004,66569.210226199997]
["2025-12-01",0,11321.57937548,-11321.57937548,null,0,null,29818.643000000004,77890.789601679993]
["2026-01-01",0,6802.7824760899994,-6802.7824760899994,null,0,null,29818.643000000004,84693.57207776999]
["2026-02-01",0,4598.7315574799995,-4598.7315574799995,null,0,null,29818.643000000004,89292.303635249991]
["2026-03-01",0,4039.0245748000007,-4039.0245748000007,null,0,null,29818.643000000004,93331.328210049993]
["2026-04-01",0,5028.7425748000005,-5028.7425748000005,null,0,null,29818.643000000004,98360.070784849988]
["2026-05-01",0,6869.0265748000002,-6869.0265748000002,null,0,null,29818.643000000004,105229.09735964998]

{"sheet":"Ex 2 Aquifers","index":5,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[[2,0,2,14],[1,0,1,14],[3,0,3,9],[4,12,4,16],[5,4,5,5]]}
["Total Aquifer Storage Ending Inventory (MDths)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"IRP - Normal "]
[null,null,null,null,"Cumulative ",null,null,1.0549999999999999,null,null,null,null,"Month/Year","Month","Inj","With","Total"]
["Month/Year","Actual","Normal",null,"Actual","IRP",null,"MCF","DTH","MDTH",null,null,null,null,null,null,868.59]
[{"$f":"'Ex 1 HDD'!$A$8","v":"2025-06-01"},{"$f":"J8","v":844.96799999999996},{"$f":"Q8","v":868.59},{"$f":"B8-C8","v":-23.622000000000071},{"$f":"B8","v":844.96799999999996},{"$f":"C8","v":868.59},null,{"$f":"I8/$H$6","v":800917.53554502374},844968,{"$f":"I8/1000","v":844.96799999999996},null,null,{"$f":"A8","v":"2025-06-01"},{"$f":"Q7","v":868.59},0,0,{"$f":"N8+O8-P8","v":868.59}]
[{"$f":"'Ex 1 HDD'!$A$9","v":"2025-07-01"},{"$f":"J9","v":844.65499999999997},{"$f":"Q9","v":868.59},{"$f":"B9-C9","v":-23.935000000000059},{"$f":"B9+E8","v":1689.623},{"$f":"C9+F8","v":1737.18},null,{"$f":"I9/$H$6","v":800620.85308056872},844655,{"$f":"I9/1000","v":844.65499999999997},null,null,{"$f":"A9","v":"2025-07-01"},{"$f":"Q8","v":868.59},0,0,868.59]
[{"$f":"'Ex 1 HDD'!$A$10","v":"2025-08-01"},846.25599999999997,868.59,{"$f":"B10-C10","v":-22.33400000000006},{"$f":"B10+E9","v":2535.8789999999999},2605.77,null,802138.38862559246,846256,846.25599999999997,null,null,"2025-08-01",{"$f":"Q9","v":868.59},0,0,868.59]
[{"$f":"'Ex 1 HDD'!$A$11","v":"2025-09-01"},0,{"$f":"Q11","v":1088.5900000000001},{"$f":"B11-C11","v":-1088.5900000000001},{"$f":"B11+E10","v":2535.8789999999999},3694.36,null,{"$f":"I11/$H$6","v":0},null,{"$f":"I11/1000","v":0},null,null,"2025-09-01",868.59,220,0,1088.5900000000001]
[{"$f":"'Ex 1 HDD'!$A12","v":"2025-10-01"},0,1418.8500000000001,-1418.8500000000001,2535.8789999999999,5113.21,null,{"$f":"I12/$H$6","v":0},null,{"$f":"I12/1000","v":0},null,null,"2025-10-01",1088.5900000000001,330.26,0,1418.8500000000001]
[{"$f":"'Ex 1 HDD'!$A13","v":"2025-11-01"},0,1750.2830000000001,-1750.2830000000001,2535.8789999999999,6863.4930000000004,null,0,null,0,null,null,"2025-11-01",1418.8500000000001,331.43299999999999,0,1750.2830000000001]
[{"$f":"'Ex 1 HDD'!$A14","v":"2025-12-01"},0,1750.2830000000001,-1750.2830000000001,2535.8789999999999,8613.7759999999998,null,{"$f":"I14/$H$6","v":0},null,0,null,null,"2025-12-01",1750.2830000000001,0,0,1750.2830000000001]
[{"$f":"'Ex 1 HDD'!$A15","v":"2026-01-01"},0,1737.1149,-1737.1149,2535.8789999999999,10350.8909,null,0,null,0,null,null,"2026-01-01",1750.2830000000001,0,13.168100000000001,{"$f":"N15+O15-P15","v":1737.1149}]
[{"$f":"'Ex 1 HDD'!$A16","v":"2026-02-01"},0,1657.3749,-1657.3749,2535.8789999999999,12008.265800000001,null,0,null,{"$f":"I16/1000","v":0},null,null,"2026-02-01",1737.1149,0,79.739999999999995,1657.3749]
[{"$f":"'Ex 1 HDD'!$A17","v":"2026-03-01"},0,{"$f":"Q17","v":1657.3749},-1657.3749,2535.8789999999999,13665.640700000002,null,0,null,{"$f":"I17/1000","v":0},null,null,"2026-03-01",1657.3749,0,0,1657.3749]
[{"$f":"'Ex 1 HDD'!$A18","v":"2026-04-01"},0,1657.3749,-1657.3749,2535.8789999999999,15323.015600000002,null,0,null,{"$f":"I18/1000","v":0},null,null,"2026-04-01",1657.3749,0,0,1657.3749]
[{"$f":"'Ex 1 HDD'!$A19","v":"2026-05-01"},0,1657.3749,-1657.3749,2535.8789999999999,16980.390500000001,null,0,null,{"$f":"I19/1000","v":0},null,null,"2026-05-01",1657.3749,0,0,1657.3749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:O19)","v":881.69299999999998},{"$f":"SUM(P8:P19)","v":92.90809999999999}]

{"sheet":"Ex 2 Spire","index":6,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,1,14],[2,0,2,14],[3,0,3,9],[4,12,4,16],[5,4,5,5]]}
["Total Spire Storage Ending Inventory (MDths)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"IRP - Normal "]
[null,null,null,null,"Cumulative ",null,null,1.0549999999999999,null,null,null,null,"Month/Year","Month","Inj","With","Total"]
["Month/Year","Actual","Normal",null,"Actual","IRP",null,"MCF","DTH","MDTH",null,null,null,null,null,null,1076]
[{"$f":"'Ex 1 HDD'!$A$8","v":"2025-06-01"},{"$f":"J8","v":1226.6600000000001},{"$f":"Q8","v":1193},{"$f":"B8-C8","v":33.660000000000082},{"$f":"B8","v":1226.6600000000001},{"$f":"C8","v":1193},null,{"$f":"I8/$H$6","v":1162710.9004739337},1226660,{"$f":"I8/1000","v":1226.6600000000001},null,null,{"$f":"A8","v":"2025-06-01"},{"$f":"Q7","v":1076},117,0,{"$f":"N8+O8-P8","v":1193}]
[{"$f":"'Ex 1 HDD'!$A$9","v":"2025-07-01"},{"$f":"J9","v":1502.2049999999999},{"$f":"Q9","v":1463},{"$f":"B9-C9","v":39.204999999999927},{"$f":"B9+E8","v":2728.8649999999998},{"$f":"C9+F8","v":2656},null,{"$f":"I9/$H$6","v":1423890.9952606636},1502205,{"$f":"I9/1000","v":1502.2049999999999},null,null,{"$f":"A9","v":"2025-07-01"},{"$f":"Q8","v":1193},270,0,1463]
[{"$f":"'Ex 1 HDD'!$A$10","v":"2025-08-01"},1764.2729999999999,1742,{"$f":"B10-C10","v":22.272999999999911},{"$f":"B10+E9","v":4493.1379999999999},4398,null,1672296.682464455,1764273,1764.2729999999999,null,null,"2025-08-01",{"$f":"Q9","v":1463},279,0,1742]
[{"$f":"'Ex 1 HDD'!$A$11","v":"2025-09-01"},0,{"$f":"Q11","v":1922},{"$f":"B11-C11","v":-1922},{"$f":"B11+E10","v":4493.1379999999999},6320,null,{"$f":"I11/$H$6","v":0},null,{"$f":"I11/1000","v":0},null,null,"2025-09-01",1742,180,0,1922]
[{"$f":"'Ex 1 HDD'!$A12","v":"2025-10-01"},0,2000,-2000,4493.1379999999999,8320,null,{"$f":"I12/$H$6","v":0},null,{"$f":"I12/1000","v":0},null,null,"2025-10-01",1922,147,69,2000]
[{"$f":"'Ex 1 HDD'!$A13","v":"2025-11-01"},0,1998,-1998,4493.1379999999999,10318,null,0,null,0,null,null,"2025-11-01",2000,88,90,1998]
[{"$f":"'Ex 1 HDD'!$A14","v":"2025-12-01"},0,1352,-1352,4493.1379999999999,11670,null,{"$f":"I14/$H$6","v":0},null,0,null,null,"2025-12-01",1998,0,646,1352]
[{"$f":"'Ex 1 HDD'!$A15","v":"2026-01-01"},0,692,-692,4493.1379999999999,12362,null,0,null,0,null,null,"2026-01-01",1352,0,660,692]
[{"$f":"'Ex 1 HDD'!$A16","v":"2026-02-01"},0,240,-240,4493.1379999999999,12602,null,0,null,{"$f":"I16/1000","v":0},null,null,"2026-02-01",692,54,506,240]
[{"$f":"'Ex 1 HDD'!$A17","v":"2026-03-01"},0,3,-3,4493.1379999999999,12605,null,0,null,{"$f":"I17/1000","v":0},null,null,"2026-03-01",240,109,346,3]
[{"$f":"'Ex 1 HDD'!$A18","v":"2026-04-01"},0,381,-381,4493.1379999999999,12986,null,0,null,{"$f":"I18/1000","v":0},null,null,"2026-04-01",3,378,0,381]
[{"$f":"'Ex 1 HDD'!$A19","v":"2026-05-01"},0,939,-939,4493.1379999999999,13925,null,0,null,{"$f":"I19/1000","v":0},null,null,"2026-05-01",381,558,0,939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:O19)","v":2180},{"$f":"SUM(P8:P19)","v":2317}]

{"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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,1,9],[5,6,5,8]]}
["Demand"]
[]
[]
[]
[]
[null,null,null,null,null,null,"Cumulative"]
[{"$f":"'Ex 1 HDD'!A7","v":"Month/Year"},"Actual","IRP Normal","Days","Daily Demand",null,"Actual","IRP Normal"]
["2025-06-01",3138.4367909999996,3441.069,{"$f":"DAY(EOMONTH(A8,0))","v":30},{"$f":"C8/D8","v":114.70229999999999},null,{"$f":"B8","v":3138.4367909999996},{"$f":"C8","v":3441.069}]
["2025-07-01",2673.1418360000002,2918.69,{"$f":"DAY(EOMONTH(A9,0))","v":31},{"$f":"C9/D9","v":94.15129032258065},null,{"$f":"B9+G8","v":5811.5786269999999},{"$f":"C9+H8","v":6359.759}]
["2025-08-01",2724.3761979999999,2669.94,31,86.127096774193546,null,{"$f":"B10+G9","v":8535.9548250000007},{"$f":"C10+H9","v":9029.6990000000005}]
["2025-09-01",null,2992.7910000000002,30,99.759700000000009,null,8535.9548250000007,12022.490000000002]
["2025-10-01",null,6543.9629999999997,31,211.09558064516128,null,8535.9548250000007,18566.453000000001]
["2025-11-01",null,13612.776,30,453.75920000000002,null,8535.9548250000007,32179.228999999999]
["2025-12-01",null,21240.418000000001,31,685.17477419354839,null,8535.9548250000007,53419.646999999997]
["2026-01-01",null,23133.167000000001,31,746.23119354838718,null,8535.9548250000007,76552.813999999998]
["2026-02-01",null,18557.749,28,662.77674999999999,null,8535.9548250000007,95110.562999999995]
["2026-03-01",null,14782.571,31,476.85712903225806,null,8535.9548250000007,109893.13399999999]
["2026-04-01",null,10590.563,30,353.01876666666669,null,8535.9548250000007,120483.69699999999]
["2026-05-01",null,6266.482,31,202.14458064516128,null,8535.9548250000007,126750.17899999999]
[null,null,{"$f":"SUM(C8:C19)","v":126750.17899999999}]

{"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,"EGU Variance Exhibit ",{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},"Enbridge Gas 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,"EGU Variance Exhibit ",{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},"Enbridge Gas 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,"EGU Variance Exhibit ",{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},"Enbridge Gas 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":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[[8,2,8,3],[8,4,8,5],[8,6,8,7]]}
[null,null,null,null,null,null,null,"Enbridge Gas Utah"]
[null,null,null,null,null,null,null,"Docket No. 25-057-02"]
[null,null,null,null,null,null,null,"EGU Variance Exhibit 3.4"]
[]
[]
[null,"IRP Variance"]
[]
[null,"Actual Results "]
[null,null,"2025-06-30",null,"2025-07-31",null,"2025-08-31"]
[null,"SUPPLY","Actual","IRP","Actual","IRP","Actual","IRP"]
[1,"Cost of Service Prod (Mbtu)",3913.9628900000007,4667.01284918688,4262.3291320000008,4720.4004687859215,4063.3690470000001,4635.0715262930407]
[{"$f":"A11+1","v":2},"Purchases (Mbtu)",1310.3720000000001,645.29300135159986,433.13799999999998,13.931324967599997,414.529,14.538997487040001]
[{"$f":"A12+1","v":3},"Clay Basin With (Mbtu)",0,0,0,0,3.6829999999999998,0]
[{"$f":"A13+1","v":4},"Acquifers With (Mbtu)",9.2639999999999993,0,0.221,0,0,0]
[5,"LNG With (Mbtu)",17.707000000000001,25.830000000000013,22.456,26.691000000000013,27.056999999999999,26.691000000000013]
[6,"Spire With (Mbtu)",0,0,0,0,0,0]
[7,"Off-System ",99.756429999999995,0,190.58861999999999,0,99.775670000000005,0]
[]
[{"$f":"A17+1","v":8},"Total Supply",5351.0623200000018,5338.1358505384796,4908.7327519999999,4761.022793753521,4608.4137170000004,4676.301523780081]
[]
[null,"DEMAND"]
[{"$f":"A19+1","v":9},"Firm Sales (Mbtu)",3138.4367909999996,3441.0700207139985,2673.1418360000002,2918.6850116232004,2724.3761979999999,2669.9400009364799]
[{"$f":"A22+1","v":10},"Interruptible Sales (Mbtu)",11.982718,14.411999996159999,10.979430000000001,9.3249999921600004,11.357936,10.515999995520003]
[{"$f":"A23+1","v":11},"Clay Basin Inj (Mbtu)",1599.6890000000001,1530,1707.0409999999999,1206.0000000074397,1309.125,1116.0000000074397]
[{"$f":"A24+1","v":12},"Acquifers Inj (Mbtu)",0,0,0,0,1.6479999999999999,0]
[{"$f":"A25+1","v":13},"LNG Inj (Mbtu)",839.89400000000001,39.274358852159999,0,204.14988490968,0,279]
[14,"Spire Inj (Mbtu)",166.72200000000001,180.221803464,275.54500000000002,276.48519744840002,262.06799999999998,279]
[15,"Off-System ",99.756429999999995,0,190.58861999999999,0,99.775670000000005,0]
[16,"Fuel",71.575999999999993,147.72877703999995,76.103999999999999,147.35851038096004,74.385000000000005,145.58395994183999]
[{"$f":"A29+1","v":17},"Company Use / L&U",-576.99488999999994,-14.571109527838416,-24.667000000000002,-0.98081060831827926,125.6784,176.26156289880237]
[]
[{"$f":"A30+1","v":18},"Total Demand",5351.0620490000001,5338.1358505384796,4908.7328859999998,4761.0227937535219,4608.4142039999997,4676.301523780081]
[null," "]
[]
[{"$f":"A32+1","v":19},"Clay Basin Fuel Usage Adjustment",-1.4999999999999999E-2,0,-7.0000000000000001E-3,0,-5.8000000000000003E-2,0]
[{"$f":"A35+1","v":20},"Clay Basin Transfers",0,0,7.5270000000000001,0,0,0]
[21,"Acquifers Fuel Usage Adjustment",-0.29199999999999998,0,-9.1999999999999998E-2,0,0,0]
[22,"Acquifers Transfers",0,0,0,0,0,0]
[23,"Spire Fuel Usage Adjustment",0,0,-704.50099999999998,0,0,0]
[24,"Clay Basin Current Bal",0,0,0,0,0,0]
[25,"Acquifers Current Bal",8361.3790000000008,8612.3420000000006,10075.94,9805.5583999999999,11381.323999999999,10909.728800000001]
[26,"LNG Current Bal",844.96799999999996,868.59,844.65499999999997,868.59,846.303,868.59]
[27,"Spire Current Bal",1813.8309999999999,0,1086.874,0,1059.817,0]
[null,null,1226.6600000000001,0,1502.2050000000002,0,1764.2730000000001,0]
[{"$f":"+A43+1","v":28},"Purchases($/Dth)"]
[{"$f":"A45+1","v":29},"Purchases $ (000)",2.544581614991773,2.5794199999999998,2.8107454206280678,3.3384100000000001,2.5118926781962179,3.7660075700000002]
[null,null,3334.3484999999996,1664.4816735463435,1217.44065,46.508474585085509,1041.25236,54.753974596403623]
[]
[null,"Variances"]
[{"$f":"A46+1","v":30},"Cost of service volumes"]
[{"$f":"A50+1","v":31},"Purchase volumes",0,0,0,0,0,0]
[32,"Purchase $ Act over (under) IRP",665.07899864840022,0,419.20667503239997,0,399.99000251296002,0]
[33,"Purchase Variance",1669.8668264536561,0,1170.9321754149146,0,986.49838540359633,0]
[34,"$ Variance",1715.5180706936565,0,1399.4837559949144,0,1506.3653773881265,0]
[35,"Check",-45.651244240000146,0,-228.55158058000001,0,-519.86699198453005,0]
[36,"Quarter Variance",0,0,0,0,0,0]
[37,"Purchase Variance",null,null,null,null,3827.2973872721668]
[38,"$ Variance",null,null,null,null,4621.3672040766978]
[39,"Check",null,null,null,null,-794.06981680453021]
[null,null,null,null,null,null,0]

{"sheet":"Ex 4 Purchase Gas","index":18,"n_rows":21,"n_cols":13,"rows_kept":21,"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 Normal",null,"Month/Year","Actual","IRP Normal",null,"Month/Year","DTHS","MDTHS","$'S","$1,000'S"]
[{"$f":"'Ex 1 HDD'!A8","v":"2025-06-01"},{"$f":"K8","v":1310.3720000000001},158.69,null,{"$f":"A8","v":"2025-06-01"},{"$f":"K8","v":1310.3720000000001},{"$f":"C8","v":158.69},null,{"$f":"A8","v":"2025-06-01"},1310372,{"$f":"J8/1000","v":1310.3720000000001},3334348.5,{"$f":"L8/1000","v":3334.3485000000001}]
[{"$f":"'Ex 1 HDD'!A9","v":"2025-07-01"},{"$f":"K9","v":433.13799999999998},13.930999999999999,null,"2025-07-01",{"$f":"F8+K9","v":1743.51},{"$f":"G8+C9","v":172.62100000000001},null,"2025-07-01",433138,{"$f":"J9/1000","v":433.13799999999998},1217440.6499999999,1217.44065]
[{"$f":"'Ex 1 HDD'!A10","v":"2025-08-01"},414.529,13.930999999999999,null,"2025-08-01",2158.0389999999998,186.55200000000002,null,"2025-08-01",414529,414.529,1041252.36,1041.25236]
[{"$f":"'Ex 1 HDD'!A11","v":"2025-09-01"},0,14.978999999999999,null,"2025-09-01",2158.0389999999998,201.53100000000001,null,"2025-09-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A12","v":"2025-10-01"},0,1963.367,null,"2025-10-01",2158.0389999999998,2164.8980000000001,null,"2025-10-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A13","v":"2025-11-01"},0,10788.992,null,"2025-11-01",2158.0389999999998,12953.89,null,"2025-11-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A14","v":"2025-12-01"},0,11226.749,null,"2025-12-01",2158.0389999999998,24180.638999999999,null,"2025-12-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A15","v":"2026-01-01"},0,12135.099,null,"2026-01-01",2158.0389999999998,36315.737999999998,null,"2026-01-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A16","v":"2026-02-01"},0,9651.5560000000005,null,"2026-02-01",2158.0389999999998,45967.293999999994,null,"2026-02-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A17","v":"2026-03-01"},0,10247.224,null,"2026-03-01",2158.0389999999998,56214.517999999996,null,"2026-03-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A18","v":"2026-04-01"},0,8212.0210000000006,null,"2026-04-01",2158.0389999999998,{"$f":"G17+C18","v":64426.538999999997},null,"2026-04-01",null,0,null,0]
[{"$f":"'Ex 1 HDD'!A19","v":"2026-05-01"},0,4954.2849999999999,null,"2026-05-01",2158.0389999999998,69380.823999999993,null,"2026-05-01",null,0,null,0]
[]
[null,{"$f":"SUM(B8:B19)","v":2158.0389999999998},{"$f":"SUM(C8:C20)","v":69380.823999999993}]

{"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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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 ($1,000's)"]
[]
[]
[]
[]
[null,null,null,null,"Cumulative"]
["Month/Year","Actual","Normal",null,"Actual","Normal"]
[{"$f":"'Ex 1 HDD'!A8","v":"2025-06-01"},{"$f":"'Ex 4 Purchase Gas'!M8","v":3334.3485000000001},{"$f":"'Ex 4 Purchase Gas'!C8*'Ex 6 Purch Gas Unit Cost'!C8","v":409.32815979999998},null,{"$f":"B8","v":3334.3485000000001},{"$f":"C8","v":409.32815979999998}]
[{"$f":"'Ex 1 HDD'!A9","v":"2025-07-01"},{"$f":"'Ex 4 Purchase Gas'!M9","v":1217.44065},{"$f":"'Ex 4 Purchase Gas'!C9*'Ex 6 Purch Gas Unit Cost'!C9","v":46.507389709999998},null,{"$f":"E8+B9","v":4551.7891500000005},{"$f":"C9+F8","v":455.83554950999996}]
[{"$f":"'Ex 1 HDD'!A10","v":"2025-08-01"},{"$f":"'Ex 4 Purchase Gas'!M10","v":1041.25236},{"$f":"'Ex 4 Purchase Gas'!C10*'Ex 6 Purch Gas Unit Cost'!C10","v":52.464251457670002},null,5593.0415100000009,{"$f":"C10+F9","v":508.29980096766997}]
[{"$f":"'Ex 1 HDD'!A11","v":"2025-09-01"},{"$f":"'Ex 4 Purchase Gas'!M11","v":0},{"$f":"'Ex 4 Purchase Gas'!C11*'Ex 6 Purch Gas Unit Cost'!C11","v":54.408813520289996},null,5593.0415100000009,562.70861448795995]
[{"$f":"'Ex 1 HDD'!A12","v":"2025-10-01"},{"$f":"'Ex 4 Purchase Gas'!M12","v":0},{"$f":"'Ex 4 Purchase Gas'!C12*'Ex 6 Purch Gas Unit Cost'!C12","v":7015.7965859348496},null,5593.0415100000009,7578.5052004228091]
[{"$f":"'Ex 1 HDD'!A13","v":"2025-11-01"},{"$f":"'Ex 4 Purchase Gas'!M13","v":0},{"$f":"'Ex 4 Purchase Gas'!C13*'Ex 6 Purch Gas Unit Cost'!C13","v":46039.359989434881},null,5593.0415100000009,53617.865189857694]
[{"$f":"'Ex 1 HDD'!A14","v":"2025-12-01"},{"$f":"'Ex 4 Purchase Gas'!M14","v":0},{"$f":"'Ex 4 Purchase Gas'!C14*'Ex 6 Purch Gas Unit Cost'!C14","v":57763.122151456519},null,5593.0415100000009,111380.9873413142]
[{"$f":"'Ex 1 HDD'!A15","v":"2026-01-01"},{"$f":"'Ex 4 Purchase Gas'!M15","v":0},{"$f":"'Ex 4 Purchase Gas'!C15*'Ex 6 Purch Gas Unit Cost'!C15","v":69374.781478514167},null,5593.0415100000009,180755.76881982837]
[{"$f":"'Ex 1 HDD'!A16","v":"2026-02-01"},{"$f":"'Ex 4 Purchase Gas'!M16","v":0},{"$f":"'Ex 4 Purchase Gas'!C16*'Ex 6 Purch Gas Unit Cost'!C16","v":58355.695177923277},null,5593.0415100000009,239111.46399775165]
[{"$f":"'Ex 1 HDD'!A17","v":"2026-03-01"},{"$f":"'Ex 4 Purchase Gas'!M17","v":0},{"$f":"'Ex 4 Purchase Gas'!C17*'Ex 6 Purch Gas Unit Cost'!C17","v":49713.395322630007},null,5593.0415100000009,288824.85932038166]
[{"$f":"'Ex 1 HDD'!A18","v":"2026-04-01"},{"$f":"'Ex 4 Purchase Gas'!M18","v":0},{"$f":"'Ex 4 Purchase Gas'!C18*'Ex 6 Purch Gas Unit Cost'!C18","v":31436.385690127281},null,5593.0415100000009,320261.24501050892]
[{"$f":"'Ex 1 HDD'!A19","v":"2026-05-01"},{"$f":"'Ex 4 Purchase Gas'!M19","v":0},{"$f":"'Ex 4 Purchase Gas'!C19*'Ex 6 Purch Gas Unit Cost'!C19","v":17067.894394887699},null,5593.0415100000009,337329.13940539665]
[]
[null,null,{"$f":"SUM(C8:C19)","v":337329.13940539665}]

{"sheet":"Exhibit 5.1","index":23,"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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas Utah"}]
[null,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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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","Normal $/Dth",null,"Dth","Cost","$/Dth",null,"Dth","Cost","$/Dth",null,"May Forward Strip"]
[{"$f":"'Ex 1 HDD'!A8","v":"2025-06-01"},{"$f":"G8","v":2.544581614991773},2.5794199999999998,null,{"$f":"'Ex 4 Purchase Gas'!B8","v":1310.3720000000001},{"$f":"'Ex 4 Purchase Gas'!M8","v":3334.3485000000001},{"$f":"IFERROR(F8/E8,0)","v":2.544581614991773},null,{"$f":"'Ex 4 Purchase Gas'!C8","v":158.69},{"$f":"'Ex 5 Purchase Gas Cost'!C8","v":409.32815979999998},{"$f":"IFERROR(J8/I8,0)","v":2.5794199999999998},null,5.7]
[{"$f":"'Ex 1 HDD'!A9","v":"2025-07-01"},2.8107454206280678,3.3384100000000001,null,{"$f":"'Ex 4 Purchase Gas'!B9","v":433.13799999999998},{"$f":"'Ex 4 Purchase Gas'!M9","v":1217.44065},{"$f":"IFERROR(F9/E9,0)","v":2.8107454206280678},null,{"$f":"'Ex 4 Purchase Gas'!C9","v":13.930999999999999},{"$f":"'Ex 5 Purchase Gas Cost'!C9","v":46.507389709999998},6.05,null,6.05]
[{"$f":"'Ex 1 HDD'!A10","v":"2025-08-01"},2.5118926781962179,3.7660075700000002,null,{"$f":"'Ex 4 Purchase Gas'!B10","v":414.529},{"$f":"'Ex 4 Purchase Gas'!M10","v":1041.25236},2.5118926781962179,null,{"$f":"'Ex 4 Purchase Gas'!C10","v":13.930999999999999},{"$f":"'Ex 5 Purchase Gas Cost'!C10","v":52.464251457670002},6.18,null,6.18]
[{"$f":"'Ex 1 HDD'!A11","v":"2025-09-01"},0,3.63233951,null,{"$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":14.978999999999999},{"$f":"'Ex 5 Purchase Gas Cost'!C11","v":54.408813520289996},{"$f":"IFERROR(J11/I11,0)","v":3.63233951},null,6.02]
[{"$f":"'Ex 1 HDD'!A12","v":"2025-10-01"},0,3.5733495500000001,null,{"$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":1963.367},{"$f":"'Ex 5 Purchase Gas Cost'!C12","v":7015.7965859348496},3.5733495500000001,null,5.27]
[{"$f":"'Ex 1 HDD'!A13","v":"2025-11-01"},0,4.2672531400000002,null,{"$f":"'Ex 4 Purchase Gas'!B13","v":0},{"$f":"'Ex 4 Purchase Gas'!M13","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C13","v":10788.992},{"$f":"'Ex 5 Purchase Gas Cost'!C13","v":46039.359989434881},{"$f":"IFERROR(J13/I13,0)","v":4.2672531400000002},null,5.89]
[{"$f":"'Ex 1 HDD'!A14","v":"2025-12-01"},0,5.1451334800000001,null,{"$f":"'Ex 4 Purchase Gas'!B14","v":0},{"$f":"'Ex 4 Purchase Gas'!M14","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C14","v":11226.749},{"$f":"'Ex 5 Purchase Gas Cost'!C14","v":57763.122151456519},5.1451334800000001,null,6.63]
[{"$f":"'Ex 1 HDD'!A15","v":"2026-01-01"},0,5.7168698400000002,null,{"$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":12135.099},{"$f":"'Ex 5 Purchase Gas Cost'!C15","v":69374.781478514167},5.7168698400000002,null,7.15]
[{"$f":"'Ex 1 HDD'!A16","v":"2026-02-01"},0,6.0462473799999996,null,{"$f":"'Ex 4 Purchase Gas'!B16","v":0},{"$f":"'Ex 4 Purchase Gas'!M16","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C16","v":9651.5560000000005},{"$f":"'Ex 5 Purchase Gas Cost'!C16","v":58355.695177923277},6.0462473799999996,null,6.42]
[{"$f":"'Ex 1 HDD'!A17","v":"2026-03-01"},0,4.8514012500000003,null,{"$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":10247.224},{"$f":"'Ex 5 Purchase Gas Cost'!C17","v":49713.395322630007},4.8514012500000003,null,4.91]
[{"$f":"'Ex 1 HDD'!A18","v":"2026-04-01"},0,3.8280936799999998,null,{"$f":"'Ex 4 Purchase Gas'!B18","v":0},{"$f":"'Ex 4 Purchase Gas'!M18","v":0},0,null,{"$f":"'Ex 4 Purchase Gas'!C18","v":8212.0210000000006},{"$f":"'Ex 5 Purchase Gas Cost'!C18","v":31436.385690127281},3.8280936799999998,null,3.79]
[{"$f":"'Ex 1 HDD'!A19","v":"2026-05-01"},0,3.4450772199999999,null,{"$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":4954.2849999999999},{"$f":"'Ex 5 Purchase Gas Cost'!C19","v":17067.894394887699},3.4450772199999999,null,3.49]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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","Normal","Full Production","Shut-in Est. Month","Shut-in Daily",null,"Actual","Normal",null,"Days in Mo.","Dthms","Dthms/Day"]
[{"$f":"'Ex 1 HDD'!A8","v":"2025-06-01"},{"$f":"'Company Nom Groups'!R116","v":3973.6358260000002},{"$f":"'Company Nom Groups'!B106","v":4667.0128491868809},{"$f":"'Company Nom Groups'!B112","v":4689.3},{"$f":"D8-C8","v":22.287150813119297},{"$f":"(E8/30)*1000","v":742.90502710397652},null,{"$f":"B8","v":3973.6358260000002},{"$f":"C8","v":4667.0128491868809},null,{"$f":"DAY(EOMONTH(A8,0))","v":30},{"$f":"C8","v":4667.0128491868809},{"$f":"L8/K8","v":155.56709497289603},null,null,null,5754.4783839995334]
[{"$f":"'Ex 1 HDD'!A9","v":"2025-07-01"},{"$f":"'Company Nom Groups'!V116","v":4344.0931280000004},{"$f":"'Company Nom Groups'!C106","v":4720.4004687859224},{"$f":"'Company Nom Groups'!C112","v":4748.8900000000003},28.489531214077942,{"$f":"(E9/30)*1000","v":949.65104046926479},null,{"$f":"H8+B9","v":8317.7289540000002},{"$f":"I8+C9","v":9387.4133179728033},null,{"$f":"DAY(EOMONTH(A9,0))","v":31},{"$f":"C9","v":4720.4004687859224},{"$f":"L9/K9","v":152.27098286406201},null,null,null,5867.4130191810464]
[{"$f":"'Ex 1 HDD'!A10","v":"2025-08-01"},{"$f":"'Company Nom Groups'!Z116","v":4466.7785670000003},{"$f":"'Company Nom Groups'!D106","v":4635.0715262930398},{"$f":"'Company Nom Groups'!D112","v":4794.46},159.38847370696021,5312.9491235653404,null,12784.507521,14022.484844265844,null,31,4635.0715262930398,149.51843633203353,null,null,null,5986.08520467781]
[{"$f":"'Ex 1 HDD'!A11","v":"2025-09-01"},null,{"$f":"'Company Nom Groups'!E106","v":4485.4510104151204},{"$f":"'Company Nom Groups'!E112","v":4677.6000000000004},192.14898958487993,6404.9663194959976,null,12784.507521,18507.935854680964,null,30,4485.4510104151204,149.51503368050402,null,null,null,5618.719148733463]
[{"$f":"'Ex 1 HDD'!A12","v":"2025-10-01"},null,{"$f":"'Company Nom Groups'!F106","v":4483.2426659884813},{"$f":"'Company Nom Groups'!F112","v":5120.2700000000004},637.02733401151909,21234.244467050637,null,12784.507521,22991.178520669444,null,31,4483.2426659884813,144.62073116091875,null,null,null,5665.4338021854201]
[{"$f":"'Ex 1 HDD'!A13","v":"2025-11-01"},null,{"$f":"'Company Nom Groups'!G106","v":4472.2697690534405},{"$f":"'Company Nom Groups'!G112","v":5162.1000000000004},689.83023094655982,22994.341031551994,null,12784.507521,27463.448289722885,null,30,4472.2697690534405,149.07565896844801,null,null,null,5366.2612820765262]
[{"$f":"'Ex 1 HDD'!A14","v":"2025-12-01"},null,{"$f":"'Company Nom Groups'!H106","v":5081.1290017022402},{"$f":"'Company Nom Groups'!H112","v":5584.64},503.51099829776012,16783.699943258671,null,12784.507521,32544.577291425125,null,31,5081.1290017022402,163.90738715168516,null,null,null,5567.8766430258429]
[{"$f":"'Ex 1 HDD'!A15","v":"2026-01-01"},null,{"$f":"'Company Nom Groups'!I106","v":5270.5918069531199},{"$f":"'Company Nom Groups'!I112","v":5583.63},313.03819304688022,10434.606434896008,null,12784.507521,37815.169098378246,null,31,5270.5918069531199,170.01909054687482,null,null,null,5438.795676378295]
[{"$f":"'Ex 1 HDD'!A16","v":"2026-02-01"},null,{"$f":"'Company Nom Groups'!J106","v":5050.6573382323204},{"$f":"'Company Nom Groups'!J112","v":4717.16},-333.49733823232054,-11116.57794107735,null,12784.507521,42865.826436610565,null,28,5050.6573382323204,180.38061922258288,null,null,null,5101.5900718666953]
[{"$f":"'Ex 1 HDD'!A17","v":"2026-03-01"},null,{"$f":"'Company Nom Groups'!K106","v":5066.8334883842417},{"$f":"'Company Nom Groups'!K112","v":5083.07},16.236511615757991,541.21705385859968,null,12784.507521,47932.659924994805,null,31,5066.8334883842417,163.446241560782,null,null,null,5326.091885868781]
[{"$f":"'Ex 1 HDD'!A18","v":"2026-04-01"},null,{"$f":"'Company Nom Groups'!L106","v":4776.7260263620801},{"$f":"'Company Nom Groups'!L112","v":4800.6000000000004},23.873973637920244,795.79912126400814,null,12784.507521,52709.385951356882,null,30,4776.7260263620801,159.22420087873601,null,null,null,5051.585886710629]
[{"$f":"'Ex 1 HDD'!A19","v":"2026-05-01"},null,{"$f":"'Company Nom Groups'!M106","v":4821.9840223367992},{"$f":"'Company Nom Groups'!M112","v":4851.8100000000004},29.825977663201229,{"$f":"(E19/30)*1000","v":994.19925544004093},null,12784.507521,57531.369973693683,null,31,4821.9840223367992,155.54787168828383,null,null,null,5126.3058280721052]
[]
[null,{"$f":"SUM(B8:B19)","v":12784.507521},{"$f":"SUM(C8:C19)","v":57531.369973693683},{"$f":"SUM(D8:D19)","v":59813.53}]

{"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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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 Normal","Legacy Actual","Legacy Normal",null,null,"Prod Actual","Prod Normal","ND Actual","ND Normal",{"$f":"D7","v":"Legacy Actual"},{"$f":"E7","v":"Legacy Normal"}]
[{"$f":"'Ex 1 HDD'!A8","v":"2025-06-01"},{"$f":"SUM('Company Nom Groups'!R77:R80,'Company Nom Groups'!R94:R98)","v":47.552644000000001},{"$f":"SUM('Company Nom Groups'!B72:B75,'Company Nom Groups'!B89:B92)","v":0},{"$f":"H8-B8","v":3926.0831820000003},{"$f":"I8-C8","v":4667.0128491868809},null,null,{"$f":"'Ex 7 Co. Owned Gas'!B8","v":3973.6358260000002},{"$f":"'Ex 7 Co. Owned Gas'!C8","v":4667.0128491868809},{"$f":"B8","v":47.552644000000001},{"$f":"C8","v":0},{"$f":"D8","v":3926.0831820000003},{"$f":"E8","v":4667.0128491868809}]
[{"$f":"'Ex 1 HDD'!A9","v":"2025-07-01"},{"$f":"SUM('Company Nom Groups'!V77:V80,'Company Nom Groups'!V94:V98)","v":38.172555000000003},{"$f":"SUM('Company Nom Groups'!C72:C75,'Company Nom Groups'!C89:C92)","v":0},4305.9205730000003,4720.4004687859224,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B9","v":4344.0931280000004},{"$f":"'Ex 7 Co. Owned Gas'!C9","v":4720.4004687859224},{"$f":"B8+B9","v":85.725199000000003},{"$f":"K8+C9","v":0},8232.0037550000015,9387.4133179728033]
[{"$f":"'Ex 1 HDD'!A10","v":"2025-08-01"},{"$f":"SUM('Company Nom Groups'!Z77:Z80,'Company Nom Groups'!Z94:Z98)","v":148.047754},{"$f":"SUM('Company Nom Groups'!D72:D75,'Company Nom Groups'!D89:D92)","v":1.66715003904},4318.7308130000001,4633.4043762539995,null,null,{"$f":"'Ex 7 Co. Owned Gas'!B10","v":4466.7785670000003},{"$f":"'Ex 7 Co. Owned Gas'!C10","v":4635.0715262930398},{"$f":"J9+B10","v":233.772953},1.66715003904,12550.734568000002,14020.817694226804]
[{"$f":"'Ex 1 HDD'!A11","v":"2025-09-01"},null,{"$f":"SUM('Company Nom Groups'!E72:E75,'Company Nom Groups'!E89:E92)","v":49.763124159120011},0,4435.6878862560006,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C11","v":4485.4510104151204},233.772953,{"$f":"K10+C11","v":51.430274198160014},{"$f":"L10+D11","v":12550.734568000002},{"$f":"M10+E11","v":18456.505580482804}]
[{"$f":"'Ex 1 HDD'!A12","v":"2025-10-01"},null,{"$f":"SUM('Company Nom Groups'!F72:F75,'Company Nom Groups'!F89:F92)","v":48.716607944879975},0,4434.5260580436016,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C12","v":4483.2426659884813},233.772953,100.14688214303999,{"$f":"L11+D12","v":12550.734568000002},22891.031638526405]
[{"$f":"'Ex 1 HDD'!A13","v":"2025-11-01"},null,{"$f":"SUM('Company Nom Groups'!G72:G75,'Company Nom Groups'!G89:G92)","v":263.22386889456004},0,4209.0459001588806,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C13","v":4472.2697690534405},233.772953,363.37075103760003,12550.734568000002,27100.077538685284]
[{"$f":"'Ex 1 HDD'!A14","v":"2025-12-01"},null,{"$f":"SUM('Company Nom Groups'!H72:H75,'Company Nom Groups'!H89:H92)","v":880.97273102112013},0,4200.1562706811201,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C14","v":5081.1290017022402},233.772953,1244.3434820587202,12550.734568000002,31300.233809366404]
[{"$f":"'Ex 1 HDD'!A15","v":"2026-01-01"},null,{"$f":"SUM('Company Nom Groups'!I72:I75,'Company Nom Groups'!I89:I92)","v":1131.8721701056797},0,4138.7196368474397,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C15","v":5270.5918069531199},233.772953,2376.2156521644001,12550.734568000002,35438.95344621384]
[{"$f":"'Ex 1 HDD'!A16","v":"2026-02-01"},null,{"$f":"SUM('Company Nom Groups'!J72:J75,'Company Nom Groups'!J89:J92)","v":907.9035400833601},0,4142.7537981489604,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C16","v":5050.6573382323204},233.772953,3284.1191922477601,12550.734568000002,39581.707244362799]
[{"$f":"'Ex 1 HDD'!A17","v":"2026-03-01"},null,{"$f":"SUM('Company Nom Groups'!K72:K75,'Company Nom Groups'!K89:K92)","v":910.46072908007989},0,4156.3727593041622,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C17","v":5066.8334883842417},233.772953,4194.5799213278397,12550.734568000002,43738.080003666961]
[{"$f":"'Ex 1 HDD'!A18","v":"2026-04-01"},null,{"$f":"SUM('Company Nom Groups'!L72:L75,'Company Nom Groups'!L89:L92)","v":808.60318854119998},0,3968.1228378208802,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C18","v":4776.7260263620801},233.772953,5003.18310986904,12550.734568000002,47706.202841487844]
[{"$f":"'Ex 1 HDD'!A19","v":"2026-05-01"},null,{"$f":"SUM('Company Nom Groups'!M72:M75,'Company Nom Groups'!M89:M92)","v":774.76355435423977},0,4047.2204679825595,null,null,null,{"$f":"'Ex 7 Co. Owned Gas'!C19","v":4821.9840223367992},233.772953,5777.9466642232801,12550.734568000002,51753.423309470403]

{"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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},{"$f":"'Exhibit 1.1'!P31","v":"Docket No. 25-057-02"},{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas 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":802,"n_cols":31,"rows_kept":802,"cut":false,"hidden":true,"merged":[[1,16,1,18],[1,20,1,22],[1,28,1,30],[1,24,1,26]]}
["Company Nom Groups"]
["Withdrawn Gross Volume (MDths)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun 2025 Cost-of-Service",null,null,null,"Jul 2025 Cost-of-Service",null,null,null,"Aug 2025 Cost-of-Service",null,null,null,"First  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,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth",null,null,null,"Variance   Mdth"]
[]
["Nom Group","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","Total",null,null,"Nom Group","Actual ","Normal",null,"Nom Group","Actual ","Normal",null,"Nom Group","Actual ","Normal",null,"Nom Group","Actual ","Normal"]
["FLD-ACEJD D24",9.5405084757599994,9.7903346615999975,9.7225426737599925,9.3436917979199983,9.5883638311199952,9.2147409811200021,9.456036469679999,9.3905592045600006,8.4228625619999953,9.2609618217599952,8.9000970158399983,9.1331531411999993,111.76385263631998,null,null,{"$f":"A6","v":"FLD-ACEJD D24"},{"$f":"VLOOKUP(Q6,Q$124:R$205,2,FALSE)/1000","v":11.790841},{"$f":"B6","v":9.5405084757599994},null,{"$f":"A6","v":"FLD-ACEJD D24"},{"$f":"VLOOKUP(U6,U$124:V$205,2,FALSE)/1000","v":14.381558},{"$f":"C6","v":9.7903346615999975},null,{"$f":"A6","v":"FLD-ACEJD D24"},{"$f":"VLOOKUP(Y6,Y$124:Z$205,2,FALSE)/1000","v":11.436485000000001},{"$f":"D6","v":9.7225426737599925},null,{"$f":"A6","v":"FLD-ACEJD D24"},{"$f":"VLOOKUP(AC6,AC$124:AD$205,2,FALSE)/1000","v":37.608884000000003},{"$f":"S6+W6+AA6","v":29.053385811119991}]
["FLD-BRCH CRK D24",91.59247547447994,94.041265512720045,93.441123365520014,89.850087453599983,92.255015692560008,88.711270585920005,91.087441915439939,90.510473041199987,81.23253139199997,89.36991653904002,85.936912213200046,88.117177308240016,1076.14569049392,null,null,"FLD-BRCH CRK D24",65.554709000000031,91.59247547447994,null,"FLD-BRCH CRK D24",{"$f":"VLOOKUP(U7,U$124:V$205,2,FALSE)/1000","v":92.114927000000009},94.041265512720045,null,"FLD-BRCH CRK D24",{"$f":"VLOOKUP(Y7,Y$124:Z$205,2,FALSE)/1000","v":93.629537000000013},93.441123365520014,null,"FLD-BRCH CRK D24",{"$f":"VLOOKUP(AC7,AC$124:AD$205,2,FALSE)/1000","v":251.29917300000008},{"$f":"S7+W7+AA7","v":279.07486435272}]
["FLD-BRFM D24",2.0377345516799994,2.0930976086399991,2.0805978892800012,2.0014448169599985,2.0558222488800006,1.97761155312,2.0313415528799994,2.0192107569599993,1.8128745321600008,1.9951664049599991,1.9192636955999995,1.9714085404799988,23.995574151599996,null,null,"FLD-BRFM D24",1.3097849999999998,2.0377345516799994,null,"FLD-BRFM D24",2.0796859999999997,2.0930976086399991,null,"FLD-BRFM D24",1.9454130000000001,2.0805978892800012,null,"FLD-BRFM D24",5.3348839999999997,6.2114300496000006]
["FLD-BRFQ D24",118.22538878063999,121.39265891471996,120.62548698359997,115.99793288904003,119.11202984015996,114.54636894287999,117.62521752215993,116.89139847983995,104.91986492016001,115.44220738728008,111.02498048951998,114.01675972991998,1389.8202948799201,null,null,"FLD-BRFQ D24",100.33756799999999,118.22538878063999,null,"FLD-BRFQ D24",124.03574399999999,121.39265891471996,null,"FLD-BRFQ D24",129.89050200000003,120.62548698359997,null,"FLD-BRFQ D24",354.26381400000002,360.24353467895992]
["FLD-BRFW D24",48.459365763600019,49.639611060479965,49.222088330399977,47.244771184080022,48.431341228320008,46.503885778560026,47.687861734319974,47.330575254720024,42.433938702239999,46.64018467487999,44.806987526400036,45.83598355248003,564.23659479048013,null,null,"FLD-BRFW D24",63.032668000000044,48.459365763600019,null,"FLD-BRFW D24",64.925463000000008,49.639611060479965,null,"FLD-BRFW D24",65.071798999999999,49.222088330399977,null,"FLD-BRFW D24",193.02993000000006,147.32106515447995]
["FLD-CBFR D24",12.312198005279997,12.662542177680004,12.602710226640001,12.138492314880006,12.483924328079993,12.024100648560003,12.366297510240004,12.307914696719997,11.064170609520007,12.192004430399994,11.742979437359999,12.077224342080005,145.97455872744001,null,null,"FLD-CBFR D24",11.613234,12.312198005279997,null,"FLD-CBFR D24",16.583418000000002,12.662542177680004,null,"FLD-CBFR D24",15.536146,12.602710226640001,null,"FLD-CBFR D24",43.732798000000003,37.577450409600004]
["FLD-CCRK D24",277.11179236823989,267.83794187255995,252.58042522175987,264.72081218880015,272.67379040879985,266.75543356512003,274.53339673751987,272.48321778767996,244.27682688911997,268.45201221575985,257.87206701984019,264.50946755496005,3183.8071838301594,null,null,"FLD-CCRK D24",179.12558099999998,277.11179236823989,null,"FLD-CCRK D24",231.75899699999997,267.83794187255995,null,"FLD-CCRK D24",182.28817299999997,252.58042522175987,null,"FLD-CCRK D24",593.17275099999995,797.53015946255982]
["FLD-CHBT D24",11.085246187440001,11.390167305599997,11.32587560376,10.898591733359995,11.198378938320001,10.775905652879999,11.07231944616,11.009822629679999,9.8880331672800015,10.885885807680008,10.475203008239999,10.763344417679999,130.76877389807998,null,null,"FLD-CHBT D24",7.5072950000000001,11.085246187440001,null,"FLD-CHBT D24",1.743636,11.390167305599997,null,"FLD-CHBT D24",14.342832000000001,11.32587560376,null,"FLD-CHBT D24",23.593763000000003,33.801289096799998]
["FLD-CHBTBUFF D24",0.68232272136000038,0.70122472679999981,0.69740057567999991,0.67122029760000035,0.68981791704000017,0.66392434055999983,0.68232192311999995,0.67860605688000009,0.60958605168000002,0.67123809456000028,0.64604686152000024,0.66395414784000029,8.0576637146400021,null,null,"FLD-CHBTBUFF D24",0.69096299999999999,0.68232272136000038,null,"FLD-CHBTBUFF D24",0.82381700000000002,0.70122472679999981,null,"FLD-CHBTBUFF D24",0.72018000000000004,0.69740057567999991,null,"FLD-CHBTBUFF D24",2.2349600000000001,2.0809480238400004]
["FLD-CHBTC2 D24",66.017100594719963,67.493641146240037,59.015740521120023,59.263280736720048,66.506683582080001,63.934255431600022,65.62844564039996,65.194390222079988,58.49488255128,64.336255264559995,61.849995774959979,63.491221641599985,761.22589310735998,null,null,"FLD-CHBTC2 D24",52.715019000000005,66.017100594719963,null,"FLD-CHBTC2 D24",75.52977300000002,67.493641146240037,null,"FLD-CHBTC2 D24",69.524560999999963,59.015740521120023,null,"FLD-CHBTC2 D24",197.76935299999997,192.52648226208001]
["FLD-CHBTC3 D24",123.85851841608006,126.59346213264004,116.48515584311993,114.94103930664005,124.58660532288003,119.79356632032001,122.91614763792003,122.13257043551995,109.59644952671995,120.1917652944,114.94462101696004,118.02245452487996,1434.0623557780802,null,null,"FLD-CHBTC3 D24",103.52679600000003,123.85851841608006,null,"FLD-CHBTC3 D24",136.80365300000003,126.59346213264004,null,"FLD-CHBTC3 D24",138.66085900000002,116.48515584311993,null,"FLD-CHBTC3 D24",378.99130800000006,366.93713639184]
["FLD-DRYPINY6 D24",0.83356808856000064,0.85598276880000035,0.85064190863999978,0.81806159279999968,0.84006504792000025,0.80789359512000025,0.82962746927999986,0.82446049008000033,0.74002186559999972,0.8142288360000004,0.78305631192000036,0.80413175327999953,9.8017397280000012,null,null,"FLD-DRYPINY6 D24",1.2259410000000002,0.83356808856000064,null,"FLD-DRYPINY6 D24",0.91216399999999997,0.85598276880000035,null,"FLD-DRYPINY6 D24",1.2935300000000003,0.85064190863999978,null,"FLD-DRYPINY6 D24",3.4316350000000009,2.5401927660000005]
["FLD-DRYPINYU D24",4.0627561094400022,4.1665906418400001,4.1352045021600015,3.9716351512800001,4.0731425759999995,3.9120283051200011,4.0120125880799984,3.9817935331199985,3.5692752871200017,3.9220342243199986,3.7668972655200013,3.8631746515200014,47.436544835519996,null,null,"FLD-DRYPINYU D24",5.0346639999999994,4.0627561094400022,null,"FLD-DRYPINYU D24",5.0149400000000002,4.1665906418400001,null,"FLD-DRYPINYU D24",4.8541040000000004,4.1352045021600015,null,"FLD-DRYPINYU D24",14.903707999999998,12.364551253440002]
["FLD-HWA DEEP D24",12.575929701120005,12.938686013040003,12.882435919440006,12.412624461119998,12.770695391040004,12.304976269439996,12.659957701199994,12.60496165608,11.335504706639998,12.495710321519999,12.040056555119996,12.385647379199995,149.40718607496001,null,null,"FLD-HWA DEEP D24",11.203799999999999,12.575929701120005,null,"FLD-HWA DEEP D24",13.989087,12.938686013040003,null,"FLD-HWA DEEP D24",10.544928000000001,12.882435919440006,null,"FLD-HWA DEEP D24",35.737815000000005,38.397051633600014]
["FLD-HWPL1&3 D24",61.541836052640043,63.046438827839957,62.506869682080023,59.974870122479999,61.449196864800022,58.964285856960025,60.417647351759975,59.910936872880022,53.659060016160019,58.914517336080046,56.539272303359994,57.93956206416,714.86449335120005,null,null,"FLD-HWPL1&3 D24",32.356895000000002,61.541836052640043,null,"FLD-HWPL1&3 D24",37.568331000000001,63.046438827839957,null,"FLD-HWPL1&3 D24",35.546811999999996,62.506869682080023,null,"FLD-HWPL1&3 D24",105.472038,187.09514456256002]
["FLD-HWPL2 D24",2.9761048737599993,3.0532851746399996,3.0314001499200014,2.9125669550400004,2.9881108171200021,2.8709819361599997,2.9454545824800005,2.9243608881599998,2.6223807134399992,2.8826367573600002,2.7696597386400015,2.8415221257600001,34.818464712480001,null,null,"FLD-HWPL2 D24",2.8661079999999997,2.9761048737599993,null,"FLD-HWPL2 D24",1.4989700000000001,3.0532851746399996,null,"FLD-HWPL2 D24",2.8336710000000003,3.0314001499200014,null,"FLD-HWPL2 D24",7.1987489999999994,9.0607901983199994]
["FLD-ISLAND D24",47.720167621680005,49.240120200959964,49.635124863840005,47.489268836160015,48.521689998000021,46.433020026000023,47.451527438879999,46.931897875439994,41.928146945999998,45.922087109519985,43.965325750560019,44.949720397439989,560.18809706447996,null,null,"FLD-ISLAND D24",52.648892000000004,47.720167621680005,null,"FLD-ISLAND D24",53.541655999999982,49.240120200959964,null,"FLD-ISLAND D24",41.592194000000006,49.635124863840005,null,"FLD-ISLAND D24",147.78274199999996,146.59541268647996]
["FLD-JNSNRDG D24",1.3897390211999994,1.4297317139999994,1.4234209480800002,1.3714173974400006,1.4108829808799999,1.3593377899199992,1.3984557271200011,1.3922833944000004,1.2519766432799999,1.380020261519999,1.3296026913600005,1.36786525632,16.504733825519999,null,null,"FLD-JNSNRDG D24",6.7030110000000001,1.3897390211999994,null,"FLD-JNSNRDG D24",3.4497980000000004,1.4297317139999994,null,"FLD-JNSNRDG D24",3.2241880000000003,1.4234209480800002,null,"FLD-JNSNRDG D24",13.376997000000001,4.242891683279999]
["FLD-JRDG WFS D24",1.8251802621600004,1.8746726524800015,1.8633829125599988,1.7924035348799996,1.8410104082400003,1.7708854096800002,1.8189108803999987,1.8079624540800003,1.6231361481599995,1.7862661538400013,1.71823153296,1.7648343681599998,21.486876717599998,null,null,"FLD-JRDG WFS D24",7.5660869999999996,1.8251802621600004,null,"FLD-JRDG WFS D24",4.4430520000000007,1.8746726524800015,null,"FLD-JRDG WFS D24",3.7439940000000003,1.8633829125599988,null,"FLD-JRDG WFS D24",15.753133,5.5632358272000006]
["FLD-KNY FLD D24",9.7549337786399999,10.023332597040001,9.9668319304800086,9.590898677520002,9.8548017943199966,9.4831049901600082,9.7440522045599973,9.6891525799200036,8.7020219673600057,9.5802976351200044,9.2189808568800018,9.4726871793599976,115.08109619136003,null,null,"FLD-KNY FLD D24",14.538600000000001,9.7549337786399999,null,"FLD-KNY FLD D24",14.509958000000001,10.023332597040001,null,"FLD-KNY FLD D24",6.4595649999999996,9.9668319304800086,null,"FLD-KNY FLD D24",35.508122999999998,29.74509830616001]
["FLD-MESA D24",416.62405949999999,422.78443408008013,415.34763139248003,395.01132115223993,401.20815919752027,381.60287032776023,387.90084977232004,381.68012246759997,339.16636642007978,369.2621056324798,351.8875409023201,358.1522965800001,4620.6277574248807,null,null,"FLD-MESA D24",466.95667000000009,416.62405949999999,null,"FLD-MESA D24",476.68058700000012,422.78443408008013,null,"FLD-MESA D24",476.63980399999997,415.34763139248003,null,"FLD-MESA D24",1420.2770610000002,1254.7561249725602]
["FLD-MOSU D24",0.83829366120000015,0.85858434504000025,0.85099145376000007,0.81624934968000051,0.83600651112000002,0.80187618647999981,0.82128538176000021,0.81402232392000029,0.72872151864000023,0.79968831696000031,0.76704077088000033,0.78560681904000007,9.7183666384800009,null,null,"FLD-MOSU D24",1.0528700000000002,0.83829366120000015,null,"FLD-MOSU D24",0.91368599999999989,0.85858434504000025,null,"FLD-MOSU D24",0.884884,0.85099145376000007,null,"FLD-MOSU D24",2.8514400000000002,2.5478694600000003]
["FLD-PDW D24",101.09244851688004,103.38547012320004,102.71654493599993,98.760253853040069,101.39458791624004,97.490883478080065,100.08382891152,99.163140936479977,88.86527616575998,97.756588853999958,93.995161006079982,96.50591563632004,1181.2101003335999,null,null,"FLD-NP D24",1.0471469999999998,0,null,"FLD-NP D24",1.1028150000000001,0,null,"FLD-NP D24",1.5423469999999999,0,null,"FLD-NP D24",3.6923090000000003,0]
["FLD-PDW1A1B D24",0.3145520148,0.32301364319999992,0.32100062303999993,0.30870782832000015,0.3170122003200001,0.30487212167999989,0.31307337240000027,0.31112239992000001,0.27491349503999979,0.16711383599999993,0,0,2.9553815347200003,null,null,{"$f":"A28","v":"FLD-PDW D24"},97.482850000000013,{"$f":"B28","v":101.09244851688004},null,{"$f":"A28","v":"FLD-PDW D24"},116.09215300000001,{"$f":"C28","v":103.38547012320004},null,{"$f":"A28","v":"FLD-PDW D24"},121.10173899999998,{"$f":"D28","v":102.71654493599993},null,{"$f":"A28","v":"FLD-PDW D24"},334.67674200000005,307.19446357608001]
["FLD-PDWCUT D24",0.76259941943999965,0.7847385513599997,0.78146799119999966,0.75310399583999987,0.77496765911999976,0.7468395909600003,0.76852136280000038,0.76531823352000039,0.68836436712000038,0.75895235880000023,0.73140566159999998,0.75263912328000004,9.0689183150399995,null,null,{"$f":"A29","v":"FLD-PDW1A1B D24"},0.22107300000000002,{"$f":"B29","v":0.3145520148},null,{"$f":"A29","v":"FLD-PDW1A1B D24"},0.24894899999999998,{"$f":"C29","v":0.32301364319999992},null,{"$f":"A29","v":"FLD-PDW1A1B D24"},0.24405199999999999,{"$f":"D29","v":0.32100062303999993},null,{"$f":"A29","v":"FLD-PDW1A1B D24"},0.71407399999999999,0.95856628103999997]
["FLD-PDWPLT2 D24",2.0524068763199992,2.1105711698400009,2.1003682478400005,2.0227847371200003,2.08013236128,2.0033110442399988,2.0601219921599991,2.0502003215999993,1.8428519066400004,2.0305230223200001,1.9517409964800017,1.8784131530399986,24.183425828879997,null,null,"FLD-PDW1A1B D21",9.5039999999999986E-2,0,null,"FLD-PDW1A1B D21",8.8037999999999991E-2,0,null,"FLD-PDW1A1B D21",0,0,null,"FLD-PDW1A1B D21",0.18307799999999996,0]
["FLD-SGRLF D24",9.7620550682400005,10.000660698480004,9.9145229747999917,9.5119740585600017,9.744477647519993,9.3488399342400044,9.577363400640003,9.4948894891199966,8.5019280943200002,9.332076402240002,8.953199166480001,9.1720687272000063,113.31405566184003,null,null,{"$f":"A30","v":"FLD-PDWCUT D24"},0.86626199999999998,{"$f":"B30","v":0.76259941943999965},null,{"$f":"A30","v":"FLD-PDWCUT D24"},1.3997340000000003,{"$f":"C30","v":0.7847385513599997},null,{"$f":"A30","v":"FLD-PDWCUT D24"},1.0907979999999999,{"$f":"D30","v":0.78146799119999966},null,{"$f":"A30","v":"FLD-PDWCUT D24"},3.3567939999999998,2.3288059619999988]
["FLD-TRAIL D24",206.58860124935987,211.73054091408011,210.01723381943998,201.41320543320006,200.31300149112013,187.51767414672008,201.06485071824011,200.13854319720002,180.88647883895996,198.99632559072003,191.12140485768009,196.01233024103988,2385.8001904977605,null,null,"FLD-PDWPLT2 D24",2.1810840000000002,2.0524068763199992,null,"FLD-PDWPLT2 D24",2.6070929999999999,2.1105711698400009,null,"FLD-PDWPLT2 D24",2.5582249999999997,2.1003682478400005,null,"FLD-PDWPLT2 D24",7.3464020000000003,6.2633462940000006]
["FLD-WHLA D24",25.486502226960006,26.138792980560009,25.942830361200009,24.917571468960006,25.555384502880017,24.524840704080013,24.5338953336,24.351844273200008,21.831460377119992,23.991849108480004,23.04551046240001,23.637259806479985,293.95774160592003,null,null,"FLD-SGRLF D24",7.8981749999999993,9.7620550682400005,null,"FLD-SGRLF D24",7.69116,10.000660698480004,null,"FLD-SGRLF D24",3.9470339999999999,9.9145229747999917,null,"FLD-SGRLF D24",19.536369000000001,29.67723874152]
["FLD-WWILSON D24",0.6810542997600002,0.69947416320000022,0.69521548584000015,0.66869030951999964,0.68678099087999966,0.66058091087999959,0.67845558791999971,0.67433334359999975,0.60536339520000015,0.66616884575999991,0.64076310216000021,0.65810972064000028,8.0149901553599996,null,null,"FLD-TRAIL D24",145.73994200000004,206.58860124935987,null,"FLD-TRAIL D24",113.591832,211.73054091408011,null,"FLD-TRAIL D24",133.59167499999998,210.01723381943998,null,"FLD-TRAIL D24",392.92344900000001,628.33637598287999]
["FLD-BRCH CRK D21",0.18505378031999989,0.18996352344000009,0.18871441632000008,0.18142730831999998,0.18624878639999987,0.17906201688000006,0.18382589447999995,0.18263024880000009,0.16388210496,0.18026995152000003,0.17332634160000007,0.17795039088,{"$f":"SUM(B36:M36)","v":2.17235476392},null,null,"FLD-WHLA D24",34.618789,25.486502226960006,null,"FLD-WHLA D24",33.817265999999989,26.138792980560009,null,"FLD-WHLA D24",31.349550999999998,25.942830361200009,null,"FLD-WHLA D24",99.785606000000001,77.568125568720021]
["FLD-DRYPINYU PW",0.21989441856000017,0.22617479615999986,0.22512904296000014,0.2168583528000001,0.22305184128000011,0.21485737440000013,0.22099382232000006,0.21997195319999993,0.19776257064000008,0.21794241432000008,0.20993557223999992,0.21593145576000017,2.6085036146400009,null,null,"FLD-WWILSON D24",0.45999199999999996,0.6810542997600002,null,"FLD-WWILSON D24",0.45406799999999997,0.69947416320000022,null,"FLD-WWILSON D24",0.47708899999999999,0.69521548584000015,null,"FLD-WWILSON D24",1.391149,2.0757439488000005]
["FLD-MOSU PW",0.31129926792000001,0.32024792927999995,0.31882474272000011,0.30716746031999986,0.31599730824000011,0.30444340584000001,0.3131949564,0.3118030812,0.28037272632000004,0.30903790367999978,0.29773846944000015,0.30629725200000002,3.6964245033599994,null,null,"FLD-BRCH CRK D21",0.11200000000000002,0.18505378031999989,null,"FLD-BRCH CRK D21",0.15806000000000001,0.18996352344000009,null,"FLD-BRCH CRK D21",0.11499000000000001,0.18871441632000008,null,"FLD-BRCH CRK D21",0.38505,0.56373172008000005]
["FLD-BRFQ PC",14.80725561767999,15.216067400880005,15.131811161040007,14.562633863760011,14.965060091760007,14.402382746159992,14.800606602960006,14.719221534960006,13.221519818880008,14.558100723600012,14.011224856800009,14.399133475199992,174.79501789368001,null,null,"FLD-DRYPINYU PW",0,0.21989441856000017,null,"FLD-DRYPINYU PW",0,0.22617479615999986,null,"FLD-DRYPINYU PW",0,0.22512904296000014,null,"FLD-DRYPINYU PW",0,0.67119825768000019]
["FLD-BRFW PC",8.8574806682400027,9.1068235571999949,9.0609202593600013,8.7192521121599977,8.9647238054399949,8.6319573523199953,8.87498196576,8.8304564992800039,7.9357491143999956,8.7420912119999983,8.4176148086400051,8.6546311920000036,104.79668254679999,null,null,"FLD-MOSU PW",{"$f":"VLOOKUP(Q40,Q$124:R$205,2,FALSE)/1000","v":0.32313599999999998},0.31129926792000001,null,"FLD-MOSU PW",0.30191999999999997,0.32024792927999995,null,"FLD-MOSU PW",0.31099400000000005,0.31882474272000011,null,"FLD-MOSU PW",0.93604999999999994,0.95037193992000013]
["FLD-CBFR PC",44.96798542992002,46.213421970480013,45.9610996284,44.235430678080021,45.460753155360003,43.753983415920018,44.966087660400021,44.720863085040008,40.172047415040012,44.234588295839991,42.574126237199998,43.753824664320014,531.01421163600025,null,null,"FLD-ACEJD PC",2.8967039999999997,0,null,"FLD-ACEJD PC",3.0733290000000002,0,null,"FLD-ACEJD PC",2.9459780000000002,0,null,"FLD-ACEJD PC",8.9160109999999992,0]
["FLD-CCRK PC",42.823690488959983,39.584197091520004,35.796964181519989,41.017403605680002,42.984342743999989,41.672849348880014,42.861193988400018,42.596539257120021,38.235963088320013,42.072287792400026,40.463621572080022,41.554735150319978,491.66378830920002,null,null,"FLD-BRCH CRK PC",7.5743489999999989,0,null,"FLD-BRCH CRK PC",10.74657,0,null,"FLD-BRCH CRK PC",11.051826,0,null,"FLD-BRCH CRK PC",29.372744999999998,0]
["FLD-CHBTC1 PC",57.694212351120001,58.905279650880026,58.229597154480018,55.728472055280037,56.97308948184002,54.566059546080034,55.821450032639973,55.278577970160022,49.454509964880025,54.248895795840021,52.02425216903999,53.283680272320012,662.20807644456022,null,null,"FLD-BRCH CRK PW",0.11097899999999999,0,null,"FLD-BRCH CRK PW",0.15694,0,null,"FLD-BRCH CRK PW",7.2995000000000004E-2,0,null,"FLD-BRCH CRK PW",0.34091399999999999,0]
["FLD-CHBTC2 PC",5.8269429141600018,5.9840655468000028,5.9471656632000025,5.7198133948799983,5.8741051175999974,5.6495826148800026,5.8020181351199991,5.7663354667200002,5.1761784081600002,5.6956829829599984,5.4780696611999975,5.6259689217599966,68.545928827439994,null,null,{"$f":"A39","v":"FLD-BRFQ PC"},13.932839000000001,{"$f":"B39","v":14.80725561767999},null,{"$f":"A39","v":"FLD-BRFQ PC"},15.119659000000002,{"$f":"C39","v":15.216067400880005},null,{"$f":"A39","v":"FLD-BRFQ PC"},13.123982,{"$f":"D39","v":15.131811161040007},null,{"$f":"A39","v":"FLD-BRFQ PC"},42.176480000000005,45.155134179600005]
["FLD-DRYPINYU PC",10.054895808959998,10.327117672079996,10.265365750079996,9.8755061769600054,10.1451909672,9.7611831324000029,10.028978022000008,9.9722173432800059,8.9564800936800015,9.8611535282400009,9.490382203680003,9.7531457577600005,118.49161645632,null,null,"FLD-BRFW PC",11.576316,8.8574806682400027,null,"FLD-BRFW PC",12.550547999999999,9.1068235571999949,null,"FLD-BRFW PC",11.46522,9.0609202593600013,null,"FLD-BRFW PC",35.592084,27.025224484799999]
["FLD-FOGARTY PC",0.37033818504000021,0.38023408919999979,0.37779844055999978,0.36326695559999994,0.37297392023999976,0.35862799175999982,0.36821096735999981,0.36585233568000014,0.32832328896000001,0.36118035623999983,0.34728803831999994,0.35656801799999988,4.3506625869599986,null,null,"FLD-CBFR PC",48.966986000000006,44.96798542992002,null,"FLD-CBFR PC",55.768028000000008,46.213421970480013,null,"FLD-CBFR PC",54.189161000000006,45.9610996284,null,"FLD-CBFR PC",158.92417500000002,137.14250702880003]
["FLD-HWA DEEP PC",0.10898728991999994,0.11096564136000003,0.10933365527999998,0.1042489824,0.10614131280000007,0.10120511303999996,0.10304219351999994,0.10152673031999997,9.0348299039999996E-2,9.8562344880000041E-2,9.0890549520000044E-2,0,1.1252521120799999,null,null,"FLD-CCRK PC",31.265250000000002,42.823690488959983,null,"FLD-CCRK PC",36.050945999999996,39.584197091520004,null,"FLD-CCRK PC",31.028102000000001,35.796964181519989,null,"FLD-CCRK PC",98.344297999999995,118.20485176199998]
["FLD-HWPL1&3 PC",48.241498298400032,49.574117930400021,49.299979907039976,47.445610517280016,48.756436776480001,46.92263678952002,48.219139014959985,47.952810100799987,43.072223167920001,47.42474035967998,45.641326480319982,46.902732047040004,569.45325138983992,null,null,"FLD-CHBTC1 PC",37.003047999999993,57.694212351120001,null,"FLD-CHBTC1 PC",70.760253999999989,58.905279650880026,null,"FLD-CHBTC1 PC",67.340911000000006,58.229597154480018,null,"FLD-CHBTC1 PC",175.10421299999999,174.82908915648005]
["FLD-HWPL2 PC",0.7511794228800005,0.77290855031999983,0.76960896983999971,0.74159994216000025,0.76305201311999959,0.73528166520000049,0.75655089168000023,0.75332117808000032,0.67750440648000021,0.74690298599999971,0.71972033928000045,0.74053945535999977,8.9281698204000008,null,null,"FLD-CHBTC2 PC",2.522513,5.8269429141600018,null,"FLD-CHBTC2 PC",1.7540049999999998,5.9840655468000028,null,"FLD-CHBTC2 PC",4.9317360000000008,5.9471656632000025,null,"FLD-CHBTC2 PC",9.2082540000000002,17.758174124160007]
["FLD-ISLAND PC",1.2263707598399993,1.2120983253599995,1.1592925610400002,1.0729697517599999,1.0604825246400005,0.98151720527999975,0.97009437935999965,0.92783175816000063,0.80141104271999997,0.84874984032000012,0.78555058704000003,0.77640835848,11.822777093999997,null,null,"FLD-DRYPINYU PC",10.227288999999999,10.054895808959998,null,"FLD-DRYPINYU PC",10.873239,10.327117672079996,null,"FLD-DRYPINYU PC",12.213126000000001,10.265365750079996,null,"FLD-DRYPINYU PC",33.313653999999993,30.647379231119992]
["FLD-JNSNRDG PC",1.4551353991200002,1.4974439927999998,1.4912680535999998,1.437205349039999,1.4789959197599996,1.4253801741600007,1.4668290957600003,1.4607849398399999,1.3139641358399996,1.4487744633600006,1.3962594484800008,1.4368669223999999,17.308907894159997,null,null,"FLD-FOGARTY PC",0,0.37033818504000021,null,"FLD-FOGARTY PC",0,0.38023408919999979,null,"FLD-FOGARTY PC",0,0.37779844055999978,null,"FLD-FOGARTY PC",0,1.1283707148]
["FLD-KNY FLD PC",3.8241051576000027,3.9309111835200001,3.9103333509600016,3.7643626149600009,3.86950014048,3.7250533267200021,3.8290931299199977,3.8090481683999986,3.4223586456000024,3.7692725803200013,3.6285675244799989,3.7299123662400029,45.212518189199997,null,null,"FLD-HWA DEEP PC",{"$f":"VLOOKUP(Q52,Q$124:R$205,2,FALSE)/1000","v":0.21901999999999999},0.10898728991999994,null,"FLD-HWA DEEP PC",0.28206800000000004,0.11096564136000003,null,"FLD-HWA DEEP PC",0.24403500000000003,0.10933365527999998,null,"FLD-HWA DEEP PC",0.74512300000000009,0.32928658655999998]
["FLD-MOSU PC",5.639811900239998,5.78660157792,5.7458087606400001,5.5213758883200006,5.6655630165600046,5.4445686151199997,5.5870579948800021,5.5484422547999985,4.9768747759200025,5.4724513032000015,5.2597008604799989,5.3980741739999987,66.046331122080005,null,null,"FLD-HWPL1&3 PC",19.762630999999999,48.241498298400032,null,"FLD-HWPL1&3 PC",19.707408999999995,49.574117930400021,null,"FLD-HWPL1&3 PC",17.555423000000001,49.299979907039976,null,"FLD-HWPL1&3 PC",57.025462999999995,147.11559613584004]
["FLD-NBXCAMP PC",2.6724183036000002,2.7503282675999996,2.7391911935999995,2.6400851591999999,2.717053900559999,2.6187496370400014,2.6950972593600007,2.684186037119999,2.4145774024799991,2.6624977787999997,2.5661694141599996,2.6409862447199997,31.801340598239999,null,null,"FLD-HWPL2 PC",0.79896,0.7511794228800005,null,"FLD-HWPL2 PC",0.87128700000000003,0.77290855031999983,null,"FLD-HWPL2 PC",0.80383799999999994,0.76960896983999971,null,"FLD-HWPL2 PC",2.4740850000000001,2.29369694304]
["FLD-NOBXFLD PC",2.1656718244800008,2.2263639441599996,2.2149137829600014,2.132429233679999,2.1921897100799996,2.1105514857600003,2.1696988190399993,2.1585398625600005,1.9395874780799989,2.1363942672000009,2.0568339182399993,2.1144757360800002,25.617650062319996,null,null,"FLD-ISLAND PC",1.6242720000000002,1.2263707598399993,null,"FLD-ISLAND PC",1.9316000000000002,1.2120983253599995,null,"FLD-ISLAND PC",1.437605,1.1592925610400002,null,"FLD-ISLAND PC",4.9934770000000004,3.5977616462399986]
["FLD-PDW PC",19.466417894880003,19.860540006720008,19.286542944240011,18.564907937759987,19.081724468400001,18.367801922160005,18.879183044640008,18.778759185360002,16.870943881680006,18.579572058239997,17.884548496559994,18.382595985120002,224.00353782575999,null,null,"FLD-JNSNRDG PC",4.1322270000000012,1.4551353991200002,null,"FLD-JNSNRDG PC",2.589153,1.4974439927999998,null,"FLD-JNSNRDG PC",2.3739560000000002,1.4912680535999998,null,"FLD-JNSNRDG PC",9.0953360000000014,4.4438474455199994]
["FLD-PDW1A1B PC",3.3357647388000022,3.4300416127200015,3.365258159520002,2.9323432509600007,3.0169771550399997,2.9069959024800012,2.990897890799999,2.9779426819200019,2.6780624587199995,2.95219914792,2.8445786376000011,2.9266783706399986,36.357740007120007,null,null,"FLD-KNY FLD PC",3.1298699999999999,3.8241051576000027,null,"FLD-KNY FLD PC",4.1507200000000006,3.9309111835200001,null,"FLD-KNY FLD PC",2.7106870000000001,3.9103333509600016,null,"FLD-KNY FLD PC",9.9912770000000002,11.665349692080005]
["FLD-PDWPLT2 PC",3.9615431798400023,4.0759597008000013,4.0583813548799972,3.9105102597600014,4.0234527513600025,3.876854532239999,3.9888248047200023,3.9716217640799982,3.5717475400800014,3.9374396040000019,3.7939748731200003,3.903552630239997,47.07386299512001,null,null,"FLD-MOSU PC",4.7952830000000004,5.639811900239998,null,"FLD-MOSU PC",5.7552460000000005,5.78660157792,null,"FLD-MOSU PC",5.2367150000000002,5.7458087606400001,null,"FLD-MOSU PC",15.787244000000001,17.172222238799996]
["FLD-PDWPLT3 PC",2.4949890592800004,2.5648289680800009,2.5515604315199982,2.4564700120799996,2.525245173600001,2.4311432215199988,2.4992163535199996,2.4863059675200008,2.2340600831999997,2.4607018296000005,2.3690216071200005,2.4353736273599997,29.508916334400002,null,null,"FLD-NBXCAMP PC",3.4039980000000005,2.6724183036000002,null,"FLD-NBXCAMP PC",3.4310799999999997,2.7503282675999996,null,"FLD-NBXCAMP PC",2.9992640000000002,2.7391911935999995,null,"FLD-NBXCAMP PC",9.8343420000000012,8.1619377647999993]
["FLD-SBXSWEET PC",0.10339393680000003,0.10626303648000003,0.10568819591999998,0.10172501831999996,0.10454779799999994,0.10062737544000007,0.10341971880000006,0.10286024687999999,9.2401712639999967E-2,0.10175037023999996,9.793485216000003E-2,0.10065247727999996,1.22126473896,null,null,"FLD-NOBXFLD PC",2.5062079999999995,2.1656718244800008,null,"FLD-NOBXFLD PC",2.6184400000000001,2.2263639441599996,null,"FLD-NOBXFLD PC",1.2540799999999999,2.2149137829600014,null,"FLD-NOBXFLD PC",6.3787279999999988,6.6069495516000014]
["FLD-SGRLF PC",26.068361164319992,26.795516220239989,26.654351686560013,25.658526260160016,26.374337725680011,25.389030150240007,26.097381312479985,25.960038432960008,23.323979175120002,25.687602179040002,24.72808615032001,25.418138179200007,308.15534863632007,null,null,"FLD-PDW PC",18.986000000000004,19.466417894880003,null,"FLD-PDW PC",24.346806000000001,19.860540006720008,null,"FLD-PDW PC",20.532046000000001,19.286542944240011,null,"FLD-PDW PC",63.864852000000006,58.613500845840022]
["FLD-TRAIL PC",2.6966140423199993,2.7667245808800001,2.7472008549600004,2.6399255740800016,2.7089373768000002,2.6033821900800005,2.6716679435999993,2.6533908707999978,2.38026175152,2.6175409528799998,2.5160463429600006,2.5824682603200011,31.584160741199998,null,null,"FLD-PDW1A1B PC",2.0085120000000001,3.3357647388000022,null,"FLD-PDW1A1B PC",2.8185599999999997,3.4300416127200015,null,"FLD-PDW1A1B PC",2.4948319999999997,3.365258159520002,null,"FLD-PDW1A1B PC",7.3219040000000009,10.131064511040005]
["FLD-WWILSON PC",3.934633661519999,4.0408171540800009,4.0159787148000028,3.8625220418400001,3.9667766944799991,3.8152112848800015,3.9182008732799987,3.8941450670399989,3.4956287894400022,3.8464926208800017,3.699550739519998,3.7994463129599985,46.289403954720008,null,null,"FLD-PDWPLT2 PC",3.6055900000000003,3.9615431798400023,null,"FLD-PDWPLT2 PC",4.9615540000000005,4.0759597008000013,null,"FLD-PDWPLT2 PC",4.67347,4.0583813548799972,null,"FLD-PDWPLT2 PC",13.240614000000001,12.09588423552]
["Total",{"$f":"SUM(B6:B63)","v":1982.0713846461606},2007.0370923007213,1954.5103503554394,1907.5030233924006,1961.1188313717605,1880.8611459607203,1935.3536566351202,1918.6461093182402,1719.0539931175194,1886.1696641815208,1808.9103447434409,1852.9167015813591,22814.152297604396,null,null,"FLD-PDWPLT3 PC",2.800262,2.4949890592800004,null,"FLD-PDWPLT3 PC",3.0545369999999998,2.5648289680800009,null,"FLD-PDWPLT3 PC",2.9982340000000005,2.5515604315199982,null,"FLD-PDWPLT3 PC",8.8530329999999999,7.6113784588799991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-SBXSWEET PC",0,0.10339393680000003,null,"FLD-SBXSWEET PC",0,0.10626303648000003,null,"FLD-SBXSWEET PC",0,0.10568819591999998,null,"FLD-SBXSWEET PC",0,0.3153451692]
["Wexpro I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-SGRLF PC",{"$f":"VLOOKUP(Q66,Q$124:R$205,2,FALSE)/1000","v":20.092222000000003},26.068361164319992,null,"FLD-SGRLF PC",21.543298,26.795516220239989,null,"FLD-SGRLF PC",13.812019999999999,26.654351686560013,null,"FLD-SGRLF PC",55.447540000000004,79.518229071120004]
["FLD-CCRK D8",320.7732636376802,322.05825976991991,313.1157145305599,286.75497870095995,278.76666653352009,289.85922897768,266.53608494207981,273.82573314143991,264.2222020872,288.33189859056012,275.11332559488,280.4017402451999,3459.7590967516799,null,null,"FLD-TRAIL PC",{"$f":"VLOOKUP(Q67,Q$124:R$205,2,FALSE)/1000","v":2.4641999999999999},2.6966140423199993,null,"FLD-TRAIL PC",1.478888,2.7667245808800001,null,"FLD-TRAIL PC",0.970831,2.7472008549600004,null,"FLD-TRAIL PC",4.9139189999999999,8.2105394781599994]
["FLD-ISLAND D8",0.64175447687999998,21.172475611439985,59.442920511120022,55.364024358720023,55.157831240159993,51.539571032880033,51.49834648512001,49.859146343520017,43.647344461920014,46.896162741360016,44.080869481919983,44.28675476639998,523.58720151144007,null,null,"FLD-WWILSON PC",{"$f":"VLOOKUP(Q68,Q$124:R$205,2,FALSE)/1000","v":0.31198399999999998},3.934633661519999,null,"FLD-WWILSON PC",0.588924,4.0408171540800009,null,"FLD-WWILSON PC",0.53794299999999995,4.0159787148000028,null,"FLD-WWILSON PC",1.4388509999999999,11.991429530400003]
["FLD-KNY FLD D8",21.678148592879996,21.755577476399999,21.164080972320001,19.95397293168001,20.116262503199998,19.014622600559981,19.213399752719994,18.80617002120001,16.64008952591999,18.064891282319994,17.153865407279987,17.405599376640005,230.96668044311997,null,null,"Legacy Total",{"$f":"SUM(R6:R68)","v":1747.1209990000002},1982.0713846461606,null,"Legacy Total",{"$f":"SUM(V6:V68)","v":1967.8390770000008},2007.0370923007213,null,"Legacy Total",{"$f":"SUM(Z6:Z68)","v":1895.9906710000005},{"$f":"J64","v":1719.0539931175194},null,"Legacy Total",{"$f":"SUM(AD6:AD68)","v":5610.9507470000008},5708.1624700644006]
["FLD-MESA D8",176.85128726472007,180.25784611944007,177.83358710112006,169.81044494759999,173.17421039255998,165.41764378871997,168.75004000848,166.6203621484801,148.61296017216,162.51534115799998,155.35553865792002,158.60340355151999,2003.8026653107204]
["FLD-TRAIL D8",519.20986108223997,521.37118647768034,507.88382165232036,474.17178789768013,446.40536104008009,395.91121857239983,405.48035237232006,380.70435369768001,369.92529953207998,403.60677643752018,379.83367151759978,382.33482240767978,5186.8385126872799,null,null,{"$f":"A66","v":"Wexpro I"},null,null,null,"Wexpro I ",null,null,null,"Wexpro I ",null,null,null,{"$f":"A66","v":"Wexpro I"}]
["FLD-Z25 CCRK D8",0,0,0,0,0,0,228.02470544088013,202.66514981735997,165.50379455400005,167.92096192848004,150.35775809928001,144.92090815584004,1059.3932779958402,null,null,"FLD-CCRK D8",{"$f":"VLOOKUP(Q72,Q$124:R$205,2,FALSE)/1000","v":204.89734100000004},{"$f":"B67","v":320.7732636376802},null,{"$f":"A67","v":"FLD-CCRK D8"},{"$f":"VLOOKUP(U72,U$124:V$205,2,FALSE)/1000","v":293.42064799999997},{"$f":"C67","v":322.05825976991991},null,{"$f":"A67","v":"FLD-CCRK D8"},{"$f":"VLOOKUP(Y72,Y$124:Z$205,2,FALSE)/1000","v":252.97567000000006},{"$f":"D67","v":313.1157145305599},null,"FLD-CCRK D8",{"$f":"VLOOKUP(AC72,AC$124:AD$205,2,FALSE)/1000","v":751.29365900000005},{"$f":"S71+W72+AA72","v":635.17397430047981}]
["FLD-Z25 CHBT D8",0,0,0,0,0,68.970221679360023,63.177418969199998,57.059028657119974,47.17407753624002,48.331784339039991,43.624815795120028,42.329966810879995,370.66731378695999,null,null,"FLD-ISLAND D8",{"$f":"VLOOKUP(Q73,Q$124:R$205,2,FALSE)/1000","v":0},0.64175447687999998,null,"FLD-ISLAND D8",{"$f":"VLOOKUP(U73,U$124:V$205,2,FALSE)/1000","v":0},21.172475611439985,null,"FLD-ISLAND D8",2.0405549999999999,59.442920511120022,null,"FLD-ISLAND D8",2.0405549999999999,401.38865976024022]
["FLD-Z25 ISLAND D8",0,0,1.66715003904,49.763124159120011,48.716607944879975,186.41974553040006,172.22534261231996,352.1113254475199,277.11351016896003,274.30421273856001,241.30124184671993,229.52470793328001,1833.1469684207998,null,null,"FLD-KNY FLD D8",{"$f":"VLOOKUP(Q74,Q$124:R$205,2,FALSE)/1000","v":0},21.678148592879996,null,"FLD-KNY FLD D8",14.6066,21.755577476399999,null,"FLD-KNY FLD D8",3.3100019999999999,21.164080972320001,null,"FLD-KNY FLD D8",17.916601999999997,43.561412925599996]
["FLD-Z25 TRAIL D8",0,0,0,0,0,2.5454912308799997,78.570166119360053,68.122033625759968,54.668440223040022,54.757540321680025,48.5439470544,46.419830416319975,353.62744899144008,null,null,"FLD-MESA D8",{"$f":"VLOOKUP(Q75,Q$124:R$205,2,FALSE)/1000","v":162.27640700000001},176.85128726472007,null,"FLD-MESA D8",160.98844499999998,180.25784611944007,null,"FLD-MESA D8",166.35377300000002,177.83358710112006,null,"FLD-MESA D8",489.61862500000001,379.76958181344014]
["Total",{"$f":"SUM(B67:B75)","v":1039.1543150544003},{"$f":"SUM(C67:C75)","v":1066.6153454548803},1081.1072748064803,1055.8183329957601,1022.3369396544001,1179.6777434128799,1453.4758567024801,1569.7733029000799,1387.5077182615203,1464.7295695375201,1355.3650334551196,1346.2277336637596,15021.789165899279,null,null,"FLD-TRAIL D8",{"$f":"VLOOKUP(Q76,Q$124:R$205,2,FALSE)/1000","v":463.003781},519.20986108223997,null,"FLD-TRAIL D8",422.56441699999993,521.37118647768034,null,"FLD-TRAIL D8",419.77464299999991,507.88382165232036,null,"FLD-TRAIL D8",1305.3428409999999,1206.1062953947207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-Z25 CCRK D8",0,0,null,"FLD-Z25 CCRK D8",0,0,null,"FLD-Z25 CCRK D8",0,0,null,"FLD-Z25 CCRK D8",0,519.20986108223997]
["Wexpro II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-Z25 CHBT D8",0,0,null,"FLD-Z25 CHBT D8",0,0,null,"FLD-Z25 CHBT D8",0,0,null,"FLD-Z25 CHBT D8",0,0]
["FLD-ALKALI 2ACQ",224.87288156064011,226.19943165984009,220.80576805824018,212.32510078704013,216.27300278544013,206.17648110216001,210.06190716192003,207.26974263960008,184.83708831408001,202.17070373952004,193.10173766855999,196.85729268048004,2500.9511381575207,null,null,"FLD-Z25 ISLAND D8",{"$f":"VLOOKUP(Q79,Q$124:R$205,2,FALSE)/1000","v":0},0,null,"FLD-Z25 ISLAND D8",5.837872,0,null,"FLD-Z25 ISLAND D8",113.756193,1.66715003904,null,"FLD-Z25 ISLAND D8",119.594065,1.66715003904]
["FLD-ALKALI 2D8",198.6889180452001,193.66713254831996,183.70229858159999,169.39215361799995,167.43102298008009,155.46979534223999,154.58254032864005,149.0896405411201,130.13284044479991,139.51760243184003,130.94204138928006,131.42486923752008,1904.0408554886405,null,null,"FLD-Z25 TRAIL D8",0,0,null,"FLD-Z25 TRAIL D8",0,0,null,"FLD-Z25 TRAIL D8",0,0,null,"FLD-Z25 TRAIL D8",0,0]
["FLD-CC SH 2ACQ",2.0137685836800001,2.0688732527999996,2.0569199051999987,1.9790651087999986,2.0332528007999993,1.9563139319999998,2.0098991733599987,1.9983393144000015,1.794544919760001,1.9754507973599988,1.9007494797600009,1.9528650520799991,23.740042320000001,null,null,"Wexpro I Total",{"$f":"SUM(R72:R80)","v":830.17752900000005},1039.1543150544003,null,"Wexpro I Total",{"$f":"SUM(V72:V80)","v":897.41798199999982},1066.6153454548803,null,"Wexpro I Total",{"$f":"SUM(Z72:Z80)","v":958.21083599999997},{"$f":"J75","v":54.668440223040022},null,"Wexpro I Total",{"$f":"SUM(AD72:AD80)","v":2685.8063469999997},1121.2837856779204]
["FLD-CCRK 2ACQ",161.00686244232011,154.57324310808002,144.88047636048,153.83634954720003,158.70642528432003,154.99720437767999,159.50223054599999,158.339060958,141.97307002991997,156.04998456959993,149.92484414688005,153.80879451432014,1847.5985458848004]
["FLD-CCRK 2D8",175.18216194503989,175.86258570239994,170.96805081599996,156.92848761312001,153.00340556063992,157.81831872023997,146.22306114144007,149.58470617128003,143.33108790623996,156.32026467047999,149.07239028840007,151.85933565552008,1886.1538561907998,null,null,{"$f":"A78","v":"Wexpro II"},null,null,null,{"$f":"A78","v":"Wexpro II"},null,null,null,{"$f":"A78","v":"Wexpro II"},null,null,null,{"$f":"A78","v":"Wexpro II"}]
["FLD-PIC 1 ACQ 2D8",0,0,0,0,0,0,0,0,347.86300000007986,0,0,0,347.86300000007986,null,null,"FLD-ALKALI 2ACQ",{"$f":"VLOOKUP(Q84,Q$124:R$205,2,FALSE)/1000","v":215.73597099999998},{"$f":"B79","v":224.87288156064011},null,"FLD-ALKALI 2ACQ",{"$f":"VLOOKUP(U84,U$124:V$205,2,FALSE)/1000","v":242.66446999999994},{"$f":"C79","v":226.19943165984009},null,"FLD-ALKALI 2ACQ",{"$f":"VLOOKUP(Y84,Y$124:Z$205,2,FALSE)/1000","v":219.737357},{"$f":"D79","v":220.80576805824018},null,"FLD-ALKALI 2ACQ",{"$f":"VLOOKUP(AC84,AC$124:AD$205,2,FALSE)/1000","v":678.13779799999998},{"$f":"S83+W84+AA84","v":447.00519971808023}]
["FLD-TRAIL 2ACQ",207.20532611231991,212.36520931008008,210.64925180040001,202.02451255703994,201.01215286824004,188.24584629503991,201.71381689151985,200.77781564568002,181.44343472904015,199.60732393248014,191.71008321935989,196.61788663007985,2393.3726599912798,null,null,"FLD-ALKALI 2D8",169.31370599999997,198.6889180452001,null,"FLD-ALKALI 2D8",{"$f":"VLOOKUP(U85,U$124:V$205,2,FALSE)/1000","v":223.61412100000004},193.66713254831996,null,"FLD-ALKALI 2D8",202.785865,183.70229858159999,null,"FLD-ALKALI 2D8",595.71369200000004,602.24231269056008]
["FLD-TRAIL 2D8",554.91463905240005,557.79602065248037,543.84927124248043,508.6072389323997,481.92508531248006,430.1756994024002,440.41297039248013,415.42287850247982,400.55418608208015,437.12588490768024,411.9629506123199,415.22123475000029,5597.9680598416817,null,null,"FLD-CC SH 2ACQ",1.546508,2.0137685836800001,null,"FLD-CC SH 2ACQ",1.3072760000000001,2.0688732527999996,null,"FLD-CC SH 2ACQ",1.578973,2.0569199051999987,null,"FLD-CC SH 2ACQ",4.4327569999999996,202.81471120320009]
["FLD-WHISKEY 2ACQ",16.891979801519998,17.336012858879997,17.217670440479992,16.548398951040006,16.983407941679989,16.323245624640013,16.752338756399997,16.63798779072,14.913663065519998,16.052651037120008,15.144760625040007,15.542811219599999,196.34492811263996,null,null,"FLD-CCRK 2ACQ",106.06286200000007,161.00686244232011,null,"FLD-CCRK 2ACQ",134.71685299999996,154.57324310808002,null,"FLD-CCRK 2ACQ",107.123212,144.88047636048,null,"FLD-CCRK 2ACQ",347.90292700000003,301.46748805224001]
["FLD-WHISKEY 2D8",104.25560992920003,106.10458764024003,104.55446458824002,99.748456101119999,101.65971530688006,97.066370360400057,99.00066325848006,97.747326616320052,87.193375427759946,95.37405119159996,91.206484143120036,93.158374702559968,1177.0694792659201,null,null,"FLD-CCRK 2D8",115.98320799999996,175.18216194503989,null,"FLD-CCRK 2D8",162.23001299999999,175.86258570239994,null,"FLD-CCRK 2D8",139.69056800000001,170.96805081599996,null,"FLD-CCRK 2D8",417.90378899999985,507.83749896072004]
["FLD-Z25 ALKALAI 2D8",0,0,0,0,0,2.7716194199999999,88.321550059919957,159.72357095255998,126.49449319583995,125.54640891360003,110.54973013607996,105.16615166039996,718.57352433839981,null,null,"FLD-PIC 1 ACQ 2D8",0,0,null,"FLD-PIC 1 ACQ 2D8",0,0,null,"FLD-PIC 1 ACQ 2D8",220.64325899999997,0,null,"FLD-PIC 1 ACQ 2D8",220.64325899999997,175.18216194503989]
["FLD-Z25 CCRK 2D8",0,0,0,0,0,0,128.75173827384006,182.80616560223993,146.68667481000011,147.08986480847994,130.60015135752005,125.0912189169599,861.02581376903993,null,null,"FLD-TRAIL 2ACQ",146.70431400000004,207.20532611231991,null,"FLD-TRAIL 2ACQ",113.90087200000001,212.36520931008008,null,"FLD-TRAIL 2ACQ",133.21797799999996,210.64925180040001,null,"FLD-TRAIL 2ACQ",393.82316399999996,423.01446111048006]
["FLD-Z25 HORSESH 2D8",0,0,0,0,0,0,44.217515455920015,42.030935497680005,36.210495619200003,38.369803069200003,35.628928116960012,35.414322018719979,231.87199977768,null,null,"FLD-TRAIL 2D8",492.80346499999996,554.91463905240005,null,"FLD-TRAIL 2D8",450.64071400000006,557.79602065248037,null,"FLD-TRAIL 2D8",442.590283,543.84927124248043,null,"FLD-TRAIL 2D8",1386.0344620000001,1308.8506180072807]
["FLD-Z25 TRAIL 2D8",0,0,0,0,0,2.5167910339200001,77.684294089680009,67.353960505439957,54.052053976079961,54.140152961040009,47.996616135119993,45.896448441840015,349.64031714311989,null,null,"FLD-WHISKEY 2ACQ",17.996655999999998,16.891979801519998,null,"FLD-WHISKEY 2ACQ",16.530686999999997,17.336012858879997,null,"FLD-WHISKEY 2ACQ",18.387567000000001,17.217670440479992,null,"FLD-WHISKEY 2ACQ",52.914909999999992,589.46832235176009]
["Total",{"$f":"SUM(B79:B91)","v":1645.03214747232},{"$f":"SUM(C79:C91)","v":1645.9730967331204},1598.6841717931206,1521.3897632157598,1499.0274708405605,1411.0008945768002,1691.5502314399203,1781.4281702320802,1943.4279545443201,1715.1999940689607,1611.7448511832797,1622.1151570382403,19686.573903138484,null,null,"FLD-WHISKEY 2D8",81.187656000000004,104.25560992920003,null,"FLD-WHISKEY 2D8",100.06143999999999,106.10458764024003,null,"FLD-WHISKEY 2D8",90.107680000000002,104.55446458824002,null,"FLD-WHISKEY 2D8",271.35677600000002,227.55103203000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-Z25 ALKALAI 2D8",0,0,null,"FLD-Z25 ALKALAI 2D8",0,0,null,"FLD-Z25 ALKALAI 2D8",0,0,null,"FLD-Z25 ALKALAI 2D8",0,{"$f":"SUM(AE85:AE93)","v":4338.4286063512809}]
["Q50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-Z25 CCRK 2D8",0,0,null,"FLD-Z25 CCRK 2D8",0,0,null,"FLD-Z25 CCRK 2D8",0,0,null,"FLD-Z25 CCRK 2D8",0,{"$f":"SUM(AE86:AE94)","v":8074.6149000120022}]
["FLD-CCRK Q50",0.13940003016000005,0.14308022016000005,0.14211920999999997,0.13660996368000006,0.14021649263999994,0.1347810050400001,0.13833926616000006,0.13741007808000005,0.12327584928,0.13557040872000006,0.13031503128000005,0.13375538207999998,1.6348729372800002,null,null,"FLD-Z25 TRAIL 2D8",{"$f":"VLOOKUP(Q96,Q$124:R$205,2,FALSE)/1000","v":2.9003520000000003},{"$f":"B90","v":0},null,"FLD-Z25 TRAIL 2D8",0.52586199999999994,{"$f":"C90","v":0},null,"FLD-Z25 TRAIL 2D8",3.7040640000000002,{"$f":"D90","v":0},null,"FLD-Z25 TRAIL 2D8",7.1302780000000006,{"$f":"SUM(AE86:AE94)","v":8074.6149000120022}]
["FLD-TRAIL Q50",0.61560198384000009,0.63185407704000007,0.62761012800000016,0.60328084751999989,0.61920762912000005,0.59520409800000018,0.61091765855999969,0.60681442463999991,0.54439645967999994,0.59869018752000003,0.57548194896000016,0.59067467136000007,7.2197341142400004,null,null,"FLD-HORSESH 2D8",{"$f":"VLOOKUP(Q97,Q$124:R$205,2,FALSE)/1000","v":44.652292000000003},{"$f":"B91","v":0},null,"FLD-HORSESH 2D8",{"$f":"VLOOKUP(U97,U$124:V$205,2,FALSE)/1000","v":31.808821000000002},{"$f":"C91","v":0},null,"FLD-HORSESH 2D8",30.587496999999999,{"$f":"D91","v":0},null,"FLD-HORSESH 2D8",107.04861000000001,{"$f":"SUM(AE87:AE95)","v":15946.415088820804}]
["Total",{"$f":"SUM(B96:B97)","v":0.75500201400000011},0.77493429720000018,0.7697293380000001,0.7398908112,0.75942412175999996,0.7299851030400003,0.74925692471999972,0.74422450271999996,0.66767230895999996,0.73426059624000006,0.70579698024000015,0.72443005344000011,8.8546070515200004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A93","v":"Total"},{"$f":"SUM(R84:R97)","v":1394.8869900000002},{"$f":"B93","v":1645.03214747232},null,{"$f":"A93","v":"Total"},{"$f":"SUM(V84:V97)","v":1478.001129},{"$f":"C93","v":1645.9730967331204},null,{"$f":"A93","v":"Total"},{"$f":"SUM(Z84:Z97)","v":1610.154303},{"$f":"D93","v":1598.6841717931206},null,{"$f":"A93","v":"Total"},{"$f":"SUM(AD84:AD97)","v":4483.0424219999995},{"$f":"S97+W99+AA99","v":3244.6572685262408}]
["Off-System"]
["OFF SYS D24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A95","v":"Q50"},null,null,null,{"$f":"A95","v":"Q50"},null,null,null,{"$f":"A95","v":"Q50"},null,null,null,{"$f":"A95","v":"Q50"}]
["OFF SYS PC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRCH CRK Q50",{"$f":"VLOOKUP(Q102,Q$124:R$205,2,FALSE)/1000","v":0.37707299999999999},{"$f":"B95","v":0},null,"FLD-BRCH CRK Q50",{"$f":"VLOOKUP(U102,U$124:V$205,2,FALSE)/1000","v":0.52701100000000001},{"$f":"C95","v":0},null,"FLD-BRCH CRK Q50",{"$f":"VLOOKUP(Y102,Y$124:Z$205,2,FALSE)/1000","v":0.53701199999999993},{"$f":"D95","v":0},null,"FLD-BRCH CRK Q50",{"$f":"VLOOKUP(AC102,AC$124:AD$205,2,FALSE)/1000","v":1.4410959999999999},{"$f":"S100+W102+AA102","v":0}]
["OFF SYS PW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK 2Q50",{"$f":"VLOOKUP(Q103,Q$124:R$205,2,FALSE)/1000","v":1.9E-2},{"$f":"B95","v":0},null,"FLD-CCRK 2Q50",{"$f":"VLOOKUP(U103,U$124:V$205,2,FALSE)/1000","v":2E-3},{"$f":"C95","v":0},null,"FLD-CCRK 2Q50",0.19199099999999999,{"$f":"D95","v":0},null,"FLD-CCRK 2Q50",0.21299099999999999,{"$f":"S100+W103+AA103","v":0}]
["Off-System Total",{"$f":"SUM(B101:B103)","v":0},{"$f":"SUM(C101:C103)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B104:M104)","v":0},null,null,{"$f":"A96","v":"FLD-CCRK Q50"},{"$f":"VLOOKUP(Q104,Q$124:R$205,2,FALSE)/1000","v":2E-3},{"$f":"B96","v":0.13940003016000005},null,{"$f":"A96","v":"FLD-CCRK Q50"},3.999E-3,{"$f":"C96","v":0.14308022016000005},null,{"$f":"A96","v":"FLD-CCRK Q50"},0.31098900000000002,{"$f":"D96","v":0.14211920999999997},null,{"$f":"A96","v":"FLD-CCRK Q50"},0.31698800000000005,{"$f":"S101+W104+AA104","v":0.28519943016000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A97","v":"FLD-TRAIL Q50"},{"$f":"VLOOKUP(Q105,Q$124:R$205,2,FALSE)/1000","v":1.052235},{"$f":"B97","v":0.61560198384000009},null,{"$f":"A97","v":"FLD-TRAIL Q50"},0.30193000000000003,{"$f":"C97","v":0.63185407704000007},null,{"$f":"A97","v":"FLD-TRAIL Q50"},1.3827649999999998,{"$f":"D97","v":0.62761012800000016},null,{"$f":"A97","v":"FLD-TRAIL Q50"},2.7369300000000001,{"$f":"S104+W105+AA105","v":1.3988642352000003}]
["Total without Off System",{"$f":"B64+B76+B93+B98","v":4667.0128491868809},4720.4004687859224,4635.0715262930398,4485.4510104151204,4483.2426659884813,4472.2697690534405,5081.1290017022402,5270.5918069531199,5050.6573382323204,5066.8334883842417,4776.7260263620801,4821.9840223367992,57531.369973693676,null,null,{"$f":"A98","v":"Total"},{"$f":"SUM(R102:R105)","v":1.4503080000000002},{"$f":"SUM(S102:S105)","v":0.75500201400000011},null,{"$f":"A98","v":"Total"},{"$f":"SUM(V102:V105)","v":0.83494000000000002},0.77493429720000018,null,{"$f":"A98","v":"Total"},{"$f":"SUM(Z102:Z105)","v":2.4227569999999998},0.7697293380000001,null,{"$f":"A98","v":"Total"},{"$f":"SUM(AD102:AD105)","v":4.708005},1.6840636653600003]
["Days/Month",{"$f":"DAY(EOMONTH(B5,0))","v":30},31,31,30,31,30,31,31,28,31,30,31,{"$f":"SUM(B107:M107)","v":365}]
["Per day",{"$f":"B106/B107","v":155.56709497289603},{"$f":"C106/C107","v":152.27098286406201},149.51843633203353,149.51503368050402,144.62073116091875,149.07565896844801,163.90738715168516,170.01909054687482,180.38061922258288,163.446241560782,159.22420087873601,155.54787168828383,1893.0933490278069,null,null,{"$f":"A100","v":"Off-System"},null,null,null,"Off-System",null,null,null,"Off-System",null,null,null,{"$f":"A100","v":"Off-System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFF SYS D24",0,{"$f":"B101","v":0},null,"OFF SYS D24",0,{"$f":"C101","v":0},null,"OFF SYS D24",0,6.6740000000000004,null,{"$f":"A101","v":"OFF SYS D24"},0,21.030999999999999]
["Total with Off System",{"$f":"B106+B104","v":4667.0128491868809},{"$f":"C106+C104","v":4720.4004687859224},4635.0715262930398,4485.4510104151204,4483.2426659884813,4472.2697690534405,5081.1290017022402,5270.5918069531199,5050.6573382323204,5066.8334883842417,4776.7260263620801,4821.9840223367992,57531.369973693676,null,null,"OFF SYS PC",0,{"$f":"B102","v":0},null,"OFF SYS PC",0,{"$f":"C102","v":0},null,"OFF SYS PC",0,6.6740000000000004,null,{"$f":"A102","v":"OFF SYS PC"},0,21.030999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFF SYS PW",0,{"$f":"B103","v":0},null,"OFF SYS PW",0,{"$f":"C103","v":0},null,"OFF SYS PW",0,6.6740000000000004,null,{"$f":"A103","v":"OFF SYS PW"},0,21.030999999999999]
["Total Possible Prod. From Plexos",4689.3,4748.8900000000003,4794.46,4677.6000000000004,5120.2700000000004,5162.1000000000004,5584.64,5583.63,4717.16,5083.07,4800.6000000000004,4851.8100000000004,59813.53,null,null,{"$f":"A104","v":"Off-System Total"},0,{"$f":"B104","v":0},null,"Off-System Total",0,{"$f":"C104","v":0},null,"Off-System Total",0,6.6740000000000004,null,{"$f":"A104","v":"Off-System Total"},0,{"$f":"SUM(AE109:AE111)","v":63.092999999999996}]
[]
["Shut-In per Month/dth",{"$f":"(B112-B106)*1000","v":22287.150813119297},{"$f":"(C112-C106)*1000","v":28489.531214077942},159388.47370696021,192148.98958487992,637027.33401151909,689830.23094655981,503510.99829776015,313038.19304688025,-333497.33823232056,16236.511615757991,23873.973637920244,29825.977663201229,2282160.0263063158,null,null,{"$f":"A106","v":"Total without Off System"},{"$f":"R106+R99+R81+R69","v":3973.6358260000002},{"$f":"S106+S99+S81+S69","v":4667.0128491868809},null,null,{"$f":"V106+V99+V81+V69","v":4344.0931280000004},{"$f":"W106+W99+W81+W69","v":4720.4004687859215},null,null,{"$f":"Z106+Z99+Z81+Z69","v":4466.7785670000003},{"$f":"AA106+AA99+AA81+AA69","v":3373.1763344716801},null,null,{"$f":"AD106+AD99+AD81+AD69","v":12784.507521},{"$f":"AE106+AE99+AE81+AE69","v":10075.787587933923}]
["Shut-In per Day/dth",{"$f":"B114/B107","v":742.90502710397652},{"$f":"C114/C107","v":919.01713593799809},5141.5636679664585,6404.9663194959976,20549.268839081262,22994.341031551994,16242.290267669681,10098.006227318718,-11910.619222582876,523.75843921799969,795.79912126400814,962.1283117161687,73463.425165741384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total with Off System",{"$f":"R114+R112","v":3973.6358260000002},{"$f":"S114+S112","v":4667.0128491868809},null,null,{"$f":"V114+V112","v":4344.0931280000004},{"$f":"W114+W112","v":4720.4004687859215},null,null,{"$f":"Z114+Z112","v":4466.7785670000003},{"$f":"AA114+AA112","v":3379.8503344716801},null,null,{"$f":"AD114+AD112","v":12784.507521},{"$f":"AE114+AE112","v":10138.880587933923}]
["Total New Drill",{"$f":"SUM(B72:B75,B89:B92)","v":0},{"$f":"SUM(C72:C75,C89:C92)","v":0},1.66715003904,49.763124159120011,48.716607944879975,263.22386889456004,880.97273102112013,1131.8721701056797,907.9035400833601,910.46072908007989,808.60318854119998,774.76355435423977,{"$f":"SUM(N72:N75,N89:N91)","v":5428.3063470801599}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R116-R206/1000","v":0},null,null,null,{"$f":"+V116-V206/1000","v":0},null,null,null,{"$f":"+Z116-Z206/1000","v":0},null,null,null,{"$f":"+AD116-AD206/1000","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun",null,null,null,"July ",null,null,null,"Aug",null,null,null,"TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ACEJD PC",2896.7039999999997,{"$f":"+R124/1000","v":2.8967039999999997},null,"FLD-ACEJD PC",3073.3290000000002,null,null,"FLD-ACEJD PC",2945.9780000000001,null,null,"FLD-ACEJD PC",8916.0109999999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ALKALI 2ACQ",215735.97099999999,{"$f":"+R125/1000","v":215.73597099999998},null,"FLD-ALKALI 2ACQ",242664.46999999994,null,null,"FLD-ALKALI 2ACQ",219737.35699999999,null,null,"FLD-ALKALI 2ACQ",678137.79799999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRCH CRK PC",7574.3489999999993,7.5743489999999989,null,"FLD-BRCH CRK PC",10746.57,null,null,"FLD-BRCH CRK PC",11051.826000000001,null,null,"FLD-BRCH CRK PC",29372.744999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRCH CRK D24",65554.709000000032,65.554709000000031,null,"FLD-BRCH CRK D24",92114.927000000011,null,null,"FLD-BRCH CRK D24",93629.537000000011,null,null,"FLD-BRCH CRK D24",251299.17300000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRFW PC",11576.316000000001,11.576316,null,"FLD-BRFW PC",12550.547999999999,null,null,"FLD-BRFW PC",11465.220000000001,null,null,"FLD-BRFW PC",35592.084000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRFQ PC",13932.839000000002,13.932839000000001,null,"FLD-BRFQ PC",15119.659000000001,null,null,"FLD-BRFQ PC",13123.982,null,null,"FLD-BRFQ PC",42176.480000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRFQ D24",100337.56799999998,100.33756799999999,null,"FLD-BRFQ D24",124035.74399999999,null,null,"FLD-BRFQ D24",129890.50200000004,null,null,"FLD-BRFQ D24",354263.81400000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK PC",31265.25,31.265250000000002,null,"FLD-CCRK PC",36050.945999999996,null,null,"FLD-CCRK PC",31028.101999999999,null,null,"FLD-CCRK PC",98344.297999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK 2ACQ",106062.86200000007,106.06286200000007,null,"FLD-CCRK 2ACQ",134716.85299999994,null,null,"FLD-CCRK 2ACQ",107123.212,null,null,"FLD-CCRK 2ACQ",347902.92700000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK D24",179125.58099999998,179.12558099999998,null,"FLD-CCRK D24",231758.99699999997,null,null,"FLD-CCRK D24",182288.17299999998,null,null,"FLD-CCRK D24",593172.75099999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK Q50",2,2E-3,null,"FLD-CCRK Q50",3.9989999999999997,null,null,"FLD-CCRK Q50",310.98900000000003,null,null,"FLD-CCRK Q50",316.98800000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK 2Q50",19,1.9E-2,null,"FLD-CCRK 2Q50",2,null,null,"FLD-CCRK 2Q50",191.99099999999999,null,null,"FLD-CCRK 2Q50",212.99099999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK D8",204897.34100000004,204.89734100000004,null,"FLD-CCRK D8",293420.64799999999,null,null,"FLD-CCRK D8",252975.67000000007,null,null,"FLD-CCRK D8",751293.6590000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CCRK 2D8",115983.20799999996,115.98320799999996,null,"FLD-CCRK 2D8",162230.01299999998,null,null,"FLD-CCRK 2D8",139690.568,null,null,"FLD-CCRK 2D8",417903.78899999987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CHBTC1 PC",37003.047999999995,37.003047999999993,null,"FLD-CHBTC1 PC",70760.253999999986,null,null,"FLD-CHBTC1 PC",67340.911000000007,null,null,"FLD-CHBTC1 PC",175104.21299999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CHBTC3 D24",103526.79600000003,103.52679600000003,null,"FLD-CHBTC3 D24",136803.65300000002,null,null,"FLD-CHBTC3 D24",138660.85900000003,null,null,"FLD-CHBTC3 D24",378991.30800000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CHBTC2 PC",2522.5129999999999,2.522513,null,"FLD-CHBTC2 PC",1754.0049999999999,null,null,"FLD-CHBTC2 PC",4931.7360000000008,null,null,"FLD-CHBTC2 PC",9208.2540000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CHBTC2 D24",52715.019000000008,52.715019000000005,null,"FLD-CHBTC2 D24",75529.773000000016,null,null,"FLD-CHBTC2 D24",69524.560999999958,null,null,"FLD-CHBTC2 D24",197769.35299999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRFW D24",63032.668000000042,63.032668000000044,null,"FLD-BRFW D24",64925.463000000011,null,null,"FLD-BRFW D24",65071.798999999999,null,null,"FLD-BRFW D24",193029.93000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CBFR PC",48966.986000000004,48.966986000000006,null,"FLD-CBFR PC",55768.028000000006,null,null,"FLD-CBFR PC",54189.161000000007,null,null,"FLD-CBFR PC",158924.17500000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRFM D24",1309.7849999999999,1.3097849999999998,null,"FLD-BRFM D24",2079.6859999999997,null,null,"FLD-BRFM D24",1945.413,null,null,"FLD-BRFM D24",5334.884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-DRYPINYU PC",10227.288999999999,10.227288999999999,null,"FLD-DRYPINYU PC",10873.239,null,null,"FLD-DRYPINYU PC",12213.126,null,null,"FLD-DRYPINYU PC",33313.653999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-MOSU PC",4795.2830000000004,4.7952830000000004,null,"FLD-MOSU PC",5755.2460000000001,null,null,"FLD-MOSU PC",5236.7150000000001,null,null,"FLD-MOSU PC",15787.244000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HWPL1&3 PC",19762.630999999998,19.762630999999999,null,"FLD-HWPL1&3 PC",19707.408999999996,null,null,"FLD-HWPL1&3 PC",17555.423000000003,null,null,"FLD-HWPL1&3 PC",57025.462999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HWPL1&3 D24",32356.895000000004,32.356895000000002,null,"FLD-HWPL1&3 D24",37568.330999999998,null,null,"FLD-HWPL1&3 D24",35546.811999999998,null,null,"FLD-HWPL1&3 D24",105472.038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-WWILSON PC",311.98399999999998,0.31198399999999998,null,"FLD-WWILSON PC",588.92399999999998,null,null,"FLD-WWILSON PC",537.94299999999998,null,null,"FLD-WWILSON PC",1438.8509999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HWPL2 D24",2866.1079999999997,2.8661079999999997,null,"FLD-HWPL2 D24",1498.97,null,null,"FLD-HWPL2 D24",2833.6710000000003,null,null,"FLD-HWPL2 D24",7198.7489999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HWPL2 PC",798.96,0.79896,null,"FLD-HWPL2 PC",871.28700000000003,null,null,"FLD-HWPL2 PC",803.83799999999997,null,null,"FLD-HWPL2 PC",2474.085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-WWILSON D24",459.99199999999996,0.45999199999999996,null,"FLD-WWILSON D24",454.06799999999998,null,null,"FLD-WWILSON D24",477.089,null,null,"FLD-WWILSON D24",1391.1489999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HWA DEEP PC",219.01999999999998,0.21901999999999999,null,"FLD-HWA DEEP PC",282.06800000000004,null,null,"FLD-HWA DEEP PC",244.03500000000003,null,null,"FLD-HWA DEEP PC",745.12300000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDWPLT2 PC",3605.59,3.6055900000000003,null,"FLD-PDWPLT2 PC",4961.5540000000001,null,null,"FLD-PDWPLT2 PC",4673.47,null,null,"FLD-PDWPLT2 PC",13240.614000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDW PC",18986.000000000004,18.986000000000004,null,"FLD-PDW PC",24346.806,null,null,"FLD-PDW PC",20532.046000000002,null,null,"FLD-PDW PC",63864.852000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-KNY FLD PC",3129.87,3.1298699999999999,null,"FLD-KNY FLD PC",4150.72,null,null,"FLD-KNY FLD PC",2710.6869999999999,null,null,"FLD-KNY FLD PC",9991.277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-KNY FLD D24",14538.6,14.538600000000001,null,"FLD-KNY FLD D24",14509.958000000001,null,null,"FLD-KNY FLD D24",6459.5649999999996,null,null,"FLD-KNY FLD D24",35508.123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-JNSNRDG PC",4132.2270000000008,4.1322270000000012,null,"FLD-JNSNRDG PC",2589.1530000000002,null,null,"FLD-JNSNRDG PC",2373.9560000000001,null,null,"FLD-JNSNRDG PC",9095.3360000000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ISLAND PC",1624.2720000000002,1.6242720000000002,null,"FLD-ISLAND PC",1931.6000000000001,null,null,"FLD-ISLAND PC",1437.605,null,null,"FLD-ISLAND PC",4993.4770000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-NOBXFLD PC",2506.2079999999996,2.5062079999999995,null,"FLD-NOBXFLD PC",2618.44,null,null,"FLD-NOBXFLD PC",1254.08,null,null,"FLD-NOBXFLD PC",6378.7279999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-NBXCAMP PC",3403.9980000000005,3.4039980000000005,null,"FLD-NBXCAMP PC",3431.0799999999995,null,null,"FLD-NBXCAMP PC",2999.2640000000001,null,null,"FLD-NBXCAMP PC",9834.3420000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDWPLT2 D24",2181.0840000000003,2.1810840000000002,null,"FLD-PDWPLT2 D24",2607.0929999999998,null,null,"FLD-PDWPLT2 D24",2558.2249999999999,null,null,"FLD-PDWPLT2 D24",7346.402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDW D24",97482.85000000002,97.482850000000013,null,"FLD-PDW D24",116092.15300000001,null,null,"FLD-PDW D24",121101.73899999999,null,null,"FLD-PDW D24",334676.74200000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDW1A1B PC",2008.5119999999999,2.0085120000000001,null,"FLD-PDW1A1B PC",2818.56,null,null,"FLD-PDW1A1B PC",2494.8319999999999,null,null,"FLD-PDW1A1B PC",7321.9040000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDWPLT3 PC",2800.2620000000002,2.800262,null,"FLD-PDWPLT3 PC",3054.5369999999998,null,null,"FLD-PDWPLT3 PC",2998.2340000000004,null,null,"FLD-PDWPLT3 PC",8853.0329999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDW1A1B D24",221.07300000000001,0.22107300000000002,null,"FLD-PDW1A1B D24",248.94899999999998,null,null,"FLD-PDW1A1B D24",244.05199999999999,null,null,"FLD-PDW1A1B D24",714.07399999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-SGRLF PC",20092.222000000002,20.092222000000003,null,"FLD-SGRLF PC",21543.297999999999,null,null,"FLD-SGRLF PC",13812.019999999999,null,null,"FLD-SGRLF PC",55447.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-SGRLF D24",7898.1749999999993,7.8981749999999993,null,"FLD-SGRLF D24",7691.16,null,null,"FLD-SGRLF D24",3947.0340000000001,null,null,"FLD-SGRLF D24",19536.368999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-TRAIL PC",2464.1999999999998,2.4641999999999999,null,"FLD-TRAIL PC",1478.8879999999999,null,null,"FLD-TRAIL PC",970.83100000000002,null,null,"FLD-TRAIL PC",4913.9189999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-TRAIL 2ACQ",146704.31400000004,146.70431400000004,null,"FLD-TRAIL 2ACQ",113900.872,null,null,"FLD-TRAIL 2ACQ",133217.97799999997,null,null,"FLD-TRAIL 2ACQ",393823.16399999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-TRAIL D24",145739.94200000004,145.73994200000004,null,"FLD-TRAIL D24",113591.83199999999,null,null,"FLD-TRAIL D24",133591.67499999999,null,null,"FLD-TRAIL D24",392923.44900000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-WHLA D24",34618.788999999997,34.618789,null,"FLD-WHLA D24",33817.265999999989,null,null,"FLD-WHLA D24",31349.550999999999,null,null,"FLD-WHLA D24",99785.606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HWA DEEP D24",11203.8,11.203799999999999,null,"FLD-HWA DEEP D24",13989.087,null,null,"FLD-HWA DEEP D24",10544.928,null,null,"FLD-HWA DEEP D24",35737.815000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ISLAND D24",52648.892000000007,52.648892000000004,null,"FLD-ISLAND D24",53541.655999999981,null,null,"FLD-ISLAND D24",41592.194000000003,null,null,"FLD-ISLAND D24",147782.74199999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-JNSNRDG D24",6703.0110000000004,6.7030110000000001,null,"FLD-JNSNRDG D24",3449.7980000000002,null,null,"FLD-JNSNRDG D24",3224.1880000000001,null,null,"FLD-JNSNRDG D24",13376.997000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-MESA D24",466956.6700000001,466.95667000000009,null,"FLD-MESA D24",476680.58700000012,null,null,"FLD-MESA D24",476639.80399999995,null,null,"FLD-MESA D24",1420277.0610000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CBFR D24",11613.234,11.613234,null,"FLD-CBFR D24",16583.418000000001,null,null,"FLD-CBFR D24",15536.146000000001,null,null,"FLD-CBFR D24",43732.798000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRCH CRK PW",110.979,0.11097899999999999,null,"FLD-BRCH CRK PW",156.94,null,null,"FLD-BRCH CRK PW",72.995000000000005,null,null,"FLD-BRCH CRK PW",340.91399999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDW1A1B D21",95.039999999999992,9.5039999999999986E-2,null,"FLD-PDW1A1B D21",88.037999999999997,null,null,"FLD-PDW1A1B D21",0,null,null,"FLD-PDW1A1B D21",183.07799999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-DRYPINYU D24",5034.6639999999998,5.0346639999999994,null,"FLD-DRYPINYU D24",5014.9400000000005,null,null,"FLD-DRYPINYU D24",4854.1040000000003,null,null,"FLD-DRYPINYU D24",14903.707999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-MOSU D24",1052.8700000000001,1.0528700000000002,null,"FLD-MOSU D24",913.68599999999992,null,null,"FLD-MOSU D24",884.88400000000001,null,null,"FLD-MOSU D24",2851.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PDWCUT D24",866.26199999999994,0.86626199999999998,null,"FLD-PDWCUT D24",1399.7340000000002,null,null,"FLD-PDWCUT D24",1090.798,null,null,"FLD-PDWCUT D24",3356.7939999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CHBTBUFF D24",690.96299999999997,0.69096299999999999,null,"FLD-CHBTBUFF D24",823.81700000000001,null,null,"FLD-CHBTBUFF D24",720.18000000000006,null,null,"FLD-CHBTBUFF D24",2234.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRCH CRK D21",112.00000000000001,0.11200000000000002,null,"FLD-BRCH CRK D21",158.06,null,null,"FLD-BRCH CRK D21",114.99000000000001,null,null,"FLD-BRCH CRK D21",385.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-KNY FLD D8",0,0,null,"FLD-KNY FLD D8",14606.6,null,null,"FLD-KNY FLD D8",3310.002,null,null,"FLD-KNY FLD D8",17916.601999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-JRDG WFS D24",7566.0869999999995,7.5660869999999996,null,"FLD-JRDG WFS D24",4443.0520000000006,null,null,"FLD-JRDG WFS D24",3743.9940000000001,null,null,"FLD-JRDG WFS D24",15753.133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-BRCH CRK Q50",377.07299999999998,0.37707299999999999,null,"FLD-BRCH CRK Q50",527.01099999999997,null,null,"FLD-BRCH CRK Q50",537.01199999999994,null,null,"FLD-BRCH CRK Q50",1441.096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-DRYPINY6 D24",1225.9410000000003,1.2259410000000002,null,"FLD-DRYPINY6 D24",912.16399999999999,null,null,"FLD-DRYPINY6 D24",1293.5300000000002,null,null,"FLD-DRYPINY6 D24",3431.6350000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-NP D24",1047.1469999999999,{"$f":"+R189/1000","v":1.0471469999999998},null,"FLD-NP D24",1102.8150000000001,null,null,"FLD-NP D24",1542.347,null,null,"FLD-NP D24",3692.3090000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CHBT D24",7507.2950000000001,7.5072950000000001,null,"FLD-CHBT D24",1743.636,null,null,"FLD-CHBT D24",14342.832000000002,null,null,"FLD-CHBT D24",23593.763000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ACEJD D24",11790.841,11.790841,null,"FLD-ACEJD D24",14381.558000000001,null,null,"FLD-ACEJD D24",11436.485000000001,null,null,"FLD-ACEJD D24",37608.884000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-TRAIL D8",463003.78100000002,463.003781,null,"FLD-TRAIL D8",422564.41699999996,null,null,"FLD-TRAIL D8",419774.64299999992,null,null,"FLD-TRAIL D8",1305342.841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-TRAIL 2D8",492803.46499999997,492.80346499999996,null,"FLD-TRAIL 2D8",450640.71400000004,null,null,"FLD-TRAIL 2D8",442590.283,null,null,"FLD-TRAIL 2D8",1386034.4620000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-CC SH 2ACQ",1546.508,1.546508,null,"FLD-CC SH 2ACQ",1307.2760000000001,null,null,"FLD-CC SH 2ACQ",1578.973,null,null,"FLD-CC SH 2ACQ",4432.7569999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-TRAIL Q50",1052.2350000000001,1.052235,null,"FLD-TRAIL Q50",301.93,null,null,"FLD-TRAIL Q50",1382.7649999999999,null,null,"FLD-TRAIL Q50",2736.9300000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-MESA D8",162276.40700000001,162.27640700000001,null,"FLD-MESA D8",160988.44499999998,null,null,"FLD-MESA D8",166353.77300000002,null,null,"FLD-MESA D8",489618.625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-WHISKEY 2D8",81187.656000000003,81.187656000000004,null,"FLD-WHISKEY 2D8",100061.43999999999,null,null,"FLD-WHISKEY 2D8",90107.680000000008,null,null,"FLD-WHISKEY 2D8",271356.77600000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-WHISKEY 2ACQ",17996.655999999999,17.996655999999998,null,"FLD-WHISKEY 2ACQ",16530.686999999998,null,null,"FLD-WHISKEY 2ACQ",18387.566999999999,null,null,"FLD-WHISKEY 2ACQ",52914.909999999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ISLAND D8",0,0,null,"FLD-ISLAND D8",0,null,null,"FLD-ISLAND D8",2040.5550000000001,null,null,"FLD-ISLAND D8",2040.5550000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-ALKALI 2D8",169313.70599999998,169.31370599999997,null,"FLD-ALKALI 2D8",223614.12100000004,null,null,"FLD-ALKALI 2D8",202785.86499999999,null,null,"FLD-ALKALI 2D8",595713.69200000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-HORSESH 2D8",44652.292000000001,44.652292000000003,null,"FLD-HORSESH 2D8",31808.821000000004,null,null,"FLD-HORSESH 2D8",30587.496999999999,null,null,"FLD-HORSESH 2D8",107048.61000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-MOSU PW",323.13599999999997,0.32313599999999998,null,"FLD-MOSU PW",301.91999999999996,null,null,"FLD-MOSU PW",310.99400000000003,null,null,"FLD-MOSU PW",936.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-Z25 ISLAND D8",0,0,null,"FLD-Z25 ISLAND D8",5837.8720000000003,null,null,"FLD-Z25 ISLAND D8",113756.193,null,null,"FLD-Z25 ISLAND D8",119594.065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-Z25 TRAIL 2D8",2900.3520000000003,2.9003520000000003,null,"FLD-Z25 TRAIL 2D8",525.86199999999997,null,null,"FLD-Z25 TRAIL 2D8",3704.0640000000003,null,null,"FLD-Z25 TRAIL 2D8",7130.2780000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLD-PIC 1 ACQ 2D8",0,0,null,"FLD-PIC 1 ACQ 2D8",0,null,null,"FLD-PIC 1 ACQ 2D8",220643.25899999996,null,null,"FLD-PIC 1 ACQ 2D8",220643.25899999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",3973635.8260000004,3973.6358260000002,null,"Grand Total",4344093.1280000005,null,null,"Grand Total",4466778.5669999998,null,null,"Grand Total",12784507.521000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R206/1000-R116","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["keep"]
[]
["ACEJDMT D24                                                                                                                          "]
[]
[" BRFM D24                                                                                                                            "]
[]
[" BRFQ D24                                                                                                                            "]
[]
[" BRFQMT D24                                                                                                                          "]
[]
[" BRFW D24                                                                                                                            "]
[]
[" CBFR D24                                                                                                                            "]
[]
[" CCRUNIT D24                                                                                                                         "]
[]
[" CCRUNITMTD24                                                                                                                        "]
[]
[" CHBT MT                                                                                                                             "]
[]
[" CHBTBUFF D24                                                                                                                        "]
[]
[" CHBTCAT2 D24                                                                                                                        "]
[]
[" CHBTCAT3 D24                                                                                                                        "]
[]
[" DRY PINY MT                                                                                                                         "]
[]
[" DRYPINY6 D24                                                                                                                        "]
[]
[" DRYPINYU D24                                                                                                                        "]
[]
[" HWA DEEP D24                                                                                                                        "]
[]
[" HWA MT                                                                                                                              "]
[]
[" HWADEEPMTD24                                                                                                                        "]
[]
[" HWPL1&3MTD24                                                                                                                        "]
[]
[" HWPLT1&3 D24                                                                                                                        "]
[]
[" HWPLT2 D24                                                                                                                          "]
[]
[" HWPLT2MT D24                                                                                                                        "]
[]
[" ISLAND D24                                                                                                                          "]
[]
[" JNSNRDG D24                                                                                                                         "]
[]
[" JRDG WFS D24                                                                                                                        "]
[]
[" KNY FLD D24                                                                                                                         "]
[]
[" MESA D24                                                                                                                            "]
[]
[" MOSUMT D24                                                                                                                          "]
[]
[" PDW MT                                                                                                                              "]
[]
[" PDW1A1B D24                                                                                                                         "]
[]
[" PDWCUT D24                                                                                                                          "]
[]
[" PDWMT D24                                                                                                                           "]
[]
[" PDWPLT2 D24                                                                                                                         "]
[]
[" SGRLF D24                                                                                                                           "]
[]
[" SGRLFMT D24                                                                                                                         "]
[]
[" TRAIL D24                                                                                                                           "]
[]
[" TRAILMT D24                                                                                                                         "]
[]
[" WHLA D24                                                                                                                            "]
[]
[" WWILSON D24                                                                                                                         "]
[]
[" TOTALS FOR: Comp. - D24                                                                                                             "]
[]
[]
[]
["PDW1A1B D21                                                                                                                          "]
[]
[]
[]
["ACEJDMT PC                                                                                                                           "]
[]
[" BRFM PC                                                                                                                             "]
[]
[" BRFQ PC                                                                                                                             "]
[]
[" BRFQMT PC                                                                                                                           "]
[]
[" BRFW PC                                                                                                                             "]
[]
[" BRUFF MT                                                                                                                            "]
[]
[" CBFR PC                                                                                                                             "]
[]
[" CCRUNIT MT                                                                                                                          "]
[]
[" CCRUNIT PC                                                                                                                          "]
[]
[" CCRUNITMT PC                                                                                                                        "]
[]
[" CHBTC1 MT PC                                                                                                                        "]
[]
[" CHBTCAT1 PC                                                                                                                         "]
[]
[" CHBTCAT2 PC                                                                                                                         "]
[]
[" DRYPINY6 PC                                                                                                                         "]
[]
[" DRYPINYU PC                                                                                                                         "]
[]
[" FOGARTY PC                                                                                                                          "]
[]
[" HWA DEEP PC                                                                                                                         "]
[]
[" HWPL1&3MTPC                                                                                                                         "]
[]
[" HWPLT1&3 PC                                                                                                                         "]
[]
[" HWPLT2 PC                                                                                                                           "]
[]
[" ISLAND PC                                                                                                                           "]
[]
[" JNSNRDG PC                                                                                                                          "]
[]
[" KNY FLD PC                                                                                                                          "]
[]
[" MOSUMT PC                                                                                                                           "]
[]
[" NBXCAMP PC                                                                                                                          "]
[]
[" NOBXFLD PC                                                                                                                          "]
[]
[" PDW1A1B PC                                                                                                                          "]
[]
[" PDW1AB MT PC                                                                                                                        "]
[]
[" PDWCUT PC                                                                                                                           "]
[]
[" PDWPLT2 PC                                                                                                                          "]
[]
[" PDWPLT3 PC                                                                                                                          "]
[]
[" SBXSWEET PC                                                                                                                         "]
[]
[" SGRLF PC                                                                                                                            "]
[]
[" TRAIL PC                                                                                                                            "]
[]
[" WHLA PC                                                                                                                             "]
[]
[" WWILSON PC                                                                                                                          "]
[]
["MOSU MT                                                                                                                              "]
[]
[]
[]
["OFF SYS D24                                                                                                                          "]
[]
[" OFF SYS PC                                                                                                                          "]
[]
[" OFF SYS PW                                                                                                                          "]
[]
["CCRUNIT D8                                                                                                                           "]
[]
[" KNY FLD D8                                                                                                                          "]
[]
[" MESA D8                                                                                                                             "]
[]
[" TRAIL D8                                                                                                                            "]
[]
[" z22 CCRK D8                                                                                                                         "]
[]
[" z22 ISLND D8                                                                                                                        "]
[]
[" z22 TRAIL D8                                                                                                                        "]
[]
["CCOPA 2E                                                                                                                             "]
[]
[" CCRUNIT 2D8                                                                                                                         "]
[]
[" CCRUNIT 2E                                                                                                                          "]
[]
[" CCRUNIT 2EMT                                                                                                                        "]
[]
[" TRAIL 2D8                                                                                                                           "]
[]
[" TRAIL 2E                                                                                                                            "]
[]
[" TRAIL 2E MT                                                                                                                         "]
[]
[" WHISKEY MT                                                                                                                          "]
[]
[" WHISKEYC 2E                                                                                                                         "]
[]
[" z22 CCRK 2D8                                                                                                                        "]
[]
[" z22 TRAIL2D8                                                                                                                        "]
[]
[" z22 WSKY 2D8                                                                                                                        "]
[]
[]
[]
[]
["BRCH CRK Q50                                                                                                                         "]
[]
[" TRAIL Q50                                                                                                                           "]
[]
["MagnaLNG                                                                                                                             "]

{"sheet":"IRP Pruch Cover Sheet","index":38,"n_rows":17,"n_cols":15,"rows_kept":17,"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,null,null,null,null,"June","July","August","Total Dth for Quarter"]
[null,null,null,null,null,null,null,null,null,null,"Estimated Shut-in (dth/day)",0,0,0,0]
[null,{"$f":"'Normal Purchase %'!E25","v":"2025-06-01"},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!C$2,FALSE)","v":0.24798827767671064},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!D$2,FALSE)","v":3.2884328969144651E-2},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!E$2,FALSE)","v":0.75201172232328939},{"$f":"VLOOKUP($B6,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!F$2,FALSE)","v":0.96711567103085538},null,null,null,null,"Acutal Shut-in  (dth/day)",0,0,0,{"$f":"L6*30+M6*31+N6*30","v":0}]
[null,{"$f":"'Normal Purchase %'!E26","v":"2025-07-01"},{"$f":"VLOOKUP($B7,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!C$2,FALSE)","v":9.0667164387613436E-2},{"$f":"VLOOKUP($B7,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!D$2,FALSE)","v":2.9425485080309516E-3},{"$f":"VLOOKUP($B7,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!E$2,FALSE)","v":0.90933283561238654},{"$f":"VLOOKUP($B7,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!F$2,FALSE)","v":0.99705745149196912}]
[null,{"$f":"'Normal Purchase %'!E27","v":"2025-08-01"},{"$f":"VLOOKUP($B8,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!C$2,FALSE)","v":8.4921712944788924E-2},{"$f":"VLOOKUP($B8,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!D$2,FALSE)","v":2.9965567713098485E-3},{"$f":"VLOOKUP($B8,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!E$2,FALSE)","v":0.91507828705521121},{"$f":"VLOOKUP($B8,'Normal Purchase %'!$E$25:$I$27,'IRP Pruch Cover Sheet'!F$2,FALSE)","v":0.99700344322869028}]
[]
[null,{"$f":"'Normal Purchase %'!E29","v":"Q1"},{"$f":"VLOOKUP($B$10,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!C$2,FALSE)","v":0.14442243810097086},{"$f":"VLOOKUP($B$10,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!D$2,FALSE)","v":1.3129109456513542E-2},{"$f":"VLOOKUP($B$10,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!E$2,FALSE)","v":0.85557756189902912},{"$f":"VLOOKUP($B$10,'Normal Purchase %'!$E$29:$I$32,'IRP Pruch Cover Sheet'!F$2,FALSE)","v":0.98687089054348653}]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"C10-D10","v":0.13129332864445731},{"$f":"F10-E10","v":0.13129332864445742}]

{"sheet":"Normal Purchase %","index":39,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[[1,0,1,8]]}
[]
["Source:  The whole numbers come from Purchase Gas and Company Owned Gas sheets.  The percentages are then calculated from those numbers."]
[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%"]
[{"$f":"'Ex 1 HDD'!A8","v":"2025-06-01"},{"$f":"'Ex 4 Purchase Gas'!B8","v":1310.3720000000001},{"$f":"'Ex 4 Purchase Gas'!C8","v":158.69},{"$f":"'Ex 7 Co. Owned Gas'!B8","v":3973.6358260000002},{"$f":"'Ex 7 Co. Owned Gas'!C8","v":4667.0128491868809},{"$f":"IFERROR(B5/(B5+D5),0)","v":0.24798827767671064},{"$f":"C5/(C5+E5)","v":3.2884328969144651E-2},{"$f":"IFERROR(D5/(D5+B5),0)","v":0.75201172232328939},{"$f":"E5/(E5+C5)","v":0.96711567103085538},null,{"$f":"F5+H5","v":1},{"$f":"G5+I5","v":1},null,null,null,null,{"$f":"SUM(B5:B7)","v":2158.0389999999998}]
[{"$f":"'Ex 1 HDD'!A9","v":"2025-07-01"},{"$f":"'Ex 4 Purchase Gas'!B9","v":433.13799999999998},{"$f":"'Ex 4 Purchase Gas'!C9","v":13.930999999999999},{"$f":"'Ex 7 Co. Owned Gas'!B9","v":4344.0931280000004},{"$f":"'Ex 7 Co. Owned Gas'!C9","v":4720.4004687859224},{"$f":"IFERROR(B6/(B6+D6),0)","v":9.0667164387613436E-2},2.9425485080309516E-3,{"$f":"IFERROR(D6/(D6+B6),0)","v":0.90933283561238654},0.99705745149196912,null,1,1,null,null,null,null,{"$f":"SUM(D5:D7)","v":12784.507521}]
[{"$f":"'Ex 1 HDD'!A10","v":"2025-08-01"},{"$f":"'Ex 4 Purchase Gas'!B10","v":414.529},{"$f":"'Ex 4 Purchase Gas'!C10","v":13.930999999999999},{"$f":"'Ex 7 Co. Owned Gas'!B10","v":4466.7785670000003},{"$f":"'Ex 7 Co. Owned Gas'!C10","v":4635.0715262930398},8.4921712944788924E-2,2.9965567713098485E-3,0.91507828705521121,0.99700344322869028,null,1.0000000000000002,1.0000000000000002,null,null,null,null,{"$f":"Q5+Q6","v":14942.546521}]
[{"$f":"'Ex 1 HDD'!A11","v":"2025-09-01"},{"$f":"'Ex 4 Purchase Gas'!B11","v":0},{"$f":"'Ex 4 Purchase Gas'!C11","v":14.978999999999999},{"$f":"'Ex 7 Co. Owned Gas'!B11","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C11","v":4485.4510104151204},0,3.3283486167621419E-3,0,0.99667165138323777,null,0,0.99999999999999989,null,null,null,null,{"$f":"Q5/Q7","v":0.14442243810097086}]
[{"$f":"'Ex 1 HDD'!A12","v":"2025-10-01"},{"$f":"'Ex 4 Purchase Gas'!B12","v":0},{"$f":"'Ex 4 Purchase Gas'!C12","v":1963.367},{"$f":"'Ex 7 Co. Owned Gas'!B12","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C12","v":4483.2426659884813},0,0.30455807032314713,0,0.69544192967685281,null,0,1]
[{"$f":"'Ex 1 HDD'!A13","v":"2025-11-01"},{"$f":"'Ex 4 Purchase Gas'!B13","v":0},{"$f":"'Ex 4 Purchase Gas'!C13","v":10788.992},{"$f":"'Ex 7 Co. Owned Gas'!B13","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C13","v":4472.2697690534405},0,0.70695281709129432,0,0.29304718290870568,null,{"$f":"F10+H10","v":0},1]
[{"$f":"'Ex 1 HDD'!A14","v":"2025-12-01"},{"$f":"'Ex 4 Purchase Gas'!B14","v":0},{"$f":"'Ex 4 Purchase Gas'!C14","v":11226.749},{"$f":"'Ex 7 Co. Owned Gas'!B14","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C14","v":5081.1290017022402},0,0.68842488267499524,0,0.31157511732500481,null,0,1]
[{"$f":"'Ex 1 HDD'!A15","v":"2026-01-01"},{"$f":"'Ex 4 Purchase Gas'!B15","v":0},{"$f":"'Ex 4 Purchase Gas'!C15","v":12135.099},{"$f":"'Ex 7 Co. Owned Gas'!B15","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C15","v":5270.5918069531199},0,0.69719146080386218,0,0.30280853919613782,null,0,1]
[{"$f":"'Ex 1 HDD'!A16","v":"2026-02-01"},{"$f":"'Ex 4 Purchase Gas'!B16","v":0},{"$f":"'Ex 4 Purchase Gas'!C16","v":9651.5560000000005},{"$f":"'Ex 7 Co. Owned Gas'!B16","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C16","v":5050.6573382323204},0,0.65646959256819137,0,0.34353040743180863,null,0,1]
[{"$f":"'Ex 1 HDD'!A17","v":"2026-03-01"},{"$f":"'Ex 4 Purchase Gas'!B17","v":0},{"$f":"'Ex 4 Purchase Gas'!C17","v":10247.224},{"$f":"'Ex 7 Co. Owned Gas'!B17","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C17","v":5066.8334883842417},0,0.66913840487882126,0,0.33086159512117869,null,0,1]
[{"$f":"'Ex 1 HDD'!A18","v":"2026-04-01"},{"$f":"'Ex 4 Purchase Gas'!B18","v":0},{"$f":"'Ex 4 Purchase Gas'!C18","v":8212.0210000000006},{"$f":"'Ex 7 Co. Owned Gas'!B18","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C18","v":4776.7260263620801},0,0.63224119950390956,0,0.36775880049609039,null,0,1]
[{"$f":"'Ex 1 HDD'!A19","v":"2026-05-01"},{"$f":"'Ex 4 Purchase Gas'!B19","v":0},{"$f":"'Ex 4 Purchase Gas'!C19","v":4954.2849999999999},{"$f":"'Ex 7 Co. Owned Gas'!B19","v":0},{"$f":"'Ex 7 Co. Owned Gas'!C19","v":4821.9840223367992},0,0.50676643499482876,0,0.49323356500517124,null,0,1]
[]
["Q1",{"$f":"SUM(B5:B7)","v":2158.0389999999998},{"$f":"SUM(C5:C7)","v":186.55200000000002},{"$f":"SUM(D5:D7)","v":12784.507521},{"$f":"SUM(E5:E7)","v":14022.484844265844},{"$f":"IFERROR(B18/(B18+D18),0)","v":0.14442243810097086},{"$f":"C18/(C18+E18)","v":1.3129109456513542E-2},{"$f":"IFERROR(D18/(D18+B18),0)","v":0.85557756189902912},{"$f":"E18/(E18+C18)","v":0.98687089054348653},null,{"$f":"F18+H18","v":1},1]
["Q2",{"$f":"SUM(B8:B10)","v":0},{"$f":"SUM(C8:C10)","v":12767.338},{"$f":"SUM(D8:D10)","v":0},{"$f":"SUM(E8:E10)","v":13440.963445457042},{"$f":"IFERROR(B19/(B19+D19),0)","v":0},{"$f":"C19/(C19+E19)","v":0.48714862451389784},{"$f":"IFERROR(D19/(D19+B19),0)","v":0},{"$f":"E19/(E19+C19)","v":0.51285137548610205},null,0,0.99999999999999989]
["Q3",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":33013.403999999995},{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":15402.37814688768},0,0.68187278065324408,0,0.31812721934675581,null,0,0.99999999999999989]
["Q4",{"$f":"SUM(B14:B16)","v":0},{"$f":"SUM(C14:C16)","v":23413.530000000002},{"$f":"SUM(D14:D16)","v":0},{"$f":"SUM(E14:E16)","v":14665.54353708312},0,0.61486606225329632,0,{"$f":"E21/(E21+C21)","v":0.38513393774670357},null,{"$f":"F21+H21","v":0},{"$f":"G21+I21","v":0.99999999999999989}]
[null,"IRP","Actual","IRP","Actual",0,"Actual",0,"Actual"]
[]
[null,null,null,null,null,{"$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":"2025-06-01"},{"$f":"VLOOKUP($E25,$A$5:$I$16,F$3,FALSE)","v":0.24798827767671064},3.2884328969144651E-2,0.75201172232328939,0.96711567103085538,null,{"$f":"F25+H25","v":1},1]
[null,null,null,null,{"$f":"A6","v":"2025-07-01"},9.0667164387613436E-2,2.9425485080309516E-3,0.90933283561238654,0.99705745149196912,null,1,1]
[null,null,null,null,"2025-08-01",{"$f":"VLOOKUP($E27,$A$5:$I$16,F$3,FALSE)","v":8.4921712944788924E-2},{"$f":"VLOOKUP($E27,$A$5:$I$16,G$3,FALSE)","v":2.9965567713098485E-3},0.91507828705521121,0.99700344322869028,null,1.0000000000000002,1.0000000000000002]
[]
[null,null,null,null,{"$f":"A18","v":"Q1"},{"$f":"VLOOKUP($E29,$A$18:$I$21,6,FALSE)","v":0.14442243810097086},{"$f":"VLOOKUP($E29,$A$18:$I$21,7,FALSE)","v":1.3129109456513542E-2},{"$f":"VLOOKUP($E29,$A$18:$I$21,8,FALSE)","v":0.85557756189902912},{"$f":"VLOOKUP($E29,$A$18:$I$21,9,FALSE)","v":0.98687089054348653},null,{"$f":"F29+H29","v":1},1]
[null,null,null,null,{"$f":"A19","v":"Q2"},{"$f":"VLOOKUP($E30,$A$18:$I$21,6,FALSE)","v":0},{"$f":"VLOOKUP($E30,$A$18:$I$21,G$3,FALSE)","v":0.48714862451389784},0,0.51285137548610205,null,0,0.99999999999999989]
[null,null,null,null,{"$f":"A20","v":"Q3"},0,0.68187278065324408,0,0.31812721934675581,null,0,0.99999999999999989]
[null,null,null,null,"Q4",0,0.61486606225329632,0,0.38513393774670357,null,0,0.99999999999999989,null,{"$f":"F32-G32","v":-0.61486606225329632},{"$f":"I32-H32","v":0.38513393774670357}]
[]
[null,null,null,null,null,{"$f":"AVERAGE((F25:F27))","v":0.14119238500303766},{"$f":"AVERAGE((G25:G27))","v":1.294114474949515E-2},{"$f":"AVERAGE((H25:H27))","v":0.85880761499696234},{"$f":"AVERAGE((I25:I27))","v":0.98705885525050496}]

{"sheet":"Shut-In","index":40,"n_rows":38,"n_cols":24,"rows_kept":38,"cut":false,"hidden":true,"merged":[[0,1,0,2]]}
[null,"Estimates…See Company Nom Groups herein"]
[]
[null,null,"June","July ","August ","Total Dth for Quarter",null,null,"September","October","November","Total Dth for Quarter",null,null,"December","January","February","Total Dth for Quarter",null,null,"March","April","May","Total Dth for Quarter"]
["IRP","Estimated Shut-in (dth/day)",{"$f":"'Company Nom Groups'!B116","v":0},{"$f":"'Company Nom Groups'!C116","v":0},{"$f":"'Company Nom Groups'!D116","v":0},{"$f":"C4*30+D4*31+E4*31","v":0},null,"Estimated Shut-in (dth/day)",{"$f":"'Company Nom Groups'!E116","v":0},{"$f":"'Company Nom Groups'!F116","v":0},{"$f":"'Company Nom Groups'!G116","v":0},{"$f":"I4*30+J4*31+K4*30","v":0},null,"Estimated Shut-in (dth/day)",{"$f":"'Company Nom Groups'!H116","v":0},{"$f":"'Company Nom Groups'!I116","v":0},{"$f":"'Company Nom Groups'!J116","v":0},{"$f":"O4*31+P4*31+Q4*28","v":0},null,"Estimated Shut-in (dth/day)",{"$f":"'Company Nom Groups'!K116","v":0},{"$f":"'Company Nom Groups'!L116","v":0},{"$f":"'Company Nom Groups'!M116","v":0},{"$f":"U4*31+V4*31+W4*28","v":0}]
[null,"Actual Shut-in  (dth/day)",0,0,0,{"$f":"C5*30+D5*31+E5*31","v":0},null,"Acutal Shut-in  (dth/day)",{"$f":"I74/30","v":0},{"$f":"J74/31","v":0},0,{"$f":"I5*30+J5*31+K5*30","v":0},null,"Acutal Shut-in  (dth/day)",{"$f":"O74/30","v":0},{"$f":"P74/31","v":0},0,{"$f":"O5*30+P5*31+Q5*30","v":0},null,"Acutal Shut-in  (dth/day)",0,0,0,{"$f":"U5*30+V5*31+W5*30","v":0}]
[]
[]
[null,1,0,0,0,0,null,{"$f":"B8","v":1},null,null,null,0,null,{"$f":"H8","v":1},null,null,null,0,null,{"$f":"N8","v":1},null,null,null,0]
[null,2,0,0,0,0,null,{"$f":"B9","v":2},null,null,null,0,null,{"$f":"H9","v":2},null,null,null,0,null,{"$f":"N9","v":2},null,null,null,0]
[null,3,0,0,0,0,null,3,null,null,null,0,null,3,null,null,null,0,null,3,null,null,null,0]
[null,4,0,0,0,0,null,4,null,null,null,0,null,4,null,null,null,0,null,4,null,null,null,0]
[null,5,0,0,0,0,null,5,null,null,null,0,null,5,null,null,null,0,null,5,null,null,null,0]
[null,6,0,0,0,0,null,6,null,null,null,0,null,6,null,null,null,0,null,6,null,null,null,0]
[null,7,0,0,0,0,null,7,null,null,null,0,null,7,null,null,null,0,null,7,null,null,null,0]
[null,8,0,0,0,0,null,8,null,null,null,0,null,8,null,null,null,0,null,8,null,null,null,0]
[null,9,0,0,0,0,null,9,null,null,null,0,null,9,null,null,null,0,null,9,null,null,null,0]
[null,10,0,0,0,0,null,10,null,null,null,0,null,10,null,null,null,0,null,10,null,null,null,0]
[null,11,0,0,0,0,null,11,null,null,null,0,null,11,null,null,null,0,null,11,null,null,null,0]
[null,12,0,0,0,0,null,12,null,null,null,0,null,12,null,null,null,0,null,12,null,null,null,0]
[null,13,0,0,0,0,null,13,null,null,null,0,null,13,null,null,null,0,null,13,null,null,null,0]
[null,14,0,0,0,0,null,14,null,null,null,0,null,14,null,null,null,0,null,14,null,null,null,0]
[null,15,0,0,0,0,null,15,null,null,null,0,null,15,null,null,null,0,null,15,null,null,null,0]
[null,16,0,0,0,0,null,16,null,null,null,0,null,16,null,null,null,0,null,16,null,null,null,0]
[null,17,0,0,0,0,null,17,null,null,null,0,null,17,null,null,null,0,null,17,null,null,null,0]
[null,18,0,0,0,0,null,18,null,null,null,0,null,18,null,null,null,0,null,18,null,null,null,0]
[null,19,0,0,0,0,null,19,null,null,null,0,null,19,null,null,null,0,null,19,null,null,null,0]
[null,20,0,0,0,0,null,20,null,null,null,0,null,20,null,null,null,0,null,20,null,null,null,0]
[null,21,0,0,0,0,null,21,null,null,null,0,null,21,null,null,null,0,null,21,null,null,null,0]
[null,22,0,0,0,0,null,22,null,null,null,0,null,22,null,null,null,0,null,22,null,null,null,0]
[null,23,0,0,0,0,null,23,null,null,null,0,null,23,null,null,null,0,null,23,null,null,null,0]
[null,24,0,0,0,0,null,24,null,null,null,0,null,24,null,null,null,0,null,24,null,null,null,0]
[null,25,0,0,0,0,null,25,null,null,null,0,null,25,null,null,null,0,null,25,null,null,null,0]
[null,26,0,0,0,0,null,26,null,null,null,0,null,26,null,null,null,0,null,26,null,null,null,0]
[null,27,0,0,0,0,null,27,null,null,null,0,null,27,null,null,null,0,null,27,null,null,null,0]
[null,28,0,0,0,0,null,28,null,null,null,0,null,28,null,null,null,0,null,28,null,null,null,0]
[null,29,0,0,0,0,null,29,null,null,null,0,null,29,null,null,null,0,null,29,null,null,null,0]
[null,30,0,0,0,0,null,30,null,null,null,0,null,30,null,null,null,0,null,30,null,null,null,0]
[null,31,null,0,0,0,null,31,null,null,null,0,null,31,null,null,null,0,null,31,null,null,null,0]

{"sheet":"Deleted Exhibit 2.5","index":41,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},"Docket No. 22-057-02",{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5]

{"sheet":"Deleted Exhibit 2.6","index":42,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit 1.1'!O31","v":"EGU Variance Exhibit"},"Docket No. 22-057-02",{"$f":"'Exhibit 1.1'!Q31","v":"Enbridge Gas Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6]