{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Sh 1 - RevLag","Sh 1a - Coll-Lag","Sh 1b - AR Summ","Sh 1c - Bill Lag","(WP)Autopay adj 3a Do not file ","Sh 2 - Gas Purch","Sh 2a - Commodity","Sh 2b - Transportation","Sh 3 - Prepaid Insurance","Sh 4 - Payroll","Sh 4a - Bi-Pay","Sh 4b - Month-Pay","Sh 6 - OPEB (do not file) ","Sh 5 - Incent Comp","Sh 6 - Benefits","Sh 7 - Pension OPEB","Sh 8 - Corp Srvs","Sh 9 - Other O&M","Sh 10 - Payroll Taxes","Sh 10a - FICA","Sh 10a Pg 2 FICA-Bi","Sh 10a Pg 3 FICA-Mo","Sh 10b - FUTA,SUTA","Sh 11 - Property Taxes","Sh 12 - Other Taxes","Sh 13 - FIT","Sh 14 - Int","Sh 14a - Int","Sh 15 - Franchise & GR Tax","Sh 16 - Sales & Use","DO NOT FILE ------->>>>>>","(WP) Instructions & Input","(WP) 3c Bill Lag DIS","(WP) 3c Bill Lag GTS","(WP) 3c Bill Lag GMB","(WP) Sh 9 AP","Module1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":543,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Module1","index":36,"reason":"part_missing"}],"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":"Sh 1 - RevLag","index":0,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,0,2,2],[0,0,0,2],[20,1,20,2],[4,0,4,2],[3,0,3,2],[1,0,1,2]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["REVENUE LAG"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,"SHEET 1"]
[null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line",null,"Number"]
["No.","Lag Component","of Days"]
[null,"     (1)","(2)"]
[]
[1,"Meter Reading  1/",{"$f":"ROUND(365/12/2,2)","v":15.21}]
[2,"Collection   (see Sheet No. 1a)",{"$f":"'Sh 1a - Coll-Lag'!G37","v":4.24}]
[3,"Billing (see Sheet No. 1c)",{"$f":"'Sh 1c - Bill Lag'!D20","v":1.98}]
[]
[4,"    Total Revenue Lag",{"$f":"C15+C16+C17","v":21.430000000000003}]
[]
["1/","Meter reading lag represents the midpoint of any billing month and are computed as: 365 days / 12 Months / 2 (midpoint) = 15.21 days."]
["     "]

{"sheet":"Sh 1a - Coll-Lag","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[3,0,3,6],[0,0,0,6],[10,3,10,4],[4,0,4,6],[1,0,1,6],[2,0,2,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["WEIGHTED AVERAGE COLLECTION LAG"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 1a"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line",null,null,"Average Daily Revenue",null,null,"Amount"]
["No. ",null,null,null,null,null,"$"]
[]
[1,"Total Tariff Revenues:",null,null,null,null," "]
[{"$f":"A14+1","v":2},"    Residential Revenues",null,null,null,null,113923249.86]
[{"$f":"A15+1","v":3},"    Commercial Revenues",null,null,null,null,51469804.609999999]
[{"$f":"A16+1","v":4},"    Industrial Revenues",null,null,null,null,2342927.56]
[{"$f":"A17+1","v":5},"    Other Revenues",null,null,null,null,0]
[{"$f":"A18+1","v":6},null,null,null,null,"      Total Tariff Revenue",{"$f":"SUM(G15:G18)","v":167735982.03}]
[]
[{"$f":"A19+1","v":7},"Non - traditional sales",null,null,null,null,2654287.5299999998]
[{"$f":"A21+1","v":8},"Transportation Revenue",null,null,null,null,{"$f":"8946186.61+6922143.65+7623160.89","v":23491491.149999999}]
[9,"Gross Receipts, Franchise & Sales & Use Taxes     ",null,null,null,null,{"$f":"'Sh 16 - Sales & Use'!E46+'Sh 15 - Franchise & GR Tax'!E29+'Sh 15 - Franchise & GR Tax'!E44","v":16339045.34}]
[10,"Forfeited Discounts",null,null,null,null,643754.53]
[11,"Miscellaneous Service Revenue",null,null,null,null,104170.99]
[{"$f":"A25+1","v":12},"Other Gas Revenues - Other",null,null,null,null,1065169.28]
[13,null,null,null,null,"      Subtotal of Additional Revenue",{"$f":"SUM(G21:G26)","v":44297918.82}]
[]
[{"$f":"A27+1","v":14},"Choice Marketer Revenues",null,null,null,null,{"$f":"13844599.62+265784.03","v":14110383.649999999}]
[" "]
[{"$f":"A29+1","v":15},null,null,null,null,"      Total Adjusted Revenue",{"$f":"G19+G27+G29","v":226144284.5}]
[]
[{"$f":"A31+1","v":16},null,null,null,null,"Average Daily Revenue (Line 16 ÷ 365 days)",{"$f":"G31/365","v":619573.38219178084}]
[]
[{"$f":"A33+1","v":17},null,null,null,null,"Average Daily A/R Balance (Per Sheet No. 3b)",{"$f":"'Sh 1b - AR Summ'!I31","v":2625851.3183333338}]
[]
[{"$f":"A35+1","v":18},null,null,null,null,"Revenue Collection Lag Days (Line 17 ÷ Line 16)",{"$f":"ROUND(G35/G33,2)","v":4.24}]

{"sheet":"Sh 1b - AR Summ","index":2,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,8],[32,1,32,8],[2,0,2,8],[4,0,4,8],[3,0,3,8],[1,0,1,8]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["SUMMARY OF ACCOUNT RECEIVABLE "]
[{"$f":"'Sh 1a - Coll-Lag'!A5","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,null,"SHEET 1b"]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,"14200220",{"$f":"\"14200250\"&\", 14300220\"","v":"14200250, 14300220"},14200260,{"$f":"\"14300018\"&\"\"","v":"14300018"},{"$f":"\"14300330\"&\"\"&\", 14300350\"","v":"14300330, 14300350"},{"$f":"\"14300240\"&\"\"&\"\"","v":"14300240"}]
[null,null,"Customer A/R CAB","Customer A/R GMB","Customer Premise","Off-System Sales","Other AR Choice Trans.","Transportation A/R","Utility"]
["Line",null,"Month-End","Month-End","Month-End","Month-End","Month-end ","Month-End","Accounts"]
["No. ","Month","Balance","Balance","Balance","Balance","Balance","Balance","Receivables"]
[null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)=(1 thru 6)"]
[null,null,"($)","($)","($)","($)","($)","($)","($)"]
[]
[1,"January",9701265.2100000009,735932.08,125949.43000000001,129700.24,412141.6100000001,1189162.79,{"$f":"SUM(C18:H18)","v":12294151.359999999}]
[{"$f":"A18+1","v":2},"February",13669143.82,560549.4800000001,132924.03,103961.49,1183339.3599999999,1562534.46,17212452.640000001]
[3,"March",8666702.8300000001,454450.31,91498.27,237422.74,632328.40000000014,1007512.92,11089915.470000001]
[4,"April",8344144.3300000001,221119.02000000002,130936.58,407170.99,624516.55000000005,1261013.3999999999,10988900.870000001]
[5,"May",5299633.9400000004,145992.47999999998,164451.73000000001,378076.99,101737.84999999998,835516.71,6925409.7000000002]
[6,"June",1798926.78,85269.39,159151.6,162228.99,-552113.1,873948.74,2527412.3999999994]
[7,"July",-187470.2,267566.44,184865.7,52470.49,-993577.28,1047938.87,371794.0199999999]
[8,"August",-3847703.91,160551.74,189817.76,122580.49,-1792880.8399999999,972690.29,-4194944.47]
[9,"September",-6479652.8499999996,72289.14,199584.03,364309.49,-2182091.81,1085876.1599999999,-6939685.8399999999]
[10,"October",-9196889.0800000001,103950.46,201667.66,335314.74,-2713383.92,1170609.21,-10098730.93]
[11,"November",-8883007.9900000002,261765.41,326227.58,448425.74,-2575450.36,1347222.9,-9074816.7199999988]
[12,"December",-758903.09,240126.3,291249.46000000002,164927.24,-1094095.0799999998,1565052.49,408357.32000000007]
[{"$f":"A29+1","v":13},"Total",{"$f":"SUM(C18:C29)","v":18126189.789999995},3309562.2500000005,2198323.83,2906589.63,-8949528.6199999992,13919078.940000001,{"$f":"SUM(I18:I29)","v":31510215.820000008}]
[{"$f":"A30+1","v":14},"12 Mo. Avg.",{"$f":"C30/12","v":1510515.8158333329},{"$f":"D30/12","v":275796.85416666669},183193.6525,242215.80249999999,-745794.05166666664,1159923.2450000001,{"$f":"I30/12","v":2625851.3183333338}]
[]
["(1)","Source:  Company Financial Statements"]

{"sheet":"Sh 1c - Bill Lag","index":3,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[1,0,1,4]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["BILLING LAG CALCULATION"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,"SHEET 1c"]
[null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[]
["Line",null,"Revenue","Billing","Weighted"]
["No. ","Description","Amount","Lag","Revenue"]
[null,"(1)","(2)","(3)","(4)=(2)*(3)"]
[null,null,"$",null,"$"]
[1,"Tariff / Transportation Revenues - (DIS)",{"$f":"'Sh 1a - Coll-Lag'!G19-'Sh 1c - Bill Lag'!C17-'Sh 1c - Bill Lag'!C18","v":155368982.23999998},{"$f":"'(WP) 3c Bill Lag DIS'!E267","v":1.4603174603174602},{"$f":"D16*C16","v":226888037.55682534}]
[{"$f":"A16+1","v":2},"Tariff / Transportation Revenues - (GTS)",{"$f":"'(WP) 3c Bill Lag GTS'!E1156","v":10306814.170000006},{"$f":"ROUND(+E17/C17,2)","v":9.98},{"$f":"'(WP) 3c Bill Lag GTS'!F1156","v":102810970.17000003}]
[{"$f":"A17+1","v":3},"Tariff / Transportation Revenues - (GMB/GAS)",{"$f":"'(WP) 3c Bill Lag GMB'!E460","v":2060185.6199999992},{"$f":"ROUND(+E18/C18,2)","v":0.97},{"$f":"'(WP) 3c Bill Lag GMB'!F460","v":2000376.8799999978}]
[{"$f":"A18+1","v":4},null,{"$f":"SUM(C16:C18)","v":167735982.03},null,{"$f":"SUM(E16:E18)","v":331699384.60682535}]
[{"$f":"A19+1","v":5},"Calculated Billing Lag",null,{"$f":"ROUND($E$19/$C$19,2)","v":1.98}]

{"sheet":"(WP)Autopay adj 3a Do not file ","index":4,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":true,"merged":[[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2]]}
[null,null,null,{"$f":"'(WP) Instructions & Input'!B11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,{"$f":"'(WP) Instructions & Input'!B12","v":"WITNESS: JOHNSON"}]
[null,null,null,{"$f":"'(WP) Instructions & Input'!B6","v":0}]
[null,null,null,"Workpaper 3a"]
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["Collection Lag Adjustment for Automatic Payment Customers"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[]
["Line No. ","Month","A/R Balance Impact"]
[null,null,"($)"]
[1,"January 2015",2205767]
[{"$f":"A13+1","v":2},"February",1746256]
[3,"March",2028950]
[4,"April",1116889]
[5,"May",866643]
[6,"June",800033]
[7,"July",888798]
[8,"August",858952]
[9,"September",889025]
[10,"October ",963368]
[11,"November",920198]
[12,"December",1442736]
[{"$f":"A24+1","v":13},"Total",{"$f":"SUM(C13:C24)","v":14727615}]
[{"$f":"A25+1","v":14},"Average A/R Balance for Automatic Payment Customers",{"$f":"C25/12","v":1227301.25}]
[]
[{"$f":"A26+1","v":15},"Total Adjusted Revenue TME 12/31/2015",333819774.72000003]
[{"$f":"A28+1","v":16},"Average Daily Revenue (Line 15 / 365)",{"$f":"C28/365","v":914574.72526027402}]
[]
[{"$f":"A29+1","v":17},"Revenue Collection Lag Days (Line 14 / Line 16)",{"$f":"ROUND(C26/C29,2)","v":1.34}]

{"sheet":"Sh 2 - Gas Purch","index":5,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,5],[21,1,21,5],[4,0,4,5],[3,0,3,5],[2,0,2,5],[1,0,1,5]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["GAS PURCHASED COST"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,"SHEET 2"]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,"Weighted","Dollar"]
["Line",null,null,"Amount","Average","Lead"]
["No.","Supplier Category","Reference","Paid","Lead Days","Days"]
[null,"(1)","(2)","(3)","(4)","(5=3*4))"]
[null,null,null,"$",null,"$"]
[]
[1,"Commodity Costs","Sheet 4a",{"$f":"'Sh 2a - Commodity'!F270","v":20637071.039999995},{"$f":"'Sh 2a - Commodity'!E270","v":40.880000000000003},{"$f":"'Sh 2a - Commodity'!G270","v":843569705}]
[{"$f":"A17+1","v":2},"Transportation Costs","Sheet 4b",{"$f":"'Sh 2b - Transportation'!F52","v":20816323.359999999},{"$f":"'Sh 2b - Transportation'!E52","v":37.61},{"$f":"'Sh 2b - Transportation'!G52","v":782988649}]
[]
[{"$f":"A18+1","v":3},null,"Total",{"$f":"SUM(D17:D19)","v":41453394.399999991},{"$f":"ROUND(F20/D20,2)","v":39.24},{"$f":"SUM(F17:F19)","v":1626558354}]
[]
["Note:","The Gas Purchase leads for both Commodity and Transportation Costs were developed through the Energy Supply & Optimization Department gas purchase system that included the gas flow service period, the date paid and the amount paid for each purchase."]
[]
[]
[]
[]
[null," "]

{"sheet":"Sh 2a - Commodity","index":6,"n_rows":270,"n_cols":7,"rows_kept":270,"cut":false,"hidden":false,"merged":[[4,0,4,6],[3,0,3,6],[2,0,2,6],[0,0,0,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["GAS PURCHASED - COMMODITY COSTS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 2a - Page 1 of 7"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,"Midpoint of "]
["Line ","Service","Payment","Service ","Lag",null,"Weighted"]
["No.","Month","Date","Period","Days","Payment","Days"]
[null,"(1)","(2)","(3)","(4)=(2-1+3)","(5)","(6)=(4*5)"]
[]
[1,{"$f":"42369-334+365+366+365+365+365+365+365+366","v":"2023-01-31"},"2023-02-27",15.5,{"$f":"C16-B16+D16","v":42.5},12675,{"$f":"ROUND(E16*F16,0)","v":538688}]
[{"$f":"A16+1","v":2},{"$f":"42369-334+365+366+365+365+365+365+365+366","v":"2023-01-31"},"2023-02-27",15.5,{"$f":"C17-B17+D17","v":42.5},853895,36290538]
[{"$f":"A17+1","v":3},"2023-01-31","2023-02-27",15.5,42.5,19740,838950]
[4,"2023-01-31","2023-02-27",15.5,42.5,204092.3,8673923]
[5,"2023-01-31","2023-02-27",15.5,42.5,1716216,72939180]
[6,"2023-01-31","2023-02-27",15.5,42.5,30,1275]
[7,"2023-01-31","2023-02-27",15.5,42.5,36225,1539563]
[8,"2023-01-31","2023-02-27",15.5,42.5,1306.25,55516]
[9,"2023-01-31","2023-02-27",15.5,42.5,14050,597125]
[10,"2023-01-31","2023-02-27",15.5,42.5,4050,172125]
[" ",null,null,null," "]
[{"$f":"A25+1","v":11},{"$f":"B16+28","v":"2023-02-28"},"2023-03-27",14,41,19000,{"$f":"ROUND(E27*F27,0)","v":779000}]
[{"$f":"A27+1","v":12},{"$f":"B27","v":"2023-02-28"},"2023-03-27",{"$f":"D27","v":14},41,166491.64000000001,{"$f":"ROUND(E28*F28,0)","v":6826157}]
[13,{"$f":"B28","v":"2023-02-28"},"2023-03-27",{"$f":"D28","v":14},41,229236,{"$f":"ROUND(E29*F29,0)","v":9398676}]
[14,{"$f":"B29","v":"2023-02-28"},"2023-03-27",{"$f":"D29","v":14},41,15695,{"$f":"ROUND(E30*F30,0)","v":643495}]
[15,{"$f":"B30","v":"2023-02-28"},"2023-03-27",{"$f":"D30","v":14},41,18100,{"$f":"ROUND(E31*F31,0)","v":742100}]
[16,"2023-02-28","2023-03-27",14,41,40,1640]
[17,"2023-02-28","2023-03-27",14,41,1275,52275]
[18,"2023-02-28","2023-03-27",14,41,1696,69536]
[" "]
[{"$f":"A34+1","v":19},{"$f":"B27+31","v":"2023-03-31"},"2023-04-25",15.5,{"$f":"C36-B36+D36","v":40.5},1785,{"$f":"ROUND(E36*F36,0)","v":72293}]
[20,{"$f":"B36","v":"2023-03-31"},"2023-04-25",15.5,40.5,9200,372600]
[21,{"$f":"B37","v":"2023-03-31"},"2023-04-25",15.5,40.5,170618,6910029]
[22,"2023-03-31","2023-04-25",15.5,40.5,10800,437400]
[23,"2023-03-31","2023-04-25",15.5,40.5,81194.94,3288395]
[24,"2023-03-31","2023-04-25",15.5,40.5,135198.5,5475539]
[25,"2023-03-31","2023-04-25",15.5,40.5,136,5508]
[26,"2023-03-31","2023-04-25",15.5,40.5,10825,438413]
[27,"2023-03-31","2023-04-25",15.5,40.5,45137.5,1828069]
[28,"2023-03-31","2023-04-25",15.5,40.5,48879,1979600]
[29,"2023-03-31","2023-04-25",15.5,40.5,17787.5,720394]
[30,"2023-03-31","2023-04-25",15.5,40.5,35636.25,1443268]
[31,"2023-03-31","2023-04-25",15.5,40.5,3827.25,155004]
[32,"2023-03-31","2023-04-25",15.5,40.5,8750,354375]
[33,"2023-03-31","2023-04-25",15.5,40.5,22756,921618]
[34,"2023-03-31","2023-04-25",15.5,40.5,3094,125307]
[35,"2023-03-31","2023-04-25",15.5,40.5,3680,149040]
[36,"2023-03-31","2023-04-25",15.5,40.5,33243.75,1346372]
[" "]
[{"$f":"A53+1","v":37},{"$f":"B36+30","v":"2023-04-30"},"2023-05-25",15,{"$f":"C55-B55+D55","v":40},49375,{"$f":"ROUND(E55*F55,0)","v":1975000}]
[38,{"$f":"B55","v":"2023-04-30"},"2023-05-25",{"$f":"D55","v":15},40,279670,11186800]
[39,{"$f":"B56","v":"2023-04-30"},"2023-05-25",{"$f":"D56","v":15},40,18125,725000]
[40,"2023-04-30","2023-05-25",15,40,8085,323400]
[41,"2023-04-30","2023-05-25",15,40,8962.5,358500]
[42,"2023-04-30","2023-05-25",15,40,61446.34,2457854]
[43,"2023-04-30","2023-05-25",15,40,1056795,42271800]
[44,"2023-04-30","2023-05-25",15,40,8201.5,328060]
[45,"2023-04-30","2023-05-25",15,40,43067.75,1722710]
[46,"2023-04-30","2023-05-25",15,{"$f":"C64-B64+D64","v":40},542200,{"$f":"ROUND(E64*F64,0)","v":21688000}]
[47,"2023-04-30","2023-05-25",15,40,195.71,7828]
[48,"2023-04-30","2023-05-25",15,40,264525,10581000]
[49,"2023-04-30","2023-05-25",15,40,172.5,6900]
[50,"2023-04-30","2023-05-25",15,40,105302.5,4212100]
[51,"2023-04-30","2023-05-25",15,40,3039.5,121580]
[52,"2023-04-30","2023-05-25",15,40,47050,1882000]
[53,"2023-04-30","2023-05-25",15,40,4334.5,173380]
[54,"2023-04-30","2023-05-25",15,40,7900,316000]
[55,"2023-04-30","2023-05-25",15,40,1247.25,49890]
[56,"2023-04-30","2023-05-25",15,40,176625,7065000]
[57,"2023-04-30","2023-05-25",15,40,21412.5,856500]
[" "]
[{"$f":"A75+1","v":58},{"$f":"B55+31","v":"2023-05-31"},"2023-06-26",15.5,{"$f":"C77-B77+D77","v":41.5},109857.5,{"$f":"ROUND(E77*F77,0)","v":4559086}]
[59,{"$f":"B77","v":"2023-05-31"},"2023-06-26",15.5,41.5,76381.5,3169832]
[60,{"$f":"B78","v":"2023-05-31"},"2023-06-26",15.5,41.5,261502.5,10852354]
[61,"2023-05-31","2023-06-26",15.5,41.5,58835,2441653]
[62,"2023-05-31","2023-06-26",15.5,41.5,26543,1101535]
[63,"2023-05-31","2023-06-26",15.5,41.5,39753,1649750]
[64,"2023-05-31","2023-06-26",15.5,41.5,14767.5,612851]
[65,"2023-05-31","2023-06-21",15.5,36.5,59968.86,2188863]
[66,"2023-05-31","2023-06-26",15.5,41.5,767383,31846395]
[67,"2023-05-31","2023-06-26",15.5,41.5,8225,341338]
[68,"2023-05-31","2023-06-26",15.5,41.5,349.61,14509]
[69,"2023-05-31","2023-06-26",15.5,41.5,9300,385950]
[70,"2023-05-31","2023-06-26",15.5,41.5,5970,247755]
[71,"2023-05-31","2023-06-26",15.5,41.5,11649,483434]
[72,"2023-05-31","2023-06-26",15.5,41.5,153877,6385896]
[{"$f":"A91+1","v":73},"2023-05-31","2023-06-26",15.5,41.5,406560.75,16872271]
[74,"2023-05-31","2023-06-26",15.5,{"$f":"C93-B93+D93","v":41.5},28865,{"$f":"ROUND(E93*F93,0)","v":1197898}]
[75,"2023-05-31","2023-06-26",15.5,41.5,13527.5,561391]
[76,"2023-05-31","2023-06-26",15.5,41.5,16817,697906]
[77,"2023-05-31","2023-06-26",15.5,41.5,23562.5,977844]
[78,"2023-05-31","2023-06-26",15.5,41.5,4830,200445]
[79,"2023-05-31","2023-06-26",15.5,41.5,14586,605319]
[80,"2023-05-31","2023-06-26",15.5,41.5,162305,6735658]
[81,"2023-05-31","2023-06-26",15.5,41.5,55614.75,2308012]
[" "]
[{"$f":"A100+1","v":82},{"$f":"B77+30","v":"2023-06-30"},"2023-07-25",15,{"$f":"C102-B102+D102","v":40},296,{"$f":"ROUND(E102*F102,0)","v":11840}]
[{"$f":"A102+1","v":83},{"$f":"B102","v":"2023-06-30"},"2023-07-25",15,{"$f":"C103-B103+D103","v":40},9105,364200]
[84,{"$f":"B103","v":"2023-06-30"},"2023-07-25",15,{"$f":"C104-B104+D104","v":40},148592,5943680]
[85,"2023-06-30","2023-07-25",15,{"$f":"C105-B105+D105","v":40},52276.9,2091076]
[86,"2023-06-30","2023-07-25",15,{"$f":"C106-B106+D106","v":40},18120,724800]
[87,"2023-06-30","2023-07-25",15,{"$f":"C107-B107+D107","v":40},105080.75,4203230]
[88,"2023-06-30","2023-07-25",15,40,54408,2176320]
[89,"2023-06-30","2023-07-25",15,40,195018.61,7800744]
[90,"2023-06-30","2023-07-25",15,40,76207.25,3048290]
[91,"2023-06-30","2023-07-25",15,40,465751,18630040]
[92,"2023-06-30","2023-07-25",15,40,1525,61000]
[93,"2023-06-30","2023-07-25",15,40,34740.5,1389620]
[94,"2023-06-30","2023-07-25",15,40,361.98,14479]
[95,"2023-06-30","2023-07-25",15,40,324802.5,12992100]
[96,"2023-06-30","2023-07-25",15,40,62701,2508040]
[97,"2023-06-30","2023-07-25",15,40,7275,291000]
[98,"2023-06-30","2023-07-25",15,40,14783,591320]
[99,"2023-06-30","2023-07-25",15,40,197974.5,7918980]
[100,"2023-06-30","2023-07-25",15,40,53800,2152000]
[101,"2023-06-30","2023-07-25",15,40,16563.75,662550]
[102,"2023-06-30","2023-07-25",15,40,7000,280000]
[103,"2023-06-30","2023-07-25",15,{"$f":"C123-B123+D123","v":40},25582.5,{"$f":"ROUND(E123*F123,0)","v":1023300}]
[104,"2023-06-30","2023-07-25",15,40,299.5,11980]
[105,"2023-06-30","2023-07-25",15,40,1310,52400]
[106,"2023-06-30","2023-07-25",15,40,15322,612880]
[107,"2023-06-30","2023-07-25",15,40,7287.5,291500]
[108,"2023-06-30","2023-07-25",15,40,1920,76800]
[109,"2023-06-30","2023-07-25",15,40,229251.5,9170060]
[" "]
[{"$f":"A129+1","v":110},{"$f":"B102+31","v":"2023-07-31"},"2023-08-25",15.5,{"$f":"C131-B131+D131","v":40.5},27912.25,{"$f":"ROUND(E131*F131,0)","v":1130446}]
[111,{"$f":"B131","v":"2023-07-31"},"2023-08-25",15.5,{"$f":"C132-B132+D132","v":40.5},13025,527513]
[112,{"$f":"B132","v":"2023-07-31"},"2023-08-25",15.5,{"$f":"C133-B133+D133","v":40.5},181536.25,7352218]
[113,"2023-07-31","2023-08-25",15.5,{"$f":"C134-B134+D134","v":40.5},136587.75,5531804]
[114,"2023-07-31","2023-08-25",15.5,{"$f":"C135-B135+D135","v":40.5},184751.25,7482426]
[115,"2023-07-31","2023-08-25",15.5,{"$f":"C136-B136+D136","v":40.5},112466.9,4554909]
[116,"2023-07-31","2023-08-25",15.5,40.5,58258.1,2359453]
[117,"2023-07-31","2023-08-25",15.5,40.5,535919,21704720]
[118,"2023-07-31","2023-08-25",15.5,40.5,302.57,12254]
[119,"2023-07-31","2023-08-25",15.5,40.5,53100,2150550]
[120,"2023-07-31","2023-08-25",15.5,40.5,36135,1463468]
[121,"2023-07-31","2023-08-25",15.5,40.5,26400,1069200]
[122,"2023-07-31","2023-08-25",15.5,40.5,14839.5,601000]
[123,"2023-07-31","2023-08-25",15.5,40.5,209549.75,8486765]
[124,"2023-07-31","2023-08-25",15.5,40.5,410935,16642868]
[125,"2023-07-31","2023-08-25",15.5,40.5,155094.5,6281327]
[126,"2023-07-31","2023-08-25",15.5,40.5,15589.5,631375]
[127,"2023-07-31","2023-08-25",15.5,40.5,3560,144180]
[128,"2023-07-31","2023-08-25",15.5,40.5,152025,6157013]
[129,"2023-07-31","2023-08-25",15.5,40.5,33270,1347435]
[130,"2023-07-31","2023-08-25",15.5,40.5,282699,11449310]
[131,"2023-07-31","2023-08-25",15.5,40.5,66565,2695883]
[132,"2023-07-31","2023-08-25",15.5,40.5,7330,296865]
[" "]
[{"$f":"A153+1","v":133},{"$f":"B131+31","v":"2023-08-31"},"2023-09-25",15.5,{"$f":"C155-B155+D155","v":40.5},4995,{"$f":"ROUND(E155*F155,0)","v":202298}]
[134,{"$f":"B155","v":"2023-08-31"},"2023-09-25",15.5,40.5,21186,858033]
[135,{"$f":"B156","v":"2023-08-31"},"2023-09-25",15.5,40.5,33052.25,1338616]
[136,"2023-08-31","2023-09-25",15.5,40.5,43671.25,1768686]
[137,"2023-08-31","2023-09-25",15.5,40.5,171962.53,6964482]
[138,"2023-08-31","2023-09-25",15.5,40.5,56708.9,2296710]
[139,"2023-08-31","2023-09-25",15.5,40.5,171131,6930806]
[140,"2023-08-31","2023-09-25",15.5,40.5,11420,462510]
[141,"2023-08-31","2023-09-25",15.5,40.5,47882,1939221]
[142,"2023-08-31","2023-09-25",15.5,40.5,287.82,11657]
[143,"2023-08-31","2023-09-25",15.5,40.5,17380,703890]
[144,"2023-08-31","2023-09-25",15.5,40.5,197175,7985588]
[145,"2023-08-31","2023-09-25",15.5,40.5,18769,760145]
[146,"2023-08-31","2023-09-25",15.5,40.5,23550,953775]
[147,"2023-08-31","2023-09-25",15.5,40.5,4400,178200]
[148,"2023-08-31","2023-09-25",15.5,40.5,244585,9905693]
[149,"2023-08-31","2023-09-25",15.5,40.5,707497.5,28653649]
[150,"2023-08-31","2023-09-25",15.5,40.5,8977.5,363589]
[151,"2023-08-31","2023-09-25",15.5,40.5,24470,991035]
[152,"2023-08-31","2023-09-25",15.5,40.5,116232.5,4707416]
[153,"2023-08-31","2023-09-25",15.5,40.5,80400,3256200]
[154,"2023-08-31","2023-09-25",15.5,40.5,12298.25,498079]
[" "]
[{"$f":"A176+1","v":155},{"$f":"B155+30","v":"2023-09-30"},"2023-10-25",15,{"$f":"C178-B178+D178","v":40},401951.38,{"$f":"ROUND(E178*F178,0)","v":16078055}]
[156,{"$f":"B178","v":"2023-09-30"},"2023-10-25",{"$f":"D178","v":15},40,222600,8904000]
[157,{"$f":"B179","v":"2023-09-30"},"2023-10-25",{"$f":"D179","v":15},40,15850,634000]
[158,"2023-09-30","2023-10-25",15,40,6474,258960]
[159,"2023-09-30","2023-10-25",15,40,316,12640]
[160,"2023-09-30","2023-10-25",15,40,49091.349999999991,1963654]
[161,"2023-09-30","2023-10-25",15,40,46326,1853040]
[162,"2023-09-30","2023-10-25",15,40,4650,186000]
[163,"2023-09-30","2023-10-25",15,40,176.63,7065]
[164,"2023-09-30","2023-10-25",15,40,8872.5,354900]
[165,"2023-09-30","2023-10-25",15,40,8182.5,327300]
[166,"2023-09-30","2023-10-25",15,40,34085,1363400]
[167,"2023-09-30","2023-10-25",15,40,159000,6360000]
[168,"2023-09-30","2023-10-25",15,40,9359,374360]
[169,"2023-09-30","2023-10-25",15,40,80270,3210800]
[170,"2023-09-30","2023-10-25",15,40,50342,2013680]
[171,"2023-09-30","2023-10-25",15,40,29108.5,1164340]
[172,"2023-09-30","2023-10-25",15,40,127404.53000000001,5096181]
[173,"2023-09-30","2023-10-25",15,40,3230,129200]
[174,"2023-09-30","2023-10-25",15,40,99872.5,3994900]
[175,"2023-09-30","2023-10-25",15,40,9198,367920]
[" "]
[{"$f":"A198+1","v":176},{"$f":"B178+31","v":"2023-10-31"},"2023-11-27",15.5,{"$f":"C200-B200+D200","v":42.5},8400,{"$f":"ROUND(E200*F200,0)","v":357000}]
[177,{"$f":"B200","v":"2023-10-31"},"2023-11-27",15.5,42.5,1815.25,77148]
[178,{"$f":"B201","v":"2023-10-31"},"2023-11-27",15.5,42.5,34978.25,1486576]
[179,"2023-10-31","2023-11-27",15.5,42.5,968,41140]
[180,"2023-10-31","2023-11-27",15.5,42.5,100457.25,4269433]
[181,"2023-10-31","2023-11-27",15.5,42.5,18833.5,800424]
[182,"2023-10-31","2023-11-27",15.5,42.5,38946.080000000002,1655208]
[{"$f":"A206+1","v":183},"2023-10-31","2023-11-27",15.5,42.5,675940.5,28727471]
[184,"2023-10-31","2023-11-27",15.5,42.5,19265,818763]
[185,"2023-10-31","2023-11-27",15.5,42.5,17480.25,742911]
[186,"2023-10-31","2023-11-27",15.5,42.5,67200,2856000]
[187,"2023-10-31","2023-11-27",15.5,42.5,219.33,9322]
[188,"2023-10-31","2023-11-27",15.5,42.5,1890,80325]
[189,"2023-10-31","2023-11-22",15.5,37.5,14850,556875]
[190,"2023-10-31","2023-11-27",15.5,{"$f":"C214-B214+D214","v":42.5},6075,{"$f":"ROUND(E214*F214,0)","v":258188}]
[191,"2023-10-31","2023-11-27",15.5,42.5,85520,3634600]
[192,"2023-10-31","2023-11-27",15.5,42.5,534,22695]
[193,"2023-10-31","2023-11-27",15.5,42.5,106862.5,4541656]
[194,"2023-10-31","2023-11-22",15.5,37.5,70536.25,2645109]
[195,"2023-10-31","2023-11-27",15.5,42.5,49035,2083988]
[196,"2023-10-31","2023-11-27",15.5,42.5,16700,709750]
[197,"2023-10-31","2023-11-27",15.5,42.5,6150,261375]
[198,"2023-10-31","2023-11-27",15.5,42.5,796.25,33841]
[199,"2023-10-31","2023-11-27",15.5,42.5,610,25925]
[200,"2023-10-31","2023-11-27",15.5,42.5,2196,93330]
[201,"2023-10-31","2023-11-27",15.5,42.5,52724.25,2240781]
[202,"2023-10-31","2023-11-27",15.5,42.5,8337,354323]
[203,"2023-10-31","2023-11-27",15.5,42.5,3200,136000]
[204,"2023-10-31","2023-11-27",15.5,42.5,7117.5,302494]
[]
[{"$f":"A228+1","v":205},{"$f":"B200+30","v":"2023-11-30"},"2023-12-26",15,{"$f":"C230-B230+D230","v":41},78402,{"$f":"ROUND(E230*F230,0)","v":3214482}]
[206,{"$f":"B230","v":"2023-11-30"},"2023-12-26",{"$f":"D230","v":15},41,1822.75,74733]
[207,{"$f":"B231","v":"2023-11-30"},"2023-12-26",{"$f":"D231","v":15},41,21350,875350]
[208,"2023-11-30","2023-12-26",15,41,9181.25,376431]
[209,"2023-11-30","2023-12-26",15,41,1172,48052]
[210,"2023-11-30","2023-12-26",15,41,48975,2007975]
[211,"2023-11-30","2023-12-26",15,{"$f":"C236-B236+D236","v":41},18003,738123]
[212,"2023-11-30","2023-12-26",15,{"$f":"C237-B237+D237","v":41},66637.2,2732125]
[213,"2023-11-30","2023-12-26",15,{"$f":"C238-B238+D238","v":41},297515,12198115]
[214,"2023-11-30","2023-12-26",15,{"$f":"C239-B239+D239","v":41},158.13,6483]
[215,"2023-11-30","2023-12-26",15,{"$f":"C240-B240+D240","v":41},8095.25,331905]
[216,"2023-11-30","2023-12-26",15,{"$f":"C241-B241+D241","v":41},292125,{"$f":"ROUND(E241*F241,0)","v":11977125}]
[217,"2023-11-30","2023-12-26",15,41,31234.75,1280625]
[218,"2023-11-30","2023-12-26",15,41,16462.5,674963]
[219,"2023-11-30","2023-12-26",15,41,1280,52480]
[220,"2023-11-30","2023-12-26",15,41,2040,83640]
[221,"2023-11-30","2023-12-26",15,41,1605,65805]
[222,"2023-11-30","2023-12-26",15,41,1020,41820]
[223,"2023-11-30","2023-12-26",15,41,61275,2512275]
[]
[{"$f":"A248+1","v":224},{"$f":"B230+31","v":"2023-12-31"},"2024-01-25",15.5,{"$f":"C250-B250+D250","v":40.5},1635,{"$f":"ROUND(E250*F250,0)","v":66218}]
[225,{"$f":"B250","v":"2023-12-31"},"2024-01-25",15.5,40.5,8962.5,362981]
[226,{"$f":"B251","v":"2023-12-31"},"2024-01-25",15.5,40.5,33465,1355333]
[227,"2023-12-31","2024-01-25",15.5,40.5,53250,2156625]
[228,"2023-12-31","2024-01-25",15.5,40.5,29707,1203134]
[229,"2023-12-31","2024-01-25",15.5,40.5,7987,323474]
[230,"2023-12-31","2024-01-25",15.5,40.5,187,7574]
[231,"2023-12-31","2024-01-25",15.5,40.5,52173.2,2113015]
[232,"2023-12-31","2024-01-25",15.5,40.5,313437,12694199]
[233,"2023-12-31","2024-01-25",15.5,40.5,8510,344655]
[234,"2023-12-31","2024-01-25",15.5,40.5,71.25,2886]
[235,"2023-12-31","2024-01-25",15.5,40.5,19300,781650]
[236,"2023-12-31","2024-01-25",15.5,40.5,438340,17752770]
[237,"2023-12-31","2024-01-25",15.5,{"$f":"C263-B263+D263","v":40.5},7446.25,301573]
[238,"2023-12-31","2024-01-25",15.5,40.5,27862,1128411]
[239,"2023-12-31","2024-01-25",15.5,40.5,4488,181764]
[240,"2023-12-31","2024-01-25",15.5,40.5,16200,656100]
[241,"2023-12-31","2024-01-25",15.5,40.5,4085,165443]
[242,"2023-12-31","2024-01-25",15.5,{"$f":"C268-B268+D268","v":40.5},9250,374625]
[]
[{"$f":"A268+1","v":243},"Total",null,null,{"$f":"ROUND(G270/F270,2)","v":40.880000000000003},{"$f":"SUM(F16:F268)","v":20637071.039999995},{"$f":"SUM(G16:G268)","v":843569705}]

{"sheet":"Sh 2b - Transportation","index":7,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[[4,0,4,6],[3,0,3,6],[2,0,2,6],[0,0,0,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["GAS PURCHASED - TRANSPORTATION COSTS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 2b - Page 1 of 1"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,"Midpoint of "]
["Line ","Service ","Payment","Service ","Lag",null,"Weighted"]
["No.","Month","Date","Period","Days","Payment","Days"]
[null,"(1)","(2)","(3)","(4)=(2-1+3)","(5)","(6)=(4*5)"]
[]
[1,{"$f":"42369-334+365+366+365+365+365+365+366+365","v":"2023-01-31"},"2023-02-21",15.5,{"$f":"C16-B16+D16","v":36.5},1575216.8900000001,{"$f":"ROUND(E16*F16,0)","v":57495416}]
[{"$f":"A16+1","v":2},{"$f":"B16","v":"2023-01-31"},"2023-02-21",{"$f":"D16","v":15.5},{"$f":"C17-B17+D17","v":36.5},54782.28,{"$f":"ROUND(E17*F17,0)","v":1999553}]
[" ",null,null,null,null,null," "]
[{"$f":"A17+1","v":3},{"$f":"B16+28","v":"2023-02-28"},"2023-03-23",14,{"$f":"C19-B19+D19","v":37},1644610.2899999998,{"$f":"ROUND(E19*F19,0)","v":60850581}]
[4,{"$f":"B19","v":"2023-02-28"},"2023-03-20",14,{"$f":"C20-B20+D20","v":34},54805.329999999994,{"$f":"ROUND(E20*F20,0)","v":1863381}]
[" "]
[{"$f":"A20+1","v":5},{"$f":"B19+31","v":"2023-03-31"},"2023-04-24",15.5,{"$f":"C22-B22+D22","v":39.5},1740136.0799999998,{"$f":"ROUND(E22*F22,0)","v":68735375}]
[6,{"$f":"B22","v":"2023-03-31"},"2023-04-24",15.5,{"$f":"C23-B23+D23","v":39.5},54834.459999999992,{"$f":"ROUND(E23*F23,0)","v":2165961}]
[" "]
[{"$f":"A23+1","v":7},{"$f":"B22+30","v":"2023-04-30"},"2023-05-22",15,{"$f":"C25-B25+D25","v":37},1780415.9000000001,{"$f":"ROUND(E25*F25,0)","v":65875388}]
[8,{"$f":"B25","v":"2023-04-30"},"2023-05-22",15,{"$f":"C26-B26+D26","v":37},54842.179999999993,{"$f":"ROUND(E26*F26,0)","v":2029161}]
[" "]
[{"$f":"A26+1","v":9},{"$f":"B25+31","v":"2023-05-31"},"2023-06-22",15.5,{"$f":"C28-B28+D28","v":37.5},1768792.2000000002,{"$f":"ROUND(E28*F28,0)","v":66329708}]
[10,{"$f":"B28","v":"2023-05-31"},"2023-06-22",15.5,{"$f":"C29-B29+D29","v":37.5},54922.009999999995,{"$f":"ROUND(E29*F29,0)","v":2059575}]
[" "]
[{"$f":"A29+1","v":11},{"$f":"B28+30","v":"2023-06-30"},"2023-07-24",15,{"$f":"C31-B31+D31","v":39},1715266.7899999998,{"$f":"ROUND(E31*F31,0)","v":66895405}]
[12,{"$f":"B31","v":"2023-06-30"},"2023-07-24",15,{"$f":"C32-B32+D32","v":39},54915.92,{"$f":"ROUND(E32*F32,0)","v":2141721}]
[" "]
[{"$f":"A32+1","v":13},{"$f":"B31+31","v":"2023-07-31"},"2023-08-21",15.5,{"$f":"C34-B34+D34","v":36.5},1696159.72,{"$f":"ROUND(E34*F34,0)","v":61909830}]
[14,{"$f":"B34","v":"2023-07-31"},"2023-08-21",{"$f":"D34","v":15.5},{"$f":"C35-B35+D35","v":36.5},54971.22,{"$f":"ROUND(E35*F35,0)","v":2006450}]
[" "]
[{"$f":"A35+1","v":15},{"$f":"B34+31","v":"2023-08-31"},"2023-09-25",15.5,{"$f":"C37-B37+D37","v":40.5},1658780.38,{"$f":"ROUND(E37*F37,0)","v":67180605}]
[{"$f":"A37+1","v":16},{"$f":"B37","v":"2023-08-31"},"2023-09-25",{"$f":"D37","v":15.5},{"$f":"C38-B38+D38","v":40.5},55127.899999999994,{"$f":"ROUND(E38*F38,0)","v":2232680}]
[]
[{"$f":"A38+1","v":17},{"$f":"B37+30","v":"2023-09-30"},"2023-10-23",15,{"$f":"C40-B40+D40","v":38},1577147.72,{"$f":"ROUND(E40*F40,0)","v":59931613}]
[{"$f":"A40+1","v":18},{"$f":"B40","v":"2023-09-30"},"2023-10-23",{"$f":"D40","v":15},{"$f":"C41-B41+D41","v":38},55464.31,{"$f":"ROUND(E41*F41,0)","v":2107644}]
[" "]
[{"$f":"A41+1","v":19},{"$f":"B40+31","v":"2023-10-31"},"2023-11-20",15.5,{"$f":"C43-B43+D43","v":35.5},1783083.5299999998,{"$f":"ROUND(E43*F43,0)","v":63299465}]
[{"$f":"A43+1","v":20},{"$f":"B43","v":"2023-10-31"},"2023-11-20",{"$f":"D43","v":15.5},{"$f":"C44-B44+D44","v":35.5},55473.52,{"$f":"ROUND(E44*F44,0)","v":1969310}]
[" "]
[{"$f":"A44+1","v":21},{"$f":"B43+30","v":"2023-11-30"},"2023-12-22",15,{"$f":"C46-B46+D46","v":37},1617930.8900000004,{"$f":"ROUND(E46*F46,0)","v":59863443}]
[{"$f":"A46+1","v":22},{"$f":"B46","v":"2023-11-30"},"2023-12-22",{"$f":"D46","v":15},{"$f":"C47-B47+D47","v":37},55521.02,{"$f":"ROUND(E47*F47,0)","v":2054278}]
[" "]
[{"$f":"A47+1","v":23},{"$f":"B46+31","v":"2023-12-31"},"2024-01-22",15.5,{"$f":"C49-B49+D49","v":37.5},1597873.72,{"$f":"ROUND(E49*F49,0)","v":59920265}]
[{"$f":"A49+1","v":24},{"$f":"B49","v":"2023-12-31"},"2024-01-22",{"$f":"D49","v":15.5},{"$f":"C50-B50+D50","v":37.5},55249.1,{"$f":"ROUND(E50*F50,0)","v":2071841}]
[" "]
[{"$f":"A50+1","v":25},"Total",null,null,{"$f":"ROUND(G52/F52,2)","v":37.61},{"$f":"SUM(F16:F50)","v":20816323.359999999},{"$f":"SUM(G16:G50)","v":782988649}]

{"sheet":"Sh 3 - Prepaid Insurance","index":8,"n_rows":68,"n_cols":8,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["PREPAID INSURANCE COSTS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 3 Page 1 of 2"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,null,"Midpoint",null,"Dollar"]
["Line",null,"Payment","Amount","Policy ","of","Lead","Lead"]
["No.","Fee","Date","Paid","Period","Period","Days","Days"]
[null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)=(3)*(6)"]
[null,null,null,"$",null,null,null,"$"]
[1,"Property","2023-11-29",52415.365313365313,"11/1/23-11/1/24","2024-05-01",{"$f":"C16-F16","v":-154},{"$f":"ROUND(G16*D16,0)","v":-8071966}]
[{"$f":"+A16+1","v":2},"Property","2023-12-01",4767.5032175032175,"11/1/23-11/1/24","2024-05-01",-152,-724660]
[{"$f":"+A17+1","v":3},"Property","2023-11-20",7285.8312858312856,"11/1/23-11/1/24","2024-05-01",-163,-1187590]
[4,"Property","2023-11-20",479.21687921687925,"11/1/23-11/1/24","2024-05-01",-163,-78112]
[5,"Property","2023-10-23",2676.6214266214265,"7/1/23-7/1/25","2024-07-01",-252,-674509]
[6,"Property","2023-11-20",1626.3016263016264,"11/1/23-11/1/24","2024-05-01",-163,-265087]
[7,"General & Auto Liability","2023-08-14",2660.58,"7/1/23-7/1/24","2024-01-01",-140,-372481]
[8,"General & Auto Liability","2023-08-14",6013.0339999999997,"7/1/23-7/1/24","2024-01-01",-140,-841825]
[9,"General & Auto Liability","2023-08-22",4858.3599451641885,"7/1/23-7/1/24","2024-01-01",-132,-641304]
[10,"General & Auto Liability","2023-08-14",248778.8029321392,"7/1/23-7/1/24","2024-01-01",-140,-34829032]
[11,"General & Auto Liability","2023-09-20",61092.543539691804,"7/1/23-7/1/24","2024-01-01",-103,-6292532]
[12,"General & Auto Liability","2023-10-23",2999.9996999999998,"7/1/23-7/1/25","2024-07-01",-252,-756000]
[13,"General & Auto Liability","2023-10-23",5733.3327600000002,"7/1/23-7/1/25","2024-07-01",-252,-1444800]
[14,"Excess Liability","2023-08-14",233889.51765550012,"7/1/23-7/1/24","2024-01-01",-140,-32744532]
[15,"Excess Liability","2023-07-03",600147.2478673436,"7/1/23-7/1/24","2024-01-01",-182,-109226799]
[16,"Excess Liability","2023-07-03",184576.1409473388,"7/1/23-7/1/24","2024-01-01",-182,-33592858]
[17,"Excess Liability","2023-07-03",4614.4035236834698,"7/1/23-7/1/24","2024-01-01",-182,-839821]
[18,"Excess Liability","2023-09-01",10388.758738812621,"7/1/23-7/1/24","2024-01-01",-122,-1267429]
[19,"Excess Liability","2023-07-25",79771.21515952333,"7/1/23-7/1/24","2024-01-01",-160,-12763394]
[20,"Excess Liability","2023-08-22",339960.63578638446,"7/1/23-7/1/24","2024-01-01",-132,-44874804]
[21,"Excess Liability","2023-08-21",47810.718746859668,"7/1/23-7/1/24","2024-01-01",-133,-6358826]
[22,"Excess Liability","2023-08-21",13128.916194422785,"7/1/23-7/1/24","2024-01-01",-133,-1746146]
[23,"Excess Liability","2023-08-21",1217.3565909714541,"7/1/23-7/1/24","2024-01-01",-133,-161908]
[24,"Excess Liability","2023-07-01",19707.321011118969,"7/1/23-7/1/24","2024-01-01",-184,-3626147]
[25,"Excess Liability","2023-08-25",690.76686723588807,"7/1/23-7/1/24","2024-01-01",-129,-89109]
[26,"Excess Liability","2023-07-01",48005.012719392362,"7/1/23-7/1/24","2024-01-01",-184,-8832922]
[27,"Excess Liability","2023-12-11",18191.373241032896,"7/1/23-7/1/24","2024-01-01",-21,-382019]
[28,"Excess Liability","2023-10-23",26623.832712136686,"7/1/23-7/1/25","2024-07-01",-252,-6709206]
[29,"D&O Liability","2023-12-04",104578.55164000001,"11/1/23-11/1/24","2024-05-01",-149,-15582204]
[30,"D&O Liability","2023-11-14",21786.360800000002,"11/1/23-11/1/24","2024-05-01",-169,-3681895]
[31,"D&O Liability","2023-12-13",1852.2920000000001,"11/1/23-11/1/24","2024-05-01",-140,-259321]
[32,"D&O Liability","2023-12-13",1623.7604000000001,"11/1/23-11/1/24","2024-05-01",-140,-227326]
[33,"D&O Liability","2023-10-23",7139.125,"7/1/23-7/1/25","2024-07-01",{"$f":"C48-F48","v":-252},{"$f":"ROUND(G48*D48,0)","v":-1799060}]
[34,"D&O Liability","2023-12-14",597,"11/1/23-11/1/24","2024-05-01",-139,-82983]
[35,"Fiduciary Liability","2023-12-05",17925.402600000001,"11/1/23-11/1/24","2024-05-01",-148,-2652960]
[36,"Fiduciary Liability","2023-11-17",4676.5,"11/1/23-11/1/24","2024-05-01",-166,-776299]
[37,"Commercial Crime","2023-11-21",2616.4918000000002,"11/1/23-11/1/24","2024-05-01",-162,-423872]
[38,"Commercial Crime","2023-12-05",1014.9796,"11/1/23-11/1/24","2024-05-01",-148,-150217]
[39,"Commercial Crime","2023-12-05",943.2600000000001,"11/1/23-11/1/24","2024-05-01",-148,-139602]
[40,"Commercial Crime","2023-12-06",518.79300000000001,"11/1/23-11/1/24","2024-05-01",-147,-76263]
[41,"Special Crime","2023-12-05",422.875,"11/1/23-11/1/26","2025-05-01",-513,-216935]
[42,"Cyber Liability","2023-12-04",48383.556369999998,"11/1/23-11/1/24","2024-05-01",-149,-7209150]
[43,"Cyber Liability","2023-12-04",5088.3511250000001,"11/1/23-11/1/24","2024-05-01",-149,-758164]
[44,"Professional Liability","2023-08-23",4907.1875,"7/1/23-7/1/24","2024-01-01",-131,-642842]
[45,"Travel Accident","2022-01-13",1665.4189999999999,"1/1/22-1/1/25","2023-07-01",-534,-889334]
[46,"Workers' Compensation","2023-08-14",54958.115884916238,"7/1/23-7/1/24","2024-01-01",-140,-7694136]
[47,"Workers' Compensation","2023-08-14",114644.79675619343,"7/1/23-7/1/24","2024-01-01",-140,-16050272]
[48,"Workers' Compensation","2023-08-22",7804.6432178958194,"7/1/23-7/1/24","2024-01-01",-132,-1030213]
[49,"Workers' Compensation","2023-10-23",2787.6659996076364,"7/1/23-7/1/25","2024-07-01",-252,-702492]
[50,"Medical Stop Loss","2023-02-07",66375.5159184761,"1/1/23-12/31/23","2023-07-01",-144,-9558074]
[]
[{"$f":"+A65+1","v":51},"Total",null,{"$f":"SUM(D16:D66)","v":2502421.3539996818},null,null,null,{"$f":"SUM(H16:H66)","v":-389999432}]
[{"$f":"A67+1","v":52},"Weighted Average Days",null,null,null,null,{"$f":"ROUND(+H67/D67,2)","v":-155.85}]

{"sheet":"Sh 4 - Payroll","index":9,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,5],[4,0,4,5],[3,0,3,5],[2,0,2,5],[1,0,1,5]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["EMPLOYEE PAYROLL COSTS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,"SHEET 4"]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,null,"Dollar"]
["Line",null,null,"Payroll","Lead","Lead"]
["No.","Description","Reference","Costs","Days","Days"]
[null,null," ","(1)","(2)","(3=1*2)"]
[null,null,null,"$",null,"$"]
[null,null," "]
[1,"Bi-Weekly:","Sheet 4a",{"$f":"'Sh 4a - Bi-Pay'!G45","v":15380347},{"$f":"F17/D17","v":3.3442266939751097},{"$f":"'Sh 4a - Bi-Pay'!H45","v":51435367}]
[{"$f":"A17+1","v":2},"Monthly:","Sheet 4b",{"$f":"'Sh 4b - Month-Pay'!F31","v":6940127},{"$f":"F18/D18","v":8.3453423835039331},{"$f":"'Sh 4b - Month-Pay'!G31","v":57917736}]
[]
[{"$f":"A18+1","v":3},null,"Total Payroll Costs",{"$f":"D17+D18","v":22320474},{"$f":"ROUND(F20/D20,2)","v":4.9000000000000004},{"$f":"F17+F18","v":109353103}]
[]
[]
[" "]

{"sheet":"Sh 4a - Bi-Pay","index":10,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,0,46,7],[0,0,0,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[1,0,1,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["BI-WEEKLY GROSS PAYROLL LEAD DAYS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 4a"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,"Days from",null,"Bi-Weekly"]
[null,null,"End of ","Funding",null,"Gross Pay","Normal","Bi-Weekly"]
["Line","Payroll","Pay ","Date to","Service ","Lead","Bi-Weekly","Gross Pay"]
["No.","Funding Dates","Period","Pay Period","Midpoint","Days","Gross Pay","Dollar Days"]
[null,"(1)","(2)","(3)","(4)","(5)=(3)+(4)","(6)","(7)=(5)*(6)"]
[null,null,null,null,null,null,"($)"]
[]
[1,"2023-01-11","2023-01-14",{"$f":"B18-C18","v":-3},7,{"$f":"D18+E18","v":4},670298.77,{"$f":"G18*F18","v":2681195.08}]
[{"$f":"A18+1","v":2},"2023-01-24","2023-01-28",{"$f":"B19-C19","v":-4},{"$f":"$E$18","v":7},{"$f":"D19+E19","v":3},587364.36,1762093.08]
[{"$f":"A19+1","v":3},"2023-02-08","2023-02-11",-3,{"$f":"$E$18","v":7},4,612882.68999999994,2451530.7599999998]
[{"$f":"A20+1","v":4},"2023-02-22","2023-02-25",-3,7,4,1161975.93,4647903.72]
[5,"2023-03-08","2023-03-11",-3,7,4,592181.87,2368727.48]
[{"$f":"A22+1","v":6},"2023-03-22","2023-03-25",-3,7,4,600958.69999999995,2403834.7999999998]
[7,"2023-04-05","2023-04-08",-3,7,4,548730.64,2194922.56]
[8,"2023-04-19","2023-04-22",-3,7,4,554510.71,2218042.84]
[{"$f":"A25+1","v":9},"2023-05-03","2023-05-06",-3,7,4,562176.4,2248705.6]
[10,"2023-05-16","2023-05-20",-4,7,3,548411.42000000004,1645234.2600000002]
[11,"2023-05-31","2023-06-03",-3,7,4,544688.67000000004,2178754.6800000002]
[{"$f":"A28+1","v":12},"2023-06-12","2023-06-17",-5,7,2,550366.68000000005,1100733.3600000001]
[13,"2023-06-27","2023-07-01",-4,7,3,549662.78,1648988.34]
[{"$f":"A30+1","v":14},"2023-07-11","2023-07-15",-4,7,3,563113.82999999996,1689341.4899999998]
[15,"2023-07-24","2023-07-29",-5,7,2,550307.64,1100615.28]
[16,"2023-08-08","2023-08-12",-4,7,3,576090.68999999994,1728272.0699999998]
[{"$f":"A33+1","v":17},"2023-08-22","2023-08-26",-4,7,3,555500.16,1666500.48]
[18,"2023-09-06","2023-09-09",-3,7,4,546595.26,2186381.04]
[19,"2023-09-19","2023-09-23",-4,7,3,548400.85,1645202.5499999998]
[{"$f":"A36+1","v":20},"2023-10-03","2023-10-07",-4,7,3,578560.5,1735681.5]
[21,"2023-10-17","2023-10-21",-4,7,3,543975.69999999995,1631927.0999999999]
[{"$f":"A38+1","v":22},"2023-10-31","2023-11-04",-4,7,3,605748.88,1817246.6400000001]
[23,"2023-11-14","2023-11-18",-4,7,3,560877.42000000004,1682632.2600000002]
[24,"2023-11-28","2023-12-02",-4,7,3,551293.9,1653881.7000000002]
[{"$f":"A41+1","v":25},"2023-12-12","2023-12-16",-4,7,3,562481.67000000004,1687445.0100000002]
[{"$f":"A42+1","v":26},"2023-12-26","2023-12-30",-4,7,3,553191.12,1659573.3599999999]
[]
[{"$f":"A43+1","v":27},null,null,null,"Bi-Weekly Lead Days",{"$f":"ROUND(H45/G45,2)","v":3.34},{"$f":"ROUND((SUM(G18:G43)),0)","v":15380347},{"$f":"ROUND((SUM(H18:H43)),0)","v":51435367}]
[]
["Payment lead days represent days from the funding of payroll to midpoint of pay period."]

{"sheet":"Sh 4b - Month-Pay","index":11,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,0,32,6],[0,0,0,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["MONTHLY GROSS PAYROLL LEAD DAYS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 4b"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null," ","Monthly"]
[null,"Monthly",null,null,"Gross Pay","Normal","Monthly"]
["Line","Payroll","End of Pay","Service","Lead","Monthly","Gross Pay"]
["No.","Funding Dates","Period","Midpoint","Days","Gross Pay","Dollar Days"]
[null,"(1)","(2)","(3)","(4)=(1)-(2)+(3)","(5)","(6)=(4)*(5)"]
[null,null,null,null,null,"($)"]
[]
[1,"2023-01-24","2023-01-31",15.5,{"$f":"B18-C18+D18","v":8.5},489554.86,{"$f":"ROUND(F18*E18,0)","v":4161216}]
[{"$f":"A18+1","v":2},"2023-02-22","2023-02-28",14,{"$f":"B19-C19+D19","v":8},1375016.08,11000129]
[3,"2023-03-27","2023-03-31",15.5,{"$f":"B20-C20+D20","v":11.5},917123.98,10546926]
[4,"2023-04-24","2023-04-30",15,9,434244.77,3908203]
[5,"2023-05-23","2023-05-31",15.5,7.5,438135.1,3286013]
[6,"2023-06-23","2023-06-30",15,8,437344.84,3498759]
[7,"2023-07-25","2023-07-31",15.5,9.5,434313.89,4125982]
[8,"2023-08-24","2023-08-31",15.5,8.5,444822.97,3780995]
[9,"2023-09-22","2023-09-30",15,7,571603.12,4001222]
[10,"2023-10-24","2023-10-31",15.5,8.5,426934.24,3628941]
[11,"2023-11-22","2023-11-30",15,7,425779.22,2980455]
[12,"2023-12-21","2023-12-31",15.5,5.5,545253.68999999994,2998895]
[]
[{"$f":"A29+1","v":13},null,null,"Monthly Lead Days",{"$f":"ROUND(G31/F31,2)","v":8.35},{"$f":"ROUND((SUM(F18:F29)),0)","v":6940127},{"$f":"ROUND((SUM(G18:G29)),0)","v":57917736}]
[]
["Payment lead days represent days from the funding of payroll to midpoint of pay period."]

{"sheet":"Sh 6 - OPEB (do not file) ","index":12,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":true,"merged":[[9,0,9,6],[5,0,5,6],[6,0,6,6],[7,0,7,6],[8,0,8,6]]}
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!B11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!B12","v":"WITNESS: JOHNSON"}]
[null,null,null,null," ",null,null,null,{"$f":"'(WP) Instructions & Input'!B6","v":0}]
[null,null,null,null,null,null,null,null,"Sheet 6"]
[]
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["OPEB Costs "]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[]
[null,null,null,"Midpoint "]
["Line","End of ","Payment","of Service","Amount","Lead","Lead"]
["No.","Service Period","Date","Period","Paid","Days","Days"]
[null,"(1)","(2)","(3)","(4)","(5)=(2-1+3)","(6)=(4x5)",null,"Notes"]
[null,null,null,null,"$",null,"$"]
[]
[1,"2014-12-31","2015-01-31",15.5,23390.36,{"$f":"C18-B18+D18","v":46.5},{"$f":"ROUND(F18*E18,0)","v":1087652},null,"Retiree Deferral"]
[{"$f":"+A18+1","v":2},"2015-01-31","2015-02-28",15.5,21934.91,{"$f":"C19-B19+D19","v":43.5},{"$f":"ROUND(F19*E19,0)","v":954169},null,"Retiree Deferral"]
[{"$f":"+A19+1","v":3},"2015-02-28","2015-03-30",14,13408.17,44,589959,null,"Retiree Deferral"]
[4,"2015-02-28","2015-03-30",45,-58733.440000000002,75,-4405008,null,"Reimbursement from Trust"]
[5,"2015-03-31","2015-03-30",45,50000,44,2200000,null,"Payment to Trust"]
[6,"2015-03-31","2015-04-30",15.5,14337.84,45.5,652372,null,"Retiree Deferral"]
[7,"2015-04-30","2015-05-31",15,20694.75,46,951959,null,"Retiree Deferral"]
[8,"2015-05-31","2015-06-30",15.5,20880.240000000002,45.5,950051,null,"Retiree Deferral"]
[9,"2015-05-31","2015-06-30",46,-55912.83,76,-4249375,null,"Reimbursement from Trust"]
[10,"2015-06-30","2015-06-19",45.5,50000,34.5,1725000,null,"Payment to Trust"]
[11,"2015-06-30","2015-07-31",15,26452.67,46,1216823,null,"Retiree Deferral"]
[12,"2015-07-31","2015-08-31",15.5,17580.45,46.5,817491,null,"Retiree Deferral"]
[13,"2015-08-31","2015-09-30",15.5,21011.35,45.5,956016,null,"Retiree Deferral"]
[14,"2015-08-31","2015-09-28",46,-58586.09,74,-4335371,null,"Reimbursement from Trust"]
[15,"2015-09-30","2015-09-25",46,50000,41,2050000,null,"Payment to Trust"]
[16,"2015-09-30","2015-10-31",15,17376.37,46,799313,null,"Retiree Deferral"]
[17,"2015-10-31","2015-11-30",15.5,22034.07,45.5,1002550,null,"Retiree Deferral"]
[18,"2015-11-30","2015-12-31",15,32043.02,46,1473979,null,"Retiree Deferral"]
[19,"2015-11-30","2015-12-28",45.5,-77911.83,73.5,-5726520,null,"Reimbursement from Trust"]
[20,"2015-12-31","2015-12-28",46,50000,43,2150000,null,"Payment to Trust"]
[21]
[22,"Total",null,null,{"$f":"SUM(E18:E37)","v":200000.01},{"$f":"ROUND(G39/E39,2)","v":4.3099999999999996},{"$f":"SUM(G18:G37)","v":861060}]

{"sheet":"Sh 5 - Incent Comp","index":13,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,0,4,6],[3,0,3,6],[2,0,2,6],[0,0,0,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["INCENTIVE COMPENSATION"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 5"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[null,null,null," "]
[null,null,null,null,"Incentive Comp",null,"Incentive Comp"]
["Line",null,"End of Pay","Service","Lead","Incentive Comp","Gross Pay"]
["No.","Pay Dates","Period","Midpoint","Days","Gross Pay","Dollar Days"]
[null,"(1)","(2)","(3)","(4)=(1)-(2)+(3)","(5)","(6)=(4)*(5)"]
[null,null,null,null,null,"($)"]
[]
[1,"2/24/2023","12/31/2022",{"$f":"365/2","v":182.5},{"$f":"D17+31+24","v":237.5},568668.99,{"$f":"ROUND(F17*E17,0)","v":135058885}]
[{"$f":"A17+1","v":2},"2/28/2023","12/31/2022",{"$f":"365/2","v":182.5},{"$f":"D18+31+28","v":241.5},830493.87,{"$f":"ROUND(F18*E18,0)","v":200564270}]
[]
[{"$f":"A18+1","v":3},null,"Total",null,null,{"$f":"SUM(F17:F19)","v":1399162.8599999999},{"$f":"SUM(G17:G19)","v":335623155}]
[]
[{"$f":"A20+1","v":4},null,"Monthly Lead Days",null,null,{"$f":"G20/F20","v":239.8742595268717}]
[" "]

{"sheet":"Sh 6 - Benefits","index":14,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[1,0,1,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!$B$9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["EMPLOYEE BENEFITS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 6"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,"Midpoint ",null,null,"Weighted "]
["Line ","End of ","Payment ",null,"of Service ","Lead ",null,"Lead "]
["No.","Service Period","Date",null,"Period","Days","Payment","Days"]
[null,"(1)","(2)",null,"(3)","(4)=(2)-(1)+(3)","(5)","(6)=(4)*(5)"]
[null,null,null,null,null,null,"$","$"]
[1,"2023-01-31","2023-01-31",null,15.5,{"$f":"C16-B16+E16","v":15.5},304279.86,{"$f":"ROUND(G16*F16,0)","v":4716338}]
[{"$f":"A16+1","v":2},"2023-02-28","2023-02-27",null,14,13,489504.82,6363563]
[{"$f":"A17+1","v":3},"2023-03-31","2023-03-30",null,15.5,14.5,242121.8,3510766]
[4,"2023-04-30","2023-04-27",null,15,12,356227.75,4274733]
[5,"2023-05-31","2023-05-31",null,15.5,15.5,316637.90000000002,4907887]
[6,"2023-06-30","2023-06-28",null,15,13,436168.42,5670189]
[7,"2023-07-31","2023-07-31",null,15.5,15.5,292027.74,4526430]
[8,"2023-08-31","2023-08-30",null,15.5,14.5,398370.56,5776373]
[9,"2023-09-30","2023-09-28",null,15,13,539448.34,7012828]
[10,"2023-10-31","2023-10-31",null,15.5,15.5,163893.92000000001,2540356]
[11,"2023-11-30","2023-11-29",null,15,{"$f":"C26-B26+E26","v":14},511287.15,7158020]
[12,"2023-12-31","2023-12-27",null,15.5,{"$f":"C27-B27+E27","v":11.5},449288.86,{"$f":"ROUND(G27*F27,0)","v":5166822}]
[13,null,"Total",null,null,null,{"$f":"SUM(G16:G27)","v":4499257.12},{"$f":"SUM(H16:H27)","v":61624305}]
[14,"Weighted Average Days (Col. 6/Col. 5)",null,null,null,{"$f":"ROUND(H28/G28,1)","v":13.7}]

{"sheet":"Sh 7 - Pension OPEB","index":15,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[12,1,12,2],[10,0,10,7],[29,0,29,7],[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!$B$9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["OPEB & PENSION EXPENSE"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 7"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["OPEB"]
[null,null,null,null,"Midpoint ",null,null,"Weighted"]
["Line","Service Period",null,"Payment","of Service","Lead","Amount","Lead"]
["No.","Beginning","Ending","Date","Period","Days","Paid","Days"]
[null,"(1)","(2)","(3)","(4)","(5)=(3)-(4)","(6)","(7)=(5)*(6)"]
[null,null,null,null,null,null,"$","$"]
[]
[1,"2023-01-01","2023-03-31","2023-03-29",{"$f":"(C18-B18-1)/2+B18","v":"2023-02-14"},{"$f":"D18-E18","v":43},50000,{"$f":"ROUND(F18*G18,0)","v":2150000}]
[]
[{"$f":"A18+1","v":2},"2023-04-01","2023-06-30","2023-06-29",{"$f":"(C20-B20-1)/2+B20","v":"2023-05-15T12:00:00"},{"$f":"D20-E20","v":44.5},50000,{"$f":"ROUND(F20*G20,0)","v":2225000}]
[]
[{"$f":"+A20+1","v":3},"2023-07-01","2023-09-30","2023-09-28",{"$f":"(C22-B22-1)/2+B22","v":"2023-08-15"},{"$f":"D22-E22","v":44},50000,{"$f":"ROUND(F22*G22,0)","v":2200000}]
[]
[{"$f":"+A22+1","v":4},"2023-10-01","2023-12-31","2023-12-27",{"$f":"(C24-B24-1)/2+B24","v":"2023-11-15"},{"$f":"D24-E24","v":42},50000,{"$f":"ROUND(F24*G24,0)","v":2100000}]
[]
[{"$f":"+A24+1","v":5},"Total",null,null,null,null,{"$f":"SUM(G17:G24)","v":200000},{"$f":"SUM(H17:H24)","v":8675000}]
[]
[{"$f":"+A26+1","v":6},"Weighted Average Days",null,null,null,{"$f":"IF(H26=0,0,ROUND(+H26/G26,1))","v":43.4}]
[]
["CKY did not make any Pension contributions made during 2023"]

{"sheet":"Sh 8 - Corp Srvs","index":16,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[1,0,1,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["CORPORATE SERVICES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 8"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,"Midpoint ",null,null,"Weighted "]
["Line ","End of ","Payment ",null,"of Service ","Lead ",null,"Lead "]
["No.","Service Period","Date",null,"Period","Days","Payment","Days"]
[null,"(1)","(2)",null,"(3)","(4)=(2)-(1)+(3)","(5)","(6)=(4)*(5)"]
[null,null,null,null,null,null,"$","$"]
[1,"2023-01-31","2023-02-22",null,15.5,{"$f":"C16-B16+E16","v":37.5},2714524.85,{"$f":"ROUND(G16*F16,0)","v":101794682}]
[{"$f":"A16+1","v":2},"2023-02-28","2023-03-27",null,14,41,2346998.23,96226927]
[{"$f":"A17+1","v":3},"2023-03-31","2023-04-24",null,15.5,39.5,2605001.84,102897573]
[4,"2023-04-30","2023-05-24",null,15,39,2243716.19,87504931]
[5,"2023-05-31","2023-06-26",null,15.5,41.5,2562636.69,106349423]
[6,"2023-06-30","2023-07-25",null,15,40,2717295.25,108691810]
[7,"2023-07-31","2023-08-25",null,15.5,40.5,2288146.77,92669944]
[8,"2023-08-31","2023-09-25",null,15.5,40.5,2564543.59,103864015]
[9,"2023-09-30","2023-10-25",null,15,40,2749918.3,109996732]
[10,"2023-10-31","2023-11-21",null,15.5,36.5,2707696.88,98830936]
[11,"2023-11-30","2023-12-22",null,15,{"$f":"C26-B26+E26","v":37},3221395.33,119191627]
[12,"2023-12-31","2024-01-25",null,15.5,{"$f":"C27-B27+E27","v":40.5},3677529.86,{"$f":"ROUND(G27*F27,0)","v":148939959}]
[13,null,"Total",null,null,null,{"$f":"SUM(G16:G27)","v":32399403.780000001},{"$f":"SUM(H16:H27)","v":1276958559}]
[14,"Weighted Average Days (Col. 6/Col. 5)",null,null,null,{"$f":"ROUND(H28/G28,1)","v":39.4}]

{"sheet":"Sh 9 - Other O&M","index":17,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,0,3,7],[4,0,4,7],[0,0,0,7],[2,0,2,7],[1,0,1,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["OTHER OPERATION AND MAINTENANCE COSTS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 9"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,"Approved",null,null,"Dollar"]
["Line",null,"Check","Lead",null,"Weighted",null,"Lead"]
["No.","Description","Amount","Days","Notes","Days","Percentage","Days"]
[null,"(1)","(2)","(3)=(5/2)","(4)","(5)","(6)","(7)=(3)*(6)"]
[null,null,"$",null,null,null,"%"]
[]
[1,"Total Work Management Contracts",3180507.06,{"$f":"ROUND(F17/C17,2)","v":26.6},"1_/",84592624.090000004,0.75529999999999997,{"$f":"ROUND(D17*G17,2)","v":20.09}]
[]
[{"$f":"A17+1","v":2},"Total General Office Source",{"$f":"'(WP) Sh 9 AP'!H413","v":281643.83000000013},{"$f":"ROUND(F19/C19,2)","v":24.46},"2_/",{"$f":"'(WP) Sh 9 AP'!I413","v":6889473},0.2447,{"$f":"ROUND(D19*G19,2)","v":5.99}]
[]
[{"$f":"A19+1","v":3},"Total",{"$f":"+C17+C19","v":3462150.89},null,null,{"$f":"+F17+F19","v":91482097.090000004},{"$f":"+G17+G19","v":1},{"$f":"+H17+H19","v":26.08}]
[]
[]
[]
["Notes:"]
["    "]
["1_/","This data is made up of numerous invoices and is maintained in an excel spreadsheet. "]
[null,"An electronic copy of this data may be provided upon request."]
[]
["2_/","Days were based on 400 invoices randomly selected from the company's accounts payable system."]
[null,"An electronic copy of this data may be provided upon request."]
[]
[]
[" "]

{"sheet":"Sh 10 - Payroll Taxes","index":18,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,0,4,5],[3,0,3,5],[2,0,2,5],[0,0,0,5],[1,0,1,5]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["COMPANY PAID PAYROLL TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,"SHEET 10"]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[]
[null,null,null,null,null,"Dollar"]
["Line",null,null,"Payroll","Lead","Lead"]
["No.","Description","Reference","Costs","Days","Days"]
[null,null," ","(1)","(2)","(3)"]
[null,null,null,"$",null,"$"]
[]
[" 1","F.I.C.A.","Sheet 10a",{"$f":"'Sh 10a Pg 2 FICA-Bi'!G45+'Sh 10a Pg 3 FICA-Mo'!F30","v":3095713.44},{"$f":"'Sh 10a - FICA'!E19","v":8.3699999999999992},{"$f":"'Sh 10a - FICA'!F19","v":25908132}]
[" 2","Federal Unemployment","Sheet 10b",{"$f":"'Sh 10b - FUTA,SUTA'!F56","v":8746.5500000000011},{"$f":"'Sh 10b - FUTA,SUTA'!H58","v":74.5},{"$f":"'Sh 10b - FUTA,SUTA'!H56","v":651618}]
[" 3","State Unemployment","Sheet 10b",{"$f":"'Sh 10b - FUTA,SUTA'!G56","v":6894.7600000000011},{"$f":"'Sh 10b - FUTA,SUTA'!I58","v":74.5},{"$f":"'Sh 10b - FUTA,SUTA'!I56","v":513658}]
[]
[" 4",null,"Total",{"$f":"SUM(D18:D20)","v":3111354.7499999995},{"$f":"ROUND(F22/D22,2)","v":8.6999999999999993},{"$f":"SUM(F18:F20)","v":27073408}]

{"sheet":"Sh 10a - FICA","index":19,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,5],[4,0,4,5],[3,0,3,5],[2,0,2,5],[1,0,1,5]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["EMPLOYEE'S FICA WITHHELD LEAD DAY CALCULATION"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,"SHEET 10a - Page 1 of 3"]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,"Employee's",null,"Dollar"]
["Line",null,null,"FICA ","Lead","Weighted"]
["No.","Pay Type","Reference","Withholding ","Days ","Days"]
[null,null," ","(1)","(2)","(3)"]
[]
[1,"Bi-Weekly","Sheet 10a, Page 2",{"$f":"+'Sh 10a Pg 2 FICA-Bi'!G45","v":2230275},{"$f":"+'Sh 10a Pg 2 FICA-Bi'!F45","v":5.999999103249599},{"$f":"+'Sh 10a Pg 2 FICA-Bi'!H45","v":13381648}]
[{"$f":"A16+1","v":2},"Monthly","Sheet 10a, Page 3",{"$f":"+'Sh 10a Pg 3 FICA-Mo'!F30","v":865438.44},{"$f":"+'Sh 10a Pg 3 FICA-Mo'!E30","v":14.474147924374611},{"$f":"+'Sh 10a Pg 3 FICA-Mo'!G30","v":12526484}]
[]
[{"$f":"A17+1","v":3},null,"Total",{"$f":"SUM(D15:D17)","v":3095713.44},{"$f":"ROUND(F19/D19,2)","v":8.3699999999999992},{"$f":"SUM(F15:F17)","v":25908132}]
[]
[]
[]
[null," "]

{"sheet":"Sh 10a Pg 2 FICA-Bi","index":20,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["PAYROLL TAXES - FICA BI-WEEKLY"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,"SHEET 10a - Page 2 of 3"]
[null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,null,"Bi-Weekly","Total"]
[null,null,"End of ","Days from",null,"FICA","Bi-Weekly"]
["Line",null,"Pay ","Pay Date to","Service ","Lead","FICA ","Weighted"]
["No.","Pay Date","Period","Pay Period","Midpoint","Days","Withheld","FICA"]
[null,"(1)","(2)","(3)","(4)","(5)=(3)+(4)","(6)","(7=5x6)"]
[null,null,null,null,null,null,"($)"]
[]
[1,"2023-01-13","2023-01-14",{"$f":"B18-C18","v":-1},7,{"$f":"D18+E18","v":6},97361.16,{"$f":"G18*F18","v":584166.96}]
[{"$f":"A18+1","v":2},"2023-01-27","2023-01-28",{"$f":"B19-C19","v":-1},7,{"$f":"D19+E19","v":6},84672,{"$f":"G19*F19","v":508032}]
[{"$f":"A19+1","v":3},"2023-02-10","2023-02-11",-1,7,6,88567.920000000013,531407.52]
[4,"2023-02-24","2023-02-25",-1,7,6,172587.18,1035523.08]
[5,"2023-03-10","2023-03-11",-1,7,6,85395.299999999988,512371.79999999993]
[6,"2023-03-24","2023-03-25",-1,7,6,86737.14,520422.83999999997]
[7,"2023-04-07","2023-04-08",-1,7,6,78787.87999999999,472727.27999999991]
[8,"2023-04-21","2023-04-22",-1,7,6,79587.400000000009,477524.4]
[9,"2023-05-05","2023-05-06",-1,7,6,80803.679999999993,484822.07999999996]
[10,"2023-05-19","2023-05-20",-1,7,6,78742.14,472452.83999999997]
[11,"2023-06-02","2023-06-03",-1,7,6,78172.200000000012,469033.20000000007]
[12,"2023-06-16","2023-06-17",-1,7,6,79044.28,474265.68]
[13,"2023-06-30","2023-07-01",-1,7,6,84098.12,504588.72]
[14,"2023-07-14","2023-07-15",-1,7,6,80954.320000000007,485725.92000000004]
[15,"2023-07-28","2023-07-29",-1,7,6,79064.600000000006,474387.60000000003]
[16,"2023-08-11","2023-08-12",-1,7,6,83084.01999999999,498504.11999999994]
[17,"2023-08-25","2023-08-26",-1,7,6,79974.899999999994,479849.39999999997]
[18,"2023-09-08","2023-09-09",-1,7,6,78598.399999999994,471590.39999999997]
[19,"2023-09-22","2023-09-23",-1,7,6,78786.720000000001,472720.32]
[20,"2023-10-06","2023-10-07",-1,7,6,83460.740000000005,500764.44000000006]
[21,"2023-10-20","2023-10-21",-1,7,6,78188.88,469133.28]
[22,"2023-11-03","2023-11-04",-1,7,6,87672.52,526035.12]
[23,"2023-11-17","2023-11-18",-1,7,6,80811.64,484869.83999999997]
[24,"2023-12-01","2023-12-02",-1,7,6,79390.12,476340.72]
[25,"2023-12-15","2023-12-16",-1,7,6,81093.38,486560.28]
[26,"2023-12-29","2023-12-30",-1,7,6,84638.040000000008,507828.24000000005]
[]
[{"$f":"A43+1","v":27},"Total",null,null,null,{"$f":"H45/G45","v":5.999999103249599},{"$f":"ROUND((SUM(G18:G44)),0)","v":2230275},{"$f":"ROUND((SUM(H18:H44)),0)","v":13381648}]
[]
[]
[]
["       "]

{"sheet":"Sh 10a Pg 3 FICA-Mo","index":21,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[4,0,4,6],[3,0,3,6],[2,0,2,6],[0,0,0,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["PAYROLL TAXES - FICA MONTHLY PAY"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 10a - Page 3 of 3"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,"Days From","Monthly"]
["Line",null,"End of Pay","Service","Midpoint","Total FICA","Weighted"]
["No.","Pay Date","Period","Midpoint","To Pay Date 1/","Withheld","FICA "]
[null,"(1)","(2)","(3)","(4)",-5,"(6=3x5)"]
[null,null,null,null,null,"($)"]
[]
[1,"2023-01-31","2023-01-31",15.5,{"$f":"B17-C17+D17","v":15.5},70889.440000000002,{"$f":"ROUND(F17*E17,0)","v":1098786}]
[{"$f":"A17+1","v":2},"2023-02-28","2023-02-28",14,{"$f":"B18-C18+D18","v":14},200345.57,2804838]
[{"$f":"A18+1","v":3},"2023-03-31","2023-03-31",15.5,{"$f":"B19-C19+D19","v":15.5},81827.66,1268329]
[4,"2023-04-28","2023-04-30",15,13,55285.469999999994,718711]
[5,"2023-05-31","2023-05-31",15.5,15.5,54691.44,847717]
[6,"2023-06-30","2023-06-30",15,15,53891.58,808374]
[7,"2023-07-28","2023-07-31",15.5,12.5,53617.680000000008,670221]
[8,"2023-08-31","2023-08-31",15.5,15.5,54415.71,843444]
[9,"2023-09-29","2023-09-30",15,14,63165.75,884321]
[10,"2023-10-31","2023-10-31",15.5,15.5,53913.219999999994,835655]
[11,"2023-11-30","2023-11-30",15,15,53504.2,802563]
[12,"2023-12-29","2023-12-31",15.5,13.5,69890.720000000001,943525]
[]
[{"$f":"A28+1","v":13},"Total",null,null,{"$f":"+G30/F30","v":14.474147924374611},{"$f":"SUM(F17:F28)","v":865438.44},{"$f":"SUM(G17:G28)","v":12526484}]
[]
[]
[]
[]
[]
[null," "]
[null," "]
[null," ",null,null," "]

{"sheet":"Sh 10b - FUTA,SUTA","index":22,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,0,0,8],[4,0,4,8],[3,0,3,8],[2,0,2,8],[1,0,1,8]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["PAYROLL TAXES - UNEMPLOYMENT TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,null,"SHEET 10b"]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,"Service","Days"]
["Line","Period","From","Deposit ","Lead","Federal","State","Federal","State"]
["No.","Qtr Ended","Midpoint","Paid","Days","Paid","Paid","$ Weighted","$ Weighted"]
[null,"(1)","(2)","(3)","(4=3-1+2)","(5)","(6)","(7=4*5)","(8=4*6)"]
[null,null,null,null,null,"$","$"]
["Monthly"]
[1,"2023-01-31",15.5,"2023-03-31",{"$f":"D17-B17+C17","v":74.5},1748.51,1133.83,{"$f":"ROUND($E$17*F17,0)","v":130264},{"$f":"ROUND($E$17*G17,0)","v":84470}]
[{"$f":"A17+1","v":2},"2023-02-28",14,"2023-03-31",45,46.72,280.38,3481,20888]
[3,"2023-03-31",15.5,"2023-03-31",15.5,0,0,0,0]
[4,"2023-04-30",15,"2023-06-30",76,0,0,0,0]
[5,"2023-05-31",15.5,"2023-06-30",45.5,0,0,0,0]
[6,"2023-06-30",15,"2023-06-30",15,0,0,0,0]
[7,"2023-07-31",15.5,"2023-09-30",76.5,0,0,0,0]
[8,"2023-08-31",15.5,"2023-09-30",45.5,0,0,0,0]
[9,"2023-09-30",15,"2023-09-30",15,42,33.299999999999997,3129,2481]
[10,"2023-10-31",15.5,"2023-12-29",74.5,0,0,0,0]
[11,"2023-11-30",15,"2023-12-29",44,0,0,0,0]
[12,"2023-12-31",15.5,"2023-12-29",13.5,42,33.299999999999997,3129,2481]
["Bi-weekly"]
[{"$f":"A28+1","v":13},"2023-01-14",7,"2023-03-31",{"$f":"D30-B30+C30","v":83},3603.43,1851.18,{"$f":"ROUND($E$17*F30,0)","v":268456},{"$f":"ROUND($E$17*G30,0)","v":137913}]
[{"$f":"A30+1","v":14},"2023-01-28",{"$f":"C30","v":7},"2023-03-31",69,2511.35,1598.84,187096,119114]
[15,"2023-02-11",7,"2023-03-31",55,457.99,1298.6099999999999,34120,96746]
[16,"2023-02-25",7,"2023-03-31",41,127.34,504.12,9487,37557]
[17,"2023-03-11",7,"2023-03-31",27,0,36.380000000000003,0,2710]
[18,"2023-03-25",7,"2023-03-31",13,0,4.32,0,322]
[19,"2023-04-08",7,"2023-03-31",-1,0,0,0,0]
[20,"2023-04-22",7,"2023-06-30",76,0.14000000000000001,7.0000000000000007E-2,10,5]
[21,"2023-05-06",7,"2023-06-30",62,0,0,0,0]
[22,"2023-05-20",7,"2023-06-30",48,0,0,0,0]
[23,"2023-06-03",7,"2023-06-30",34,0,0,0,0]
[24,"2023-06-17",7,"2023-06-30",20,0,0,0,0]
[25,"2023-07-01",7,"2023-06-30",6,0,0,0,0]
[26,"2023-07-15",7,"2023-09-30",84,10.029999999999999,5.0199999999999996,747,374]
[27,"2023-07-29",7,"2023-09-30",70,10.68,5.33,796,397]
[28,"2023-08-12",7,"2023-09-30",56,52.73,38.67,3928,2881]
[29,"2023-08-26",7,"2023-09-30",42,10.039999999999999,5.0199999999999996,748,374]
[30,"2023-09-09",7,"2023-09-30",28,0.38,5.01,28,373]
[31,"2023-09-23",7,"2023-09-30",14,0,5.0199999999999996,0,374]
[32,"2023-10-07",7,"2023-09-30",0,0,2.46,0,183]
[33,"2023-10-21",7,"2023-12-31",78,0,0,0,0]
[34,"2023-11-04",7,"2023-12-31",64,0,0,0,0]
[35,"2023-11-18",7,"2023-12-31",50,0,0,0,0]
[36,"2023-12-02",7,"2023-12-31",36,39.03,19.510000000000002,2908,1453]
[37,"2023-12-16",7,"2023-12-31",22,30.26,18.25,2254,1360]
[{"$f":"A54+1","v":38},"2023-12-30",7,"2023-12-31",8,13.92,16.14,1037,1202]
[{"$f":"A55+1","v":39},"Total",null,null,null,{"$f":"SUM(F17:F55)","v":8746.5500000000011},{"$f":"SUM(G17:G55)","v":6894.7600000000011},{"$f":"SUM(H17:H55)","v":651618},{"$f":"SUM(I17:I55)","v":513658}]
[]
[{"$f":"A56+1","v":40},"Net Lead Days",null,null,null,null,null,{"$f":"ROUND(H56/F56,2)","v":74.5},{"$f":"ROUND(I56/G56,2)","v":74.5}]

{"sheet":"Sh 11 - Property Taxes","index":23,"n_rows":118,"n_cols":7,"rows_kept":118,"cut":false,"hidden":false,"merged":[[4,0,4,6],[1,0,1,6],[0,0,0,6],[2,0,2,6],[3,0,3,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["PROPERTY TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 11 - Page 1 of 3"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line",null,null,"Date","Midpoint ","Lag ","Weighted"]
["No.","Taxing Authority","Payments","Paid","of Tax Year","Days","Lag Days"]
[null,"(1)","(2)","(3)","(4)","(5)=(3-4)","(6)=(5*2)"]
[null,null,"($)",null,null,null,"($)"]
[]
[{"$f":"A15+1","v":1},"BATH COUNTY SHERIFF",24.6,"2023-04-11","2022-07-01",{"$f":"D16-E16","v":284},{"$f":"ROUND(C16*F16,0)","v":6986}]
[{"$f":"A16+1","v":2},"BATH COUNTY SHERIFF",12.76,"2023-05-30","2022-07-01",333,{"$f":"ROUND(C17*F17,0)","v":4249}]
[{"$f":"A17+1","v":3},"BOURBON COUNTY SHERIFF",50953.73,"2023-05-26","2022-07-01",329,{"$f":"ROUND(C18*F18,0)","v":16763777}]
[4,"BOURBON COUNTY SHERIFF",98204.58,"2023-04-11","2022-07-01",284,{"$f":"ROUND(C19*F19,0)","v":27890101}]
[5,"BOYD COUNTY SHERIFF",50,"2023-12-13","2023-07-01",165,{"$f":"ROUND(F20*C20,0)","v":8250}]
[6,"BOYD COUNTY SHERIFF",112597.53,"2023-07-13","2022-07-01",377,42449269]
[7,"BOYD COUNTY SHERIFF",1965.88,"2023-11-27","2023-07-01",149,292916]
[8,"BOYD COUNTY SHERIFF",50,"2023-12-14","2023-07-01",166,{"$f":"ROUND(F23*C23,0)","v":8300}]
[9,"BOYD COUNTY SHERIFF",217073.08,"2023-03-26","2022-07-01",268,58175585]
[10,"BOYD COUNTY SHERIFF",50,"2023-04-11","2022-07-01",284,14200]
[11,"BRACKEN COUNTY SHERIFF",1787.2,"2023-03-26","2022-07-01",268,{"$f":"ROUND(F26*C26,0)","v":478970}]
[12,"BRACKEN COUNTY SHERIFF",926.59,"2023-05-30","2022-07-01",333,308554]
[13,"CARTER COUNTY SHERIFF",60.32,"2023-03-26","2022-07-01",268,{"$f":"ROUND(F28*C28,0)","v":16166}]
[14,"CARTER COUNTY SHERIFF",37.869999999999997,"2023-10-19","2022-07-01",475,17988]
[15,"CITY OF ASHLAND",145850.42000000001,"2023-04-11","2022-07-01",284,{"$f":"ROUND(F30*C30,0)","v":41421519}]
[16,"CITY OF ASHLAND",75667.360000000001,"2023-05-30","2022-07-01",333,25197231]
[17,"CITY OF BELLEFONTE",3136.3,"2023-12-13","2023-07-01",165,517490]
[18,"CITY OF CATLETTSBURG KENTUCKY",4255.1400000000003,"2023-05-19","2022-07-01",322,1370155]
[19,"CITY OF CATLETTSBURG KENTUCKY",8201.9,"2023-03-26","2022-07-01",268,2198109]
[20,"CITY OF CYNTHIANA",6229.69,"2023-06-21","2022-07-01",355,2211540]
[21,"CITY OF FLATWOODS",13429.03,"2023-12-14","2023-07-01",166,2229219]
[22,"CITY OF FLATWOODS",4492.17,"2023-05-30","2022-07-01",333,1495893]
[23,"CITY OF FRANKFORT",126873.60000000001,"2023-04-11","2022-07-01",284,36032102]
[24,"CITY OF FRANKFORT",65827.38,"2023-05-30","2022-07-01",333,21920518]
[25,"CITY OF GEORGETOWN",3292.96,"2023-05-30","2022-07-01",333,1096556]
[26,"CITY OF GEORGETOWN",6346.84,"2023-04-11","2022-07-01",284,1802503]
[27,"CITY OF HINDMAN",62.93,"2023-08-24","2022-07-01",419,26368]
[28,"CITY OF IRVINE",11398.55,"2023-04-11","2022-07-01",284,3237188]
[29,"CITY OF LOUISA",3568.32,"2023-11-08","2022-07-01",495,1766318]
[30,"CITY OF MAYSVILLE",9580.65,"2023-05-30","2022-07-01",333,3190356]
[31,"CITY OF MAYSVILLE",18464.95,"2023-04-11","2022-07-01",284,5244046]
[32,"CITY OF MIDWAY",478.23,"2023-03-26","2022-07-01",268,128166]
[null,"(continued)"]
[{"$f":"A48+1","v":1},"CITY OF MOUNT STERLING",2878.37,"2023-05-30","2022-07-01",{"$f":"D49-E49","v":333},958497]
[2,"CITY OF MOUNT STERLING",5548.85,"2023-04-23","2022-07-01",296,1642460]
[3,"CITY OF PARIS",11825.9,"2023-04-23","2022-07-01",296,3500466]
[4,"CITY OF PARIS",6135.65,"2023-06-08","2022-07-01",342,2098392]
[5,"CITY OF RAVENNA",1391.13,"2023-04-23","2022-07-01",296,411774]
[6,"CITY OF RUSSELL",5138.8,"2023-05-30","2022-07-01",333,1711220]
[7,"CITY OF RUSSELL",9906.98,"2023-03-26","2022-07-01",268,2655071]
[8,"CITY OF SOUTH SHORE",1966.53,"2023-05-30","2022-07-01",333,654854]
[9,"CITY OF SOUTH SHORE",1078.9000000000001,"2023-03-26","2022-07-01",268,289145]
[10,"CITY OF VERSAILLES",2668.97,"2023-04-11","2022-07-01",284,757987]
[11,"CITY OF WINCHESTER",13557.52,"2023-05-30","2022-07-01",333,4514654]
[12,"CITY OF WORTHINGTON",1211.6500000000001,"2023-05-30","2022-07-01",333,403479]
[13,"CITY OF WORTHINGTON",2336,"2023-03-26","2022-07-01",268,626048]
[14,"CITY OF WURTLAND",1473.73,"2023-03-26","2022-07-01",268,394960]
[15,"CITY OF WURTLAND",764.4,"2023-05-30","2022-07-01",333,254545]
[16,"CLARK COUNTY SHERIFF",18204.150000000001,"2023-06-21","2022-07-01",355,6462473]
[17,"CLARK COUNTY SHERIFF",182041.5,"2023-06-21","2022-07-01",355,64624733]
[18,"CLAY COUNTY SHERIFF",89.25,"2023-03-26","2022-07-01",268,23919]
[19,"CLAY COUNTY SHERIFF",46.3,"2023-05-30","2022-07-01",333,15418]
[20,"ESTILL COUNTY SHERIFF",42359.91,"2023-03-26","2022-07-01",268,11352456]
[21,"FAYETTE COUNTY",705304.21,"2023-05-30","2022-07-01",333,234866302]
[22,"FAYETTE COUNTY",1359545.91,"2023-03-26","2022-07-01",268,364358304]
[23,"FLOYD COUNTY SHERIFF",19494.87,"2023-05-30","2022-07-01",333,6491792]
[24,"FLOYD COUNTY SHERIFF",12836.13,"2023-03-26","2022-07-01",268,3440083]
[25,"FRANKLIN COUNTY SHERIFF",264505.28999999998,"2023-03-26","2022-07-01",268,70887418]
[26,"FRANKLIN COUNTY SHERIFF",166049.85999999999,"2023-05-30","2022-07-01",333,55294603]
[27,"GREENUP COUNTY SHERIFF",78789.119999999995,"2023-05-30","2022-07-01",333,26236777]
[28,"GREENUP COUNTY SHERIFF",151876.22,"2023-03-29","2022-07-01",271,41158456]
[29,"HARRISON COUNTY SHERIFF",16222.8,"2023-05-30","2022-07-01",333,5402192]
[30,"HARRISON COUNTY SHERIFF",31270.89,"2023-03-26","2022-07-01",{"$f":"D78-E78","v":268},8380599]
[31,"JESSAMINE COUNTY SHERIFF",10948.93,"2023-05-30","2022-07-01",333,3645994]
[32,"JESSAMINE COUNTY SHERIFF",17440.66,"2023-03-26","2022-07-01",268,4674097]
[33,"JOHNSON COUNTY SHERIFF",428.25,"2023-05-30","2022-07-01",333,142607]
[34,"JOHNSON COUNTY SHERIFF",825.72,"2023-03-26","2022-07-01",268,221293]
[35,"KENTUCKY STATE TREASURER",234000,"2023-04-17","2022-07-01",290,67860000]
[36,"KNOTT COUNTY SHERIFF",2933.47,"2023-06-18","2022-07-01",352,{"$f":"ROUND(F84*C84,0)","v":1032581}]
[null,"(continued)"]
[1,"KNOTT COUNTY SHERIFF",5654.71,"2023-03-26","2022-07-01",268,1515462]
[2,"LAWRENCE COUNTY SHERIFF",11306.89,"2023-05-30","2022-07-01",333,3765194]
[3,"LAWRENCE COUNTY SHERIFF",21793.93,"2023-04-11","2022-07-01",284,6189476]
[4,"LEE COUNTY SHERIFF",21.14,"2023-04-11","2022-07-01",284,6004]
[5,"LEE COUNTY SHERIFF",32.1,"2023-05-30","2022-07-01",333,10689]
[6,"LEWIS COUNTY SHERIFF",446.76,"2023-05-30","2022-07-01",333,148771]
[7,"LEWIS COUNTY SHERIFF",861.09,"2023-03-26","2022-07-01",268,230772]
[8,"MADISON COUNTY SHERIFF",4505.18,"2023-03-26","2022-07-01",268,1207388]
[9,"MADISON COUNTY SHERIFF",2336.44,"2023-05-30","2022-07-01",333,778035]
[10,"MARTIN COUNTY SHERIFF",23589.64,"2023-05-30","2022-07-01",333,7855350]
[11,"MASON COUNTY SHERIFF",64308.69,"2023-05-30","2022-07-01",333,21414794]
[12,"MASON COUNTY SHERIFF",123945.52,"2023-03-26","2022-07-01",268,33217399]
[13,"MENIFEE COUNTY SHERIFF",152.18,"2023-04-23","2022-07-01",296,45045]
[14,"MENIFEE COUNTY SHERIFF",78.81,"2023-05-30","2022-07-01",333,26244]
[15,"MONTGOMERY COUNTY SHERIFF",21148.22,"2023-07-18","2022-07-01",382,8078620]
[16,"MONTGOMERY COUNTY SHERIFF",40770.870000000003,"2023-04-18","2022-07-01",291,11864323]
[17,"NICHOLAS COUNTY SHERIFF",18097.34,"2023-03-26","2022-07-01",268,4850087]
[18,"NICHOLAS COUNTY SHERIFF",9383.14,"2023-05-30","2022-07-01",333,3124586]
[19,"OWSLEY COUNTY SHERIFF",133.30000000000001,"2023-02-21","2021-07-01",600,79980]
[20,"OWSLEY COUNTY SHERIFF",158.30000000000001,"2023-03-26","2022-07-01",268,42424]
[21,"PARIS INDEPENDENT",13251.85,"2023-05-17","2022-07-01",320,4240592]
[22,"PARIS INDEPENDENT",25542.28,"2023-03-26","2022-07-01",268,6845331]
[23,"PIKE COUNTY SHERIFF",26508.799999999999,"2023-08-07","2022-07-01",402,10656538]
[24,"PRESTONSBURG CITYS UTILITIES COMM",10.89,"2023-05-30","2022-07-01",333,3626]
[25,"ROBERTSON COUNTY SHERIFF",57.74,"2023-03-26","2022-07-01",268,15474]
[26,"ROBERTSON COUNTY SHERIFF",29.95,"2023-05-30","2022-07-01",333,9973]
[27,"SCOTT COUNTY SHERIFF",54081.74,"2023-05-30","2022-07-01",333,18009219]
[28,"SCOTT COUNTY SHERIFF",104245.62,"2023-03-26","2022-07-01",{"$f":"D113-E113","v":268},27937826]
[{"$f":"A113+1","v":29},"WEST VIRGINIA STATE AUDITORS",102552.99,"2023-08-29","2022-07-01",424,43482468]
[30,"WEST VIRGINIA STATE AUDITORS",84358.54,"2023-02-23","2022-07-01",237,19992974]
[31,"WOODFORD COUNTY SHERIFF",87562.7,"2023-03-26","2022-07-01",268,23466804]
[32,"WOODFORD COUNTY SHERIFF",45427.48,"2023-05-30","2022-07-01",333,15127351]
[33,"Total",{"$f":"SUM(C16:C117)","v":5266402.2099999972},null,null,{"$f":"ROUND(G118/C118,2)","v":297.97000000000003},{"$f":"SUM(G16:G117)","v":1569205056}]

{"sheet":"Sh 12 - Other Taxes","index":24,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,0,4,6],[1,0,1,6],[0,0,0,6],[2,0,2,6],[3,0,3,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["OTHER TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 12"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","End of Service","Midpoint of","Payment","Amount","Lead","Weighted"]
["No.","Period","Service Period","Date","Paid","Days","Tax Dollars"]
[null,"(1)","(2)","(3)","(4)","(5)","(6=4*5)"]
[null,null,null,null,"$",null,"$"]
[null,"Severance Tax",null,null,null," "]
[1,"2022-12-31",15.5,"2023-01-31",230.61,{"$f":"(D16-B16)+C16","v":46.5},{"$f":"ROUND(E16*F16,0)","v":10723}]
[{"$f":"A16+1","v":2},"2023-01-31",15.5,"2023-02-28",178.36,43.5,7759]
[{"$f":"A17+1","v":3},"2023-02-28",14,"2023-03-30",269.56,44,11861]
[4,"2023-03-31",15.5,"2023-04-30",184.62,45.5,8400]
[5,"2023-04-30",15,"2023-05-30",109.59,45,4932]
[6,"2023-05-31",15.5,"2023-06-30",107.73,45.5,4902]
[7,"2023-06-30",15,"2023-07-30",82.12,45,3695]
[8,"2023-07-31",15.5,"2023-08-30",92.56,45.5,4211]
[9,"2023-08-31",15.5,"2023-09-30",124.76,45.5,5677]
[10,"2023-09-30",15,"2023-10-30",78.2,45,3519]
[11,"2023-10-31",15.5,"2023-11-30",22.29,45.5,1014]
[12,"2023-11-30",15,"2023-12-30",50.69,45,2281]
[13,null,null,null,{"$f":"SUM(E16:E27)","v":1531.0900000000001},{"$f":"ROUND(G28/E28,1)","v":45},{"$f":"SUM(G16:G27)","v":68974}]
[]
[{"$f":"A28+1","v":14},"TOTAL OTHER TAXES",null,null,{"$f":"E28","v":1531.0900000000001},{"$f":"ROUND(G30/E30,1)","v":45},{"$f":"G28","v":68974}]

{"sheet":"Sh 13 - FIT","index":25,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,0,4,6],[3,0,3,6],[0,0,0,6],[2,0,2,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["FEDERAL INCOME TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 13"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null," ",null,"Midpoint",null,"Weighted"]
["Line","Amount","Service","Date","of","Lead","Lead"]
["No.","Due","Period","Paid","Year","Days","Days"]
[null,"(1)","(2)","(3)","(4)","(5)","(6=1*5)"]
[]
[]
[1,0.25,2023,{"$f":"DATE(2023,4,15)","v":"2023-04-15"},{"$f":"DATE(2023,7,1)","v":"2023-07-01"},{"$f":"D17-E17","v":-77},{"$f":"ROUND(F17*B17,2)","v":-19.25}]
[{"$f":"A17+1","v":2},0.25,2023,{"$f":"DATE(2023,6,15)","v":"2023-06-15"},{"$f":"DATE(2023,7,1)","v":"2023-07-01"},{"$f":"D18-E18","v":-16},{"$f":"ROUND(F18*B18,2)","v":-4}]
[{"$f":"A18+1","v":3},0.25,2023,{"$f":"DATE(2023,9,15)","v":"2023-09-15"},"2023-07-01",{"$f":"D19-E19","v":76},{"$f":"ROUND(F19*B19,2)","v":19}]
[{"$f":"A19+1","v":4},0.25,2023,{"$f":"DATE(2023,12,15)","v":"2023-12-15"},"2023-07-01",{"$f":"D20-E20","v":167},{"$f":"ROUND(F20*B20,2)","v":41.75}]
[]
[{"$f":"A20+1","v":5},null,null,null,null,"     Total Federal Income Tax Lead Days",{"$f":"SUM(G17:G21)","v":37.5}]
[]
["( ) Denotes Credit"]

{"sheet":"Sh 14 - Int","index":26,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[4,0,4,4],[1,0,1,4],[0,0,0,4],[2,0,2,4],[3,0,3,4]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["INTEREST ON DEBT"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,"SHEET 14"]
[null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
[null,null,null,null,"Dollar"]
["Line",null,null,"Lead","Lead"]
["No.","Instrument","Amount","Days","Days"]
[null,null,"(1)","(2)","(3=1*2)"]
[null,null,"$",null,"$"]
[]
[]
[1,"Installment Promissory Notes",{"$f":"'Sh 14a - Int'!F47","v":10232267.210000001},{"$f":"ROUND((E18/C18),2)","v":91.57},{"$f":"'Sh 14a - Int'!G47","v":936986931}]
[]
[{"$f":"A18+1","v":2},"Money Pool",{"$f":"'Sh 14a - Int'!F29","v":1234961.1800000002},{"$f":"ROUND((E20/C20),2)","v":16.21},{"$f":"'Sh 14a - Int'!G29","v":20017498}]
[]
[{"$f":"A20+1","v":3},"Total",{"$f":"SUM(C18:C20)","v":11467228.390000001},{"$f":"ROUND(E22/C22,2)","v":83.46},{"$f":"SUM(E18:E20)","v":957004429}]
[]
[]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "]

{"sheet":"Sh 14a - Int","index":27,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,0,30,6],[0,0,0,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'Sh 14 - Int'!A3:E3","v":"CASH WORKING CAPITAL"}]
["MONEY POOL INTEREST"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null," SHEET 14a"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","End of","Payment","Midpoint ","Lead","Amount","Weighted"]
["No.","Period","Date","of Service","Days","Paid","Tax Dollars"]
[null,"(1)","(2)","(3)","(4)=(1-2+3)","(5)","(6)=4*5)"]
["Money Pool",null,null,null,null,"$"]
[]
[1,"2023-01-31","2023-02-01",15.5,{"$f":"C16-B16+D16","v":16.5},165064.76,{"$f":"ROUND(E16*F16,0)","v":2723569}]
[{"$f":"A16+1","v":2},"2023-02-28","2023-03-01",14,{"$f":"C17-B17+D17","v":15},114597.83,1718967]
[3,"2023-03-31","2023-04-01",15.5,16.5,82340.289999999994,1358615]
[4,"2023-04-30","2023-05-01",15,16,47929.4,766870]
[5,"2023-05-31","2023-06-01",15.5,16.5,48994.23,808405]
[6,"2023-06-30","2023-07-01",15,16,89530.28,1432484]
[7,"2023-07-31","2023-08-01",15.5,16.5,123816.69,2042975]
[8,"2023-08-31","2023-09-01",15.5,16.5,184225.34,3039718]
[9,"2023-09-30","2023-10-01",15,16,191751.52,3068024]
[10,"2023-10-31","2023-11-01",15.5,16.5,54843.42,904916]
[11,"2023-11-30","2023-12-01",15,16,45714.32,731429]
[12,"2023-12-31","2024-01-01",15.5,16.5,86153.1,1421526]
[]
[{"$f":"A27+1","v":13},null,null,null,{"$f":"ROUND(G29/F29,2)","v":16.21},{"$f":"SUM(F15:F27)","v":1234961.1800000002},{"$f":"SUM(G14:G27)","v":20017498}]
[]
[]
["Installment Promissory Notes"]
[]
[{"$f":"+A29+1","v":14},"2023-01-31","2023-06-01",15.5,{"$f":"C34-B34+D34","v":136.5},823844.11,{"$f":"ROUND(E34*F34,0)","v":112454721}]
[{"$f":"A34+1","v":15},"2023-02-28","2023-06-01",14,{"$f":"C35-B35+D35","v":107},744117.25,79620546]
[16,"2023-03-31","2023-06-01",15.5,77.5,823844.11,63847919]
[17,"2023-04-30","2023-06-01",15,47,797268.49,37471619]
[18,"2023-05-31","2023-06-01",15.5,16.5,823844.11,13593428]
[19,"2023-06-30","2023-12-01",15,169,797268.49,134738375]
[20,"2023-07-31","2023-12-01",15.5,138.5,823844.11,114102409]
[21,"2023-08-31","2023-12-01",15.5,107.5,823844.11,88563242]
[22,"2023-09-30","2023-12-01",15,77,{"$f":"797268.49+11322.71","v":808591.2},62261522]
[23,"2023-10-31","2023-12-01",15.5,46.5,999346.07,46469592]
[24,"2023-11-30","2023-12-01",15,16,967109.09,15473745]
[25,"2023-12-31","2024-06-01",15.5,168.5,999346.07,168389813]
[]
[{"$f":"A45+1","v":26},null,null,null,{"$f":"ROUND(G47/F47,2)","v":91.57},{"$f":"SUM(F33:F45)","v":10232267.210000001},{"$f":"SUM(G32:G45)","v":936986931}]

{"sheet":"Sh 15 - Franchise & GR Tax","index":28,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[4,0,4,6],[1,0,1,6],[0,0,0,6],[2,0,2,6],[3,0,3,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["FRANCHISE AND GROSS RECEIPTS TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 15"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","End of Service","Midpoint of","Payment","Amount","Lead","Weighted"]
["No.","Period","Service Period","Date","Paid","Days","Tax Dollars"]
[null,"(1)","(2)","(3)","(4)","(5)","(6=4*5)"]
[null,null,null,"$",null,null,"$"]
[null,"Franchise Tax"]
[]
[1,"2022-12-31",15.5,"2023-01-30",818284.86,{"$f":"(D17-B17)+C17","v":45.5},{"$f":"ROUND(E17*F17,0)","v":37231961}]
[{"$f":"A17+1","v":2},"2023-01-30",15.5,"2023-02-28",1074929.3799999999,{"$f":"(D18-B18)+C18","v":44.5},47834357]
[{"$f":"A18+1","v":3},"2023-02-28",14,"2023-03-30",926468.85,44,40764629]
[4,"2023-03-31",15.5,"2023-04-30",628503.61,45.5,28596914]
[5,"2023-04-30",15,"2023-05-30",474957.76,45,21373099]
[6,"2023-05-31",15.5,"2023-06-30",293836.09999999998,45.5,13369543]
[7,"2023-06-30",15,"2023-07-30",208647.69,45,9389146]
[8,"2023-07-31",15.5,"2023-08-30",194414.66,45.5,8845867]
[9,"2023-08-31",15.5,"2023-09-30",180570.57,45.5,8215961]
[10,"2023-09-30",15,"2023-10-30",160791.82,45,7235632]
[11,"2023-10-31",15.5,"2023-11-30",179487.38,45.5,8166676]
[12,"2023-11-30",15,"2023-12-30",271012.98,45,12195584]
[13,null,null,null,{"$f":"SUM(E17:E28)","v":5411905.6600000001},{"$f":"ROUND(G29/E29,1)","v":44.9},{"$f":"SUM(G17:G28)","v":243219369}]
[]
[null,"Gross Receipts Tax",null,null,null," "]
[{"$f":"A29+1","v":14},"2022-12-31",15.5,"2023-01-20",953965.94,{"$f":"(D32-B32)+C32","v":35.5},{"$f":"ROUND(E32*F32,0)","v":33865791}]
[{"$f":"A32+1","v":15},"2023-01-30",15.5,"2023-02-20",1229915.68,{"$f":"(D33-B33)+C33","v":36.5},44891922]
[{"$f":"A33+1","v":16},"2023-02-28",14,"2023-03-20",1080686.1100000001,34,36743328]
[17,"2023-03-31",15.5,"2023-04-20",729407.51,35.5,25893967]
[18,"2023-04-30",15,"2023-05-22",548000.37,37,20276014]
[19,"2023-05-31",15.5,"2023-06-20",343640.84,35.5,12199250]
[20,"2023-06-30",15,"2023-07-20",239327.09,35,8376448]
[21,"2023-07-31",15.5,"2023-08-20",223233.47,35.5,7924788]
[22,"2023-08-31",15.5,"2023-09-20",207857.92000000001,35.5,7378956]
[23,"2023-09-30",15,"2023-10-20",184907.06,35,6471747]
[24,"2023-10-31",15.5,"2023-11-20",207133.48,35.5,7353239]
[25,"2023-11-30",15,"2023-12-20",318712.94,35,11154953]
[26,null,null,null,{"$f":"SUM(E32:E43)","v":6266788.4100000001},{"$f":"ROUND(G44/E44,1)","v":35.5},{"$f":"SUM(G32:G43)","v":222530403}]

{"sheet":"Sh 16 - Sales & Use","index":29,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,0,4,6],[3,0,3,6],[2,0,2,6],[0,0,0,6],[1,0,1,6]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["SALES & USE TAXES"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,"SHEET 16"]
[null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","End of Service","Midpoint of","Payment","Amount","Lead","Weighted"]
["No.","Period","Service Period","Date","Paid","Days","Tax Dollars"]
[null,"(1)","(2)","(3)","(4)","(5)","(6=4*5)"]
[null,null,null,null,"$",null,"$"]
[null,"Direct Payment Use Tax"]
[]
[1,"2022-12-31",15.5,"2023-01-25",3542.55,{"$f":"(D17-B17)+C17","v":40.5},{"$f":"ROUND(E17*F17,0)","v":143473}]
[2,"2023-01-31",15.5,"2023-02-25",5425.44,40.5,219730]
[3,"2023-02-28",14,"2023-03-25",27710.3,39,1080702]
[4,"2023-03-31",15.5,"2023-04-26",12350.49,41.5,512545]
[5,"2023-04-30",15,"2023-05-25",12843.93,40,513757]
[6,"2023-05-31",15.5,"2023-06-25",20194.68,40.5,817885]
[7,"2023-06-30",15,"2023-07-25",24602.26,40,984090]
[8,"2023-07-31",15.5,"2023-08-25",54658.34,40.5,2213663]
[9,"2023-08-31",15.5,"2023-09-25",0,40.5,0]
[10,"2023-09-30",15,"2023-10-24",11784.61,39,459600]
[11,"2023-10-31",15.5,"2023-11-25",7650.89,40.5,309861]
[12,"2023-11-30",15,"2023-12-23",20623.240000000002,38,783683]
[{"$f":"A28+1","v":13},null,null,null,{"$f":"SUM(E17:E28)","v":201386.72999999998},{"$f":"ROUND(G29/E29,1)","v":39.9},{"$f":"SUM(G17:G28)","v":8038989}]
[]
[null,"Sales Tax",null,null,null," "]
[{"$f":"A29+1","v":14},"2022-12-31",15.5,"2023-01-25",690654.4,{"$f":"(D32-B32)+C32","v":40.5},{"$f":"ROUND(E32*F32,0)","v":27971503}]
[{"$f":"A32+1","v":15},"2023-01-31",15.5,"2023-02-25",966715.28,40.5,39151969]
[{"$f":"A33+1","v":16},"2023-02-28",14,"2023-03-25",658762.61999999988,39,25691742]
[17,"2023-03-31",15.5,"2023-04-26",374778.37,41.5,15553302]
[18,"2023-04-30",15,"2023-05-25",343393.73,40,13735749]
[19,"2023-05-31",15.5,"2023-06-25",220003.9,40.5,8910158]
[20,"2023-06-30",15,"2023-07-25",190148.56,40,7605942]
[21,"2023-07-31",15.5,"2023-08-25",211203.64,40.5,8553747]
[22,"2023-08-31",15.5,"2023-09-25",167137.97999999998,40.5,6769088]
[23,"2023-09-30",15,"2023-10-24",155213.66999999998,39,6053333]
[24,"2023-10-31",15.5,"2023-11-25",186502.18999999997,40.5,7553339]
[25,"2023-11-30",15,"2023-12-23",294450.19999999995,38,11189108]
[26,null,null,null,{"$f":"SUM(E32:E43)","v":4458964.54},{"$f":"ROUND(G44/E44,1)","v":40.1},{"$f":"SUM(G32:G43)","v":178738980}]
[]
[{"$f":"A44+1","v":27},null,null,null,{"$f":"E44+E29","v":4660351.2699999996},{"$f":"ROUND(G46/E46,1)","v":40.1},{"$f":"G44+G29","v":186777969}]

{"sheet":"DO NOT FILE ------->>>>>>","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"(WP) Instructions & Input","index":31,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[1," "]
[2,"COLUMBIA GAS OF KENTUCKY, INC."]
[3,"CASH WORKING CAPITAL"]
[4,"TME:  DECEMBER 31, 2023"]
[5]
[6]
[7]
[8,"Page No. "]
[9,"CASE NO. 2024-00092"]
[10,"Work Papers"]
[11,"Attachment KLJ-CWC-1"]
[12,"WITNESS: JOHNSON"]

{"sheet":"(WP) 3c Bill Lag DIS","index":32,"n_rows":267,"n_cols":5,"rows_kept":267,"cut":false,"hidden":false,"merged":[[4,0,4,4],[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["BILLING LAG CALCULATION - DIS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,"(WORKPAPER) SHEET 3c"]
[null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","Billing","Meter Reading","Bill Release"]
["No.","Unit","Date","Date","Days"]
[null,null,"(1)","(2)","(3)=(2)-(1)"]
[]
[{"$f":"A14+1","v":1},1,"2022-12-30","2023-01-03",{"$f":"D15-C15","v":4}]
[2,2,"2023-01-03","2023-01-04",1]
[3,3,"2023-01-04","2023-01-05",1]
[4,4,"2023-01-05","2023-01-06",1]
[5,5,"2023-01-06","2023-01-09",3]
[6,6,"2023-01-09","2023-01-10",1]
[7,7,"2023-01-10","2023-01-11",1]
[8,8,"2023-01-11","2023-01-12",1]
[9,9,"2023-01-12","2023-01-13",1]
[10,10,"2023-01-13","2023-01-16",3]
[11,11,"2023-01-16","2023-01-17",1]
[12,12,"2023-01-17","2023-01-18",1]
[13,13,"2023-01-18","2023-01-19",1]
[14,14,"2023-01-19","2023-01-20",1]
[15,15,"2023-01-20","2023-01-23",3]
[16,16,"2023-01-23","2023-01-24",1]
[17,17,"2023-01-24","2023-01-25",1]
[18,18,"2023-01-25","2023-01-26",1]
[19,19,"2023-01-26","2023-01-27",1]
[20,20,"2023-01-27","2023-01-30",3]
[21,21,"2023-01-30","2023-01-31",1]
[22,1,"2023-01-31","2023-02-01",1]
[23,2,"2023-02-01","2023-02-02",1]
[24,3,"2023-02-02","2023-02-03",1]
[25,4,"2023-02-03","2023-02-06",3]
[26,5,"2023-02-06","2023-02-07",1]
[27,6,"2023-02-07","2023-02-08",1]
[28,7,"2023-02-08","2023-02-09",1]
[29,8,"2023-02-09","2023-02-10",1]
[30,9,"2023-02-10","2023-02-13",3]
[31,10,"2023-02-13","2023-02-14",1]
[32,11,"2023-02-14","2023-02-15",1]
[33,12,"2023-02-15","2023-02-16",1]
[34,13,"2023-02-16","2023-02-17",1]
[35,14,"2023-02-17","2023-02-20",3]
[36,15,"2023-02-20","2023-02-21",1]
[37,16,"2023-02-21","2023-02-22",1]
[38,17,"2023-02-22","2023-02-23",1]
[39,18,"2023-02-23","2023-02-24",1]
[40,19,"2023-02-24","2023-02-27",3]
[41,20,"2023-02-27","2023-02-28",1]
[42,21,"2023-02-28","2023-03-01",1]
[43,1,"2023-03-01","2023-03-02",1]
[44,2,"2023-03-02","2023-03-03",1]
[45,3,"2023-03-03","2023-03-06",3]
[46,4,"2023-03-06","2023-03-07",1]
[47,5,"2023-03-07","2023-03-08",1]
[48,6,"2023-03-08","2023-03-09",1]
[49,7,"2023-03-09","2023-03-10",1]
[50,8,"2023-03-10","2023-03-13",3]
[51,9,"2023-03-13","2023-03-14",1]
[52,10,"2023-03-14","2023-03-15",1]
[53,11,"2023-03-15","2023-03-16",1]
[54,12,"2023-03-16","2023-03-17",1]
[55,13,"2023-03-17","2023-03-20",3]
[56,14,"2023-03-20","2023-03-21",1]
[57,15,"2023-03-21","2023-03-22",1]
[58,16,"2023-03-22","2023-03-23",1]
[59,17,"2023-03-23","2023-03-24",1]
[60,18,"2023-03-24","2023-03-27",3]
[61,19,"2023-03-27","2023-03-28",1]
[62,20,"2023-03-28","2023-03-29",1]
[63,21,"2023-03-29","2023-03-30",1]
[64,1,"2023-03-30","2023-03-31",1]
[{"$f":"A78+1","v":65},2,"2023-03-31","2023-04-03",{"$f":"D79-C79","v":3}]
[66,3,"2023-04-03","2023-04-04",1]
[67,4,"2023-04-04","2023-04-05",1]
[68,5,"2023-04-05","2023-04-06",1]
[69,6,"2023-04-06","2023-04-10",4]
[70,7,"2023-04-10","2023-04-11",1]
[71,8,"2023-04-11","2023-04-12",1]
[72,9,"2023-04-12","2023-04-13",1]
[73,10,"2023-04-13","2023-04-14",1]
[74,11,"2023-04-14","2023-04-17",3]
[75,12,"2023-04-17","2023-04-18",1]
[76,13,"2023-04-18","2023-04-19",1]
[77,14,"2023-04-19","2023-04-20",1]
[78,15,"2023-04-20","2023-04-21",1]
[79,16,"2023-04-21","2023-04-24",3]
[80,17,"2023-04-24","2023-04-25",1]
[81,18,"2023-04-25","2023-04-26",1]
[82,19,"2023-04-26","2023-04-27",1]
[83,20,"2023-04-27","2023-04-28",1]
[84,21,"2023-04-28","2023-05-01",3]
[85,1,"2023-05-01","2023-05-02",1]
[86,2,"2023-05-02","2023-05-03",1]
[87,3,"2023-05-03","2023-05-04",1]
[88,4,"2023-05-04","2023-05-05",1]
[89,5,"2023-05-05","2023-05-08",3]
[90,6,"2023-05-08","2023-05-09",1]
[91,7,"2023-05-09","2023-05-10",1]
[92,8,"2023-05-10","2023-05-11",1]
[93,9,"2023-05-11","2023-05-12",1]
[94,10,"2023-05-12","2023-05-15",3]
[95,11,"2023-05-15","2023-05-16",1]
[96,12,"2023-05-16","2023-05-17",1]
[97,13,"2023-05-17","2023-05-18",1]
[98,14,"2023-05-18","2023-05-19",1]
[99,15,"2023-05-19","2023-05-22",3]
[100,16,"2023-05-22","2023-05-23",1]
[101,17,"2023-05-23","2023-05-24",1]
[102,18,"2023-05-24","2023-05-25",1]
[103,19,"2023-05-25","2023-05-26",1]
[104,20,"2023-05-26","2023-05-30",4]
[105,21,"2023-05-30","2023-05-31",1]
[106,1,"2023-05-31","2023-06-01",1]
[107,2,"2023-06-01","2023-06-02",1]
[108,3,"2023-06-02","2023-06-05",3]
[109,4,"2023-06-05","2023-06-06",1]
[110,5,"2023-06-06","2023-06-07",1]
[111,6,"2023-06-07","2023-06-08",1]
[112,7,"2023-06-08","2023-06-09",1]
[113,8,"2023-06-09","2023-06-12",3]
[114,9,"2023-06-12","2023-06-13",1]
[115,10,"2023-06-13","2023-06-14",1]
[116,11,"2023-06-14","2023-06-15",1]
[117,12,"2023-06-15","2023-06-16",1]
[118,13,"2023-06-16","2023-06-19",3]
[119,14,"2023-06-19","2023-06-20",1]
[120,15,"2023-06-20","2023-06-21",1]
[121,16,"2023-06-21","2023-06-22",1]
[122,17,"2023-06-22","2023-06-23",1]
[123,18,"2023-06-23","2023-06-26",3]
[124,19,"2023-06-26","2023-06-27",1]
[125,20,"2023-06-27","2023-06-28",1]
[126,21,"2023-06-28","2023-06-29",1]
[127,1,"2023-06-29","2023-06-30",1]
[128,2,"2023-06-30","2023-07-03",3]
[{"$f":"A142+1","v":129},3,"2023-07-03","2023-07-05",{"$f":"D143-C143","v":2}]
[130,4,"2023-07-05","2023-07-06",1]
[131,5,"2023-07-06","2023-07-07",1]
[132,6,"2023-07-07","2023-07-10",3]
[133,7,"2023-07-10","2023-07-11",1]
[134,8,"2023-07-11","2023-07-12",1]
[135,9,"2023-07-12","2023-07-13",1]
[136,10,"2023-07-13","2023-07-14",1]
[137,11,"2023-07-14","2023-07-17",3]
[138,12,"2023-07-17","2023-07-18",1]
[139,13,"2023-07-18","2023-07-19",1]
[140,14,"2023-07-19","2023-07-20",1]
[141,15,"2023-07-20","2023-07-21",1]
[142,16,"2023-07-21","2023-07-24",3]
[143,17,"2023-07-24","2023-07-25",1]
[144,18,"2023-07-25","2023-07-26",1]
[145,19,"2023-07-26","2023-07-27",1]
[146,20,"2023-07-27","2023-07-28",1]
[147,21,"2023-07-28","2023-07-31",3]
[148,1,"2023-07-31","2023-08-01",1]
[149,2,"2023-08-01","2023-08-02",1]
[150,3,"2023-08-02","2023-08-03",1]
[151,4,"2023-08-03","2023-08-04",1]
[152,5,"2023-08-04","2023-08-07",3]
[153,6,"2023-08-07","2023-08-08",1]
[154,7,"2023-08-08","2023-08-09",1]
[155,8,"2023-08-09","2023-08-10",1]
[156,9,"2023-08-10","2023-08-11",1]
[157,10,"2023-08-11","2023-08-14",3]
[158,11,"2023-08-14","2023-08-15",1]
[159,12,"2023-08-15","2023-08-16",1]
[160,13,"2023-08-16","2023-08-17",1]
[161,14,"2023-08-17","2023-08-18",1]
[162,15,"2023-08-18","2023-08-21",3]
[163,16,"2023-08-21","2023-08-22",1]
[164,17,"2023-08-22","2023-08-23",1]
[165,18,"2023-08-23","2023-08-24",1]
[166,19,"2023-08-24","2023-08-25",1]
[167,20,"2023-08-25","2023-08-28",3]
[168,21,"2023-08-28","2023-08-29",1]
[169,1,"2023-08-29","2023-08-30",1]
[170,2,"2023-08-30","2023-08-31",1]
[171,3,"2023-08-31","2023-09-01",1]
[172,4,"2023-09-01","2023-09-05",4]
[173,5,"2023-09-05","2023-09-06",1]
[174,6,"2023-09-06","2023-09-07",1]
[175,7,"2023-09-07","2023-09-08",1]
[176,8,"2023-09-08","2023-09-11",3]
[177,9,"2023-09-11","2023-09-12",1]
[178,10,"2023-09-12","2023-09-13",1]
[179,11,"2023-09-13","2023-09-14",1]
[180,12,"2023-09-14","2023-09-15",1]
[181,13,"2023-09-15","2023-09-18",3]
[182,14,"2023-09-18","2023-09-19",1]
[183,15,"2023-09-19","2023-09-20",1]
[184,16,"2023-09-20","2023-09-21",1]
[185,17,"2023-09-21","2023-09-22",1]
[186,18,"2023-09-22","2023-09-25",3]
[187,19,"2023-09-25","2023-09-26",1]
[188,20,"2023-09-26","2023-09-27",1]
[189,21,"2023-09-27","2023-09-28",1]
[190,1,"2023-09-28","2023-09-29",1]
[191,2,"2023-09-29","2023-10-02",3]
[192,3,"2023-10-02","2023-10-03",1]
[{"$f":"A206+1","v":193},4,"2023-10-03","2023-10-04",{"$f":"D207-C207","v":1}]
[194,5,"2023-10-04","2023-10-05",1]
[195,6,"2023-10-05","2023-10-06",1]
[196,7,"2023-10-06","2023-10-09",3]
[197,8,"2023-10-09","2023-10-10",1]
[198,9,"2023-10-10","2023-10-11",1]
[199,10,"2023-10-11","2023-10-12",1]
[200,11,"2023-10-12","2023-10-13",1]
[201,12,"2023-10-13","2023-10-16",3]
[202,13,"2023-10-16","2023-10-17",1]
[203,14,"2023-10-17","2023-10-18",1]
[204,15,"2023-10-18","2023-10-19",1]
[205,16,"2023-10-19","2023-10-20",1]
[206,17,"2023-10-20","2023-10-23",3]
[207,18,"2023-10-23","2023-10-24",1]
[208,19,"2023-10-24","2023-10-25",1]
[209,20,"2023-10-25","2023-10-26",1]
[210,21,"2023-10-26","2023-10-27",1]
[211,1,"2023-10-27","2023-10-30",3]
[212,2,"2023-10-30","2023-10-31",1]
[213,3,"2023-10-31","2023-11-01",1]
[214,4,"2023-11-01","2023-11-02",1]
[215,5,"2023-11-02","2023-11-03",1]
[216,6,"2023-11-03","2023-11-06",3]
[217,7,"2023-11-06","2023-11-07",1]
[218,8,"2023-11-07","2023-11-08",1]
[219,9,"2023-11-08","2023-11-09",1]
[220,10,"2023-11-09","2023-11-10",1]
[221,11,"2023-11-10","2023-11-13",3]
[222,12,"2023-11-13","2023-11-14",1]
[223,13,"2023-11-14","2023-11-15",1]
[224,14,"2023-11-15","2023-11-16",1]
[225,15,"2023-11-16","2023-11-17",1]
[226,16,"2023-11-17","2023-11-20",3]
[227,17,"2023-11-20","2023-11-21",1]
[228,18,"2023-11-21","2023-11-22",1]
[229,19,"2023-11-22","2023-11-27",5]
[230,20,"2023-11-27","2023-11-28",1]
[231,21,"2023-11-28","2023-11-29",1]
[232,1,"2023-11-29","2023-11-30",1]
[233,2,"2023-11-30","2023-12-01",1]
[234,3,"2023-12-01","2023-12-04",3]
[235,4,"2023-12-04","2023-12-05",1]
[236,5,"2023-12-05","2023-12-06",1]
[237,6,"2023-12-06","2023-12-07",1]
[238,7,"2023-12-07","2023-12-08",1]
[239,8,"2023-12-08","2023-12-11",3]
[240,9,"2023-12-11","2023-12-12",1]
[241,10,"2023-12-12","2023-12-13",1]
[242,11,"2023-12-13","2023-12-14",1]
[243,12,"2023-12-14","2023-12-15",1]
[244,13,"2023-12-15","2023-12-18",3]
[245,14,"2023-12-18","2023-12-19",1]
[246,15,"2023-12-19","2023-12-20",1]
[247,16,"2023-12-20","2023-12-21",1]
[248,17,"2023-12-21","2023-12-26",5]
[249,18,"2023-12-26","2023-12-27",1]
[250,19,"2023-12-27","2023-12-28",1]
[251,20,"2023-12-28","2023-12-29",1]
[252,21,"2023-12-29","2024-01-02",4]
[253,"AVERAGE BILLING LAG",null,null,{"$f":"AVERAGE(E15:E266)","v":1.4603174603174602}]

{"sheet":"(WP) 3c Bill Lag GTS","index":33,"n_rows":1156,"n_cols":6,"rows_kept":1156,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,0,2,5],[3,0,3,5],[4,0,4,5],[1,0,1,5]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["BILLING LAG CALCULATION - GTS"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,"(WORKPAPER) SHEET 3c"]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","Meter Reading","Billing",null,"Total Billing","Weighted"]
["No.","Date","Date","Days","Amount","Amount"]
[null,"(1)","(2)","(3)=(2)-(1)","(4)","(5)"]
[]
[{"$f":"A14+1","v":1},"2023-01-04","2023-02-10",{"$f":"C15-B15","v":37},7505.71,{"$f":"E15*D15","v":277711.27}]
[2,"2023-01-05","2023-02-10",36,10673.91,384260.76]
[3,"2023-01-06","2023-02-10",35,4122.68,144293.80000000002]
[4,"2023-01-09","2023-02-10",32,3569.33,114218.56]
[5,"2023-01-10","2023-02-10",31,337.93,10475.83]
[6,"2023-01-10","2023-02-10",31,6544.29,202872.99]
[7,"2023-01-11","2023-02-10",30,566.26,16987.8]
[8,"2023-01-11","2023-02-10",30,1039.33,31179.899999999998]
[9,"2023-01-11","2023-02-10",30,4860.4799999999996,145814.39999999999]
[10,"2023-01-11","2023-02-10",30,5227.21,156816.29999999999]
[11,"2023-01-11","2023-02-10",30,6210.21,186306.3]
[12,"2023-01-12","2023-02-10",29,3358.84,97406.36]
[13,"2023-01-17","2023-02-10",24,83.71,2009.04]
[14,"2023-01-23","2023-02-10",18,1278.6600000000001,23015.88]
[15,"2023-01-23","2023-02-10",18,6537.89,117682.02]
[16,"2023-01-27","2023-02-10",14,1797.35,25162.899999999998]
[17,"2023-01-30","2023-02-10",11,5523.61,60759.71]
[18,"2023-02-01","2023-02-10",9,63.93,575.37]
[19,"2023-02-01","2023-02-10",9,260.11,2340.9900000000002]
[20,"2023-02-01","2023-02-10",9,310.52999999999997,2794.7699999999995]
[21,"2023-02-01","2023-02-10",9,1418.16,12763.44]
[22,"2023-02-01","2023-02-10",9,1488.73,13398.57]
[23,"2023-02-01","2023-02-10",9,2365.52,21289.68]
[24,"2023-02-01","2023-02-10",9,3050.52,27454.68]
[25,"2023-02-01","2023-02-10",9,3339.31,30053.79]
[26,"2023-02-01","2023-02-10",9,3531.3,31781.7]
[27,"2023-02-01","2023-02-10",9,3982.3,35840.700000000004]
[28,"2023-02-01","2023-02-10",9,3982.3,35840.700000000004]
[29,"2023-02-01","2023-02-10",9,3982.3,35840.700000000004]
[30,"2023-02-01","2023-02-10",9,3982.3,35840.700000000004]
[31,"2023-02-01","2023-02-10",9,3982.3,35840.700000000004]
[32,"2023-02-01","2023-02-10",9,3982.3,35840.700000000004]
[33,"2023-02-01","2023-02-10",9,4202.97,37826.730000000003]
[34,"2023-02-01","2023-02-10",9,4558.8500000000004,41029.65]
[35,"2023-02-01","2023-02-10",9,4712.92,42416.28]
[36,"2023-02-01","2023-02-10",9,4894.46,44050.14]
[37,"2023-02-01","2023-02-10",9,5617.95,50561.549999999996]
[38,"2023-02-01","2023-02-10",9,5755.55,51799.950000000004]
[39,"2023-02-01","2023-02-10",9,5805.91,52253.19]
[40,"2023-02-01","2023-02-10",9,5816.55,52348.950000000004]
[41,"2023-02-01","2023-02-10",9,5930.75,53376.75]
[42,"2023-02-01","2023-02-10",9,5931.46,53383.14]
[43,"2023-02-01","2023-02-10",9,6445.7,58011.299999999996]
[44,"2023-02-01","2023-02-10",9,6501,58509]
[45,"2023-02-01","2023-02-10",9,6582.59,59243.31]
[46,"2023-02-01","2023-02-10",9,6704.98,60344.819999999992]
[47,"2023-02-01","2023-02-10",9,6858.51,61726.590000000004]
[48,"2023-02-01","2023-02-10",9,7001.08,63009.72]
[49,"2023-02-01","2023-02-10",9,7059.24,63533.159999999996]
[50,"2023-02-01","2023-02-10",9,7118.82,64069.38]
[51,"2023-02-01","2023-02-10",9,7125.21,64126.89]
[52,"2023-02-01","2023-02-10",9,7129.7,64167.299999999996]
[53,"2023-02-01","2023-02-10",9,7155,64395]
[54,"2023-02-01","2023-02-10",9,7199.68,64797.120000000003]
[55,"2023-02-01","2023-02-10",9,7259.27,65333.430000000008]
[56,"2023-02-01","2023-02-10",9,7277.71,65499.39]
[57,"2023-02-01","2023-02-10",9,7372.04,66348.36]
[58,"2023-02-01","2023-02-10",9,7443.68,66993.119999999995]
[59,"2023-02-01","2023-02-10",9,7450.07,67050.63]
[60,"2023-02-01","2023-02-10",9,7462.84,67165.56]
[61,"2023-02-01","2023-02-10",9,7493.34,67440.06]
[62,"2023-02-01","2023-02-10",9,7605.4,68448.599999999991]
[63,"2023-02-01","2023-02-10",9,7660.02,68940.180000000008]
[64,"2023-02-01","2023-02-10",9,7888.42,70995.78]
[{"$f":"A78+1","v":65},"2023-02-01","2023-02-10",{"$f":"C79-B79","v":9},7911.5,{"$f":"E79*D79","v":71203.5}]
[66,"2023-02-01","2023-02-10",9,8382.09,75438.81]
[67,"2023-02-01","2023-02-10",9,8482.81,76345.289999999994]
[68,"2023-02-01","2023-02-10",9,8499.1200000000008,76492.08]
[69,"2023-02-01","2023-02-10",9,8636.02,77724.180000000008]
[70,"2023-02-01","2023-02-10",9,8819.73,79377.569999999992]
[71,"2023-02-01","2023-02-10",9,8828.24,79454.16]
[72,"2023-02-01","2023-02-10",9,8966.5499999999993,80698.95]
[73,"2023-02-01","2023-02-10",9,10054.620000000001,90491.58]
[74,"2023-02-01","2023-02-10",9,10268.83,92419.47]
[75,"2023-02-01","2023-02-10",9,10384.44,93459.96]
[76,"2023-02-01","2023-02-10",9,11161.13,100450.17]
[77,"2023-02-01","2023-02-10",9,11507.97,103571.73]
[78,"2023-02-01","2023-02-10",9,11592.38,104331.42]
[79,"2023-02-01","2023-02-10",9,12258.41,110325.69]
[80,"2023-02-01","2023-02-10",9,13421.66,120794.94]
[81,"2023-02-01","2023-02-10",9,13637.75,122739.75]
[82,"2023-02-01","2023-02-10",9,14375.67,129381.03]
[83,"2023-02-01","2023-02-10",9,14965.1,134685.9]
[84,"2023-02-01","2023-02-10",9,15254.78,137293.02000000002]
[85,"2023-02-01","2023-02-10",9,16447.54,148027.86000000002]
[86,"2023-02-01","2023-02-10",9,16605,149445]
[87,"2023-02-01","2023-02-10",9,17733.5,159601.5]
[88,"2023-02-01","2023-02-10",9,19872.75,178854.75]
[89,"2023-02-01","2023-02-10",9,19889.060000000001,179001.54]
[90,"2023-02-01","2023-02-10",9,20768.59,186917.31]
[91,"2023-02-01","2023-02-10",9,21777.22,195994.98]
[92,"2023-02-01","2023-02-10",9,25361.119999999999,228250.08]
[93,"2023-02-01","2023-02-10",9,27432.35,246891.15]
[94,"2023-02-01","2023-02-10",9,32057.71,288519.39]
[95,"2023-02-01","2023-02-10",9,55852.58,502673.22000000003]
[96,"2023-02-01","2023-02-10",9,60615.43,545538.87]
[97,"2023-02-01","2023-02-10",9,78193.81,703744.29]
[98,"2023-02-01","2023-02-10",9,78320.72,704886.48]
[99,"2023-02-02","2023-03-09",35,6902.45,241585.75]
[100,"2023-02-03","2023-03-09",34,8920.5499999999993,303298.69999999995]
[101,"2023-02-06","2023-03-09",31,4452.5200000000004,138028.12000000002]
[102,"2023-02-07","2023-03-09",30,2855.4,85662]
[103,"2023-02-08","2023-03-09",29,337.93,9799.9699999999993]
[104,"2023-02-08","2023-03-09",29,6374.77,184868.33000000002]
[105,"2023-02-09","2023-03-09",28,566.26,15855.279999999999]
[106,"2023-02-09","2023-03-09",28,4294.1099999999997,120235.07999999999]
[107,"2023-02-09","2023-03-09",28,4391.76,122969.28]
[108,"2023-02-09","2023-03-09",28,6112.33,171145.24]
[109,"2023-02-10","2023-03-09",27,3367.52,90923.04]
[110,"2023-02-21","2023-03-09",16,1278.6600000000001,20458.560000000001]
[111,"2023-02-21","2023-03-09",16,5331.37,85301.92]
[112,"2023-02-27","2023-03-09",10,2207.66,22076.6]
[113,"2023-02-28","2023-03-09",9,5470.41,49233.69]
[114,"2023-03-01","2023-03-09",8,63.93,511.44]
[115,"2023-03-01","2023-03-09",8,260.11,2080.88]
[116,"2023-03-01","2023-03-09",8,310.52999999999997,2484.2399999999998]
[117,"2023-03-01","2023-03-09",8,1169.1600000000001,9353.2800000000007]
[118,"2023-03-01","2023-03-09",8,1488.73,11909.84]
[119,"2023-03-01","2023-03-09",8,2176.65,17413.2]
[120,"2023-03-01","2023-03-09",8,2365.52,18924.16]
[121,"2023-03-01","2023-03-09",8,3050.52,24404.16]
[122,"2023-03-01","2023-03-09",8,3163.43,25307.439999999999]
[123,"2023-03-01","2023-03-09",8,3866.62,30932.959999999999]
[124,"2023-03-01","2023-03-09",8,3923.04,31384.32]
[125,"2023-03-01","2023-03-09",8,3982.3,31858.400000000001]
[126,"2023-03-01","2023-03-09",8,3982.3,31858.400000000001]
[127,"2023-03-01","2023-03-09",8,3982.3,31858.400000000001]
[128,"2023-03-01","2023-03-09",8,3982.3,31858.400000000001]
[{"$f":"A142+1","v":129},"2023-03-01","2023-03-09",{"$f":"C143-B143","v":8},3982.3,{"$f":"E143*D143","v":31858.400000000001}]
[130,"2023-03-01","2023-03-09",8,3985.14,31881.119999999999]
[131,"2023-03-01","2023-03-09",8,4000.74,32005.919999999998]
[132,"2023-03-01","2023-03-09",8,4430.82,35446.559999999998]
[133,"2023-03-01","2023-03-09",8,4443.84,35550.720000000001]
[134,"2023-03-01","2023-03-09",8,4813.6000000000004,38508.800000000003]
[135,"2023-03-01","2023-03-09",8,4927.75,39422]
[136,"2023-03-01","2023-03-09",8,5062.29,40498.32]
[137,"2023-03-01","2023-03-09",8,5342.03,42736.24]
[138,"2023-03-01","2023-03-09",8,5400.19,43201.52]
[139,"2023-03-01","2023-03-09",8,5493.11,43944.88]
[140,"2023-03-01","2023-03-09",8,5562.62,44500.959999999999]
[141,"2023-03-01","2023-03-09",8,5592.41,44739.28]
[142,"2023-03-01","2023-03-09",8,5622.91,44983.28]
[143,"2023-03-01","2023-03-09",8,6045.51,48364.08]
[144,"2023-03-01","2023-03-09",8,6166.94,49335.519999999997]
[145,"2023-03-01","2023-03-09",8,6181.84,49454.720000000001]
[146,"2023-03-01","2023-03-09",8,6203.12,49624.959999999999]
[147,"2023-03-01","2023-03-09",8,6398.18,51185.440000000002]
[148,"2023-03-01","2023-03-09",8,6418.75,51350]
[149,"2023-03-01","2023-03-09",8,6532.94,52263.519999999997]
[150,"2023-03-01","2023-03-09",8,6563.44,52507.519999999997]
[151,"2023-03-01","2023-03-09",8,6615.22,52921.760000000002]
[152,"2023-03-01","2023-03-09",8,6669.84,53358.720000000001]
[153,"2023-03-01","2023-03-09",8,6698.21,53585.68]
[154,"2023-03-01","2023-03-09",8,6776.23,54209.84]
[155,"2023-03-01","2023-03-09",8,6802.48,54419.839999999997]
[156,"2023-03-01","2023-03-09",8,6935.12,55480.959999999999]
[157,"2023-03-01","2023-03-09",8,7030.87,56246.96]
[158,"2023-03-01","2023-03-09",8,7159.25,57274]
[159,"2023-03-01","2023-03-09",8,7179.12,57432.959999999999]
[160,"2023-03-01","2023-03-09",8,7191.17,57529.36]
[161,"2023-03-01","2023-03-09",8,7362.82,58902.559999999998]
[162,"2023-03-01","2023-03-09",8,7457.87,59662.96]
[163,"2023-03-01","2023-03-09",8,7580.58,60644.639999999999]
[164,"2023-03-01","2023-03-09",8,7862.88,62903.040000000001]
[165,"2023-03-01","2023-03-09",8,8033.11,64264.88]
[166,"2023-03-01","2023-03-09",8,8044.46,64355.68]
[167,"2023-03-01","2023-03-09",8,8252.2900000000009,66018.320000000007]
[168,"2023-03-01","2023-03-09",8,8495.58,67964.639999999999]
[169,"2023-03-01","2023-03-09",8,8852.35,70818.8]
[170,"2023-03-01","2023-03-09",8,8953.7800000000007,71630.240000000005]
[171,"2023-03-01","2023-03-09",8,9455.26,75642.080000000002]
[172,"2023-03-01","2023-03-09",8,9493.43,75947.44]
[173,"2023-03-01","2023-03-09",8,9762.69,78101.52]
[174,"2023-03-01","2023-03-09",8,10143.280000000001,81146.240000000005]
[175,"2023-03-01","2023-03-09",8,10373.09,82984.72]
[176,"2023-03-01","2023-03-09",8,10535.52,84284.160000000003]
[177,"2023-03-01","2023-03-09",8,12679.03,101432.24]
[178,"2023-03-01","2023-03-09",8,13154.26,105234.08]
[179,"2023-03-01","2023-03-09",8,13220.93,105767.44]
[180,"2023-03-01","2023-03-09",8,14530.3,116242.4]
[181,"2023-03-01","2023-03-09",8,15468.7,123749.6]
[182,"2023-03-01","2023-03-09",8,15855.98,126847.84]
[183,"2023-03-01","2023-03-09",8,16471.650000000001,131773.20000000001]
[184,"2023-03-01","2023-03-09",8,17112.86,136902.88]
[185,"2023-03-01","2023-03-09",8,18608.78,148870.24]
[186,"2023-03-01","2023-03-09",8,20099.72,160797.76000000001]
[187,"2023-03-01","2023-03-09",8,21474.35,171794.8]
[188,"2023-03-01","2023-03-09",8,24185.29,193482.32]
[189,"2023-03-01","2023-03-09",8,24325.02,194600.16]
[190,"2023-03-01","2023-03-09",8,31730.23,253841.84]
[191,"2023-03-01","2023-03-09",8,45025.78,360206.24]
[192,"2023-03-01","2023-03-09",8,60923.15,487385.2]
[{"$f":"A206+1","v":193},"2023-03-01","2023-03-09",{"$f":"C207-B207","v":8},70393.69,{"$f":"E207*D207","v":563149.52}]
[194,"2023-03-01","2023-03-09",8,73690.679999999993,589525.43999999994]
[195,"2023-03-03","2023-04-11",39,5348.73,208600.46999999997]
[196,"2023-03-06","2023-04-11",36,8744.7800000000007,314812.08]
[197,"2023-03-07","2023-04-11",35,3851.43,134800.04999999999]
[198,"2023-03-08","2023-04-11",34,2581.98,87787.32]
[199,"2023-03-10","2023-04-11",32,566.23,18119.36]
[200,"2023-03-10","2023-04-11",32,3742.93,119773.75999999999]
[201,"2023-03-10","2023-04-11",32,3883.98,124287.36]
[202,"2023-03-10","2023-04-11",32,5739.95,183678.4]
[203,"2023-03-13","2023-04-11",29,2994.28,86834.12000000001]
[204,"2023-03-21","2023-04-11",21,337.91,7096.1100000000006]
[205,"2023-03-21","2023-04-11",21,6907.45,145056.44999999998]
[206,"2023-03-21","2023-04-11",21,9492.02,199332.42]
[207,"2023-03-22","2023-04-11",20,1278.58,25571.599999999999]
[208,"2023-03-22","2023-04-11",20,4417.8,88356]
[209,"2023-03-28","2023-04-11",14,1923.78,26932.92]
[210,"2023-03-29","2023-04-11",13,5485.31,71309.03]
[211,"2023-04-01","2023-04-11",10,63.93,639.29999999999995]
[212,"2023-04-01","2023-04-11",10,260.37,2603.6999999999998]
[213,"2023-04-01","2023-04-11",10,310.51,3105.1]
[214,"2023-04-01","2023-04-11",10,1244.07,12440.699999999999]
[215,"2023-04-01","2023-04-11",10,1488.63,14886.300000000001]
[216,"2023-04-01","2023-04-11",10,2157.56,21575.599999999999]
[217,"2023-04-01","2023-04-11",10,2365.37,23653.699999999997]
[218,"2023-04-01","2023-04-11",10,2928.56,29285.599999999999]
[219,"2023-04-01","2023-04-11",10,3050.32,30503.200000000001]
[220,"2023-04-01","2023-04-11",10,3982.3,39823]
[221,"2023-04-01","2023-04-11",10,3982.3,39823]
[222,"2023-04-01","2023-04-11",10,3982.3,39823]
[223,"2023-04-01","2023-04-11",10,4111.3900000000003,41113.9]
[224,"2023-04-01","2023-04-11",10,4148.72,41487.200000000004]
[225,"2023-04-01","2023-04-11",10,4257.22,42572.200000000004]
[226,"2023-04-01","2023-04-11",10,4817.08,48170.8]
[227,"2023-04-01","2023-04-11",10,4973.1899999999996,49731.899999999994]
[228,"2023-04-01","2023-04-11",10,5040.58,50405.8]
[229,"2023-04-01","2023-04-11",10,5056.18,50561.8]
[230,"2023-04-01","2023-04-11",10,5167.07,51670.7]
[231,"2023-04-01","2023-04-11",10,5270.61,52706.1]
[232,"2023-04-01","2023-04-11",10,5382.46,53824.6]
[233,"2023-04-01","2023-04-11",10,5407.28,54072.799999999996]
[234,"2023-04-01","2023-04-11",10,5549.85,55498.5]
[235,"2023-04-01","2023-04-11",10,5717.63,57176.3]
[236,"2023-04-01","2023-04-11",10,5877.55,58775.5]
[237,"2023-04-01","2023-04-11",10,5888.9,58889]
[238,"2023-04-01","2023-04-11",10,5968.34,59683.4]
[239,"2023-04-01","2023-04-11",10,6127.22,61272.200000000004]
[240,"2023-04-01","2023-04-11",10,6162.48,61624.799999999996]
[241,"2023-04-01","2023-04-11",10,6257.73,62577.299999999996]
[242,"2023-04-01","2023-04-11",10,6334.49,63344.899999999994]
[243,"2023-04-01","2023-04-11",10,6357.75,63577.5]
[244,"2023-04-01","2023-04-11",10,6453.5,64535]
[245,"2023-04-01","2023-04-11",10,6459.88,64598.8]
[246,"2023-04-01","2023-04-11",10,6496.06,64960.600000000006]
[247,"2023-04-01","2023-04-11",10,6564.15,65641.5]
[248,"2023-04-01","2023-04-11",10,6589.69,65896.899999999994]
[249,"2023-04-01","2023-04-11",10,6632.24,66322.399999999994]
[250,"2023-04-01","2023-04-11",10,6674.6,66746]
[251,"2023-04-01","2023-04-11",10,6682.61,66826.099999999991]
[252,"2023-04-01","2023-04-11",10,6742.9,67429]
[253,"2023-04-01","2023-04-11",10,6749.28,67492.800000000003]
[254,"2023-04-01","2023-04-11",10,6993.28,69932.800000000003]
[255,"2023-04-01","2023-04-11",10,6999.66,69996.600000000006]
[256,"2023-04-01","2023-04-12",11,7033,77363]
[{"$f":"A270+1","v":257},"2023-04-01","2023-04-11",{"$f":"C271-B271","v":10},7247.21,{"$f":"E271*D271","v":72472.100000000006}]
[258,"2023-04-01","2023-04-11",10,7384.1,73841]
[259,"2023-04-01","2023-04-11",10,7563.56,75635.600000000006]
[260,"2023-04-01","2023-04-11",10,7625.26,76252.600000000006]
[261,"2023-04-01","2023-04-11",10,7625.26,76252.600000000006]
[262,"2023-04-01","2023-04-12",11,7778.47,85563.17]
[263,"2023-04-01","2023-04-11",10,7826.71,78267.100000000006]
[264,"2023-04-01","2023-04-11",10,8083.47,80834.7]
[265,"2023-04-01","2023-04-11",10,8226.0400000000009,82260.400000000009]
[266,"2023-04-01","2023-04-11",10,8287.0400000000009,82870.400000000009]
[267,"2023-04-01","2023-04-11",10,8992.7999999999993,89928]
[268,"2023-04-01","2023-04-11",10,9189.27,91892.700000000012]
[269,"2023-04-01","2023-04-11",10,9638.9699999999993,96389.7]
[270,"2023-04-01","2023-04-11",10,10212.08,102120.8]
[271,"2023-04-01","2023-04-11",10,10575.24,105752.4]
[272,"2023-04-01","2023-04-11",10,10995.15,109951.5]
[273,"2023-04-01","2023-04-11",10,11562.59,115625.9]
[274,"2023-04-01","2023-04-11",10,11819.36,118193.60000000001]
[275,"2023-04-01","2023-04-11",10,14169.27,141692.70000000001]
[276,"2023-04-01","2023-04-11",10,14958.01,149580.1]
[277,"2023-04-01","2023-04-11",10,15571.55,155715.5]
[278,"2023-04-01","2023-04-11",10,15699.94,156999.4]
[279,"2023-04-01","2023-04-11",10,16784.46,167844.59999999998]
[280,"2023-04-01","2023-04-11",10,16836.939999999999,168369.4]
[281,"2023-04-01","2023-04-11",10,17740.59,177405.9]
[282,"2023-04-01","2023-04-11",10,19424.47,194244.7]
[283,"2023-04-01","2023-04-11",10,22479.43,224794.3]
[284,"2023-04-01","2023-04-11",10,22812.09,228120.9]
[285,"2023-04-01","2023-04-11",10,25806.799999999999,258068]
[286,"2023-04-01","2023-04-11",10,26030.080000000002,260300.80000000002]
[287,"2023-04-01","2023-04-11",10,33057.199999999997,330572]
[288,"2023-04-01","2023-04-11",10,48357,483570]
[289,"2023-04-01","2023-04-11",10,63161.279999999999,631612.80000000005]
[290,"2023-04-01","2023-04-11",10,70454.02,704540.20000000007]
[291,"2023-04-01","2023-04-11",10,80611.59,806115.89999999991]
[292,"2023-04-03","2023-05-09",36,5789.24,208412.63999999998]
[293,"2023-04-04","2023-05-09",35,8434.4699999999993,295206.44999999995]
[294,"2023-04-05","2023-05-09",34,4135.7,140613.79999999999]
[295,"2023-04-06","2023-05-09",33,2853.23,94156.59]
[296,"2023-04-11","2023-05-09",28,566.23,15854.44]
[297,"2023-04-11","2023-05-09",28,1351.53,37842.839999999997]
[298,"2023-04-11","2023-05-09",28,4639.1400000000003,129895.92000000001]
[299,"2023-04-11","2023-05-09",28,5066.63,141865.64000000001]
[300,"2023-04-11","2023-05-09",28,5146.97,144115.16]
[301,"2023-04-12","2023-05-09",27,3020.32,81548.639999999999]
[302,"2023-04-21","2023-05-09",18,1278.58,23014.44]
[303,"2023-04-21","2023-05-09",18,1957.18,35229.24]
[304,"2023-04-27","2023-05-09",12,1890.39,22684.68]
[305,"2023-04-28","2023-05-09",11,5561.91,61181.009999999995]
[306,"2023-05-01","2023-05-09",8,63.93,511.44]
[307,"2023-05-01","2023-05-09",8,310.51,2484.08]
[308,"2023-05-01","2023-05-09",8,518.29999999999995,4146.3999999999996]
[309,"2023-05-01","2023-05-09",8,1205.31,9642.48]
[310,"2023-05-01","2023-05-09",8,1248.69,9989.52]
[311,"2023-05-01","2023-05-09",8,1488.63,11909.04]
[312,"2023-05-01","2023-05-09",8,1606.51,12852.08]
[313,"2023-05-01","2023-05-09",8,2365.37,18922.96]
[314,"2023-05-01","2023-05-09",8,2581.98,20655.84]
[315,"2023-05-01","2023-05-09",8,2922.67,23381.360000000001]
[316,"2023-05-01","2023-05-09",8,2929.86,23438.880000000001]
[317,"2023-05-01","2023-05-09",8,2955.22,23641.759999999998]
[318,"2023-05-01","2023-05-09",8,3050.32,24402.560000000001]
[319,"2023-05-01","2023-05-09",8,3326.29,26610.32]
[320,"2023-05-01","2023-05-09",8,4041.17,32329.360000000001]
[{"$f":"A334+1","v":321},"2023-05-01","2023-05-09",{"$f":"C335-B335","v":8},4094.47,{"$f":"E335*D335","v":32755.759999999998}]
[322,"2023-05-01","2023-05-09",8,4235.5200000000004,33884.160000000003]
[323,"2023-05-01","2023-05-09",8,4530.6400000000003,36245.120000000003]
[324,"2023-05-01","2023-05-09",8,4781.68,38253.440000000002]
[325,"2023-05-01","2023-05-09",8,4970.3500000000004,39762.800000000003]
[326,"2023-05-01","2023-05-09",8,5032.7700000000004,40262.160000000003]
[327,"2023-05-01","2023-05-09",8,5076.04,40608.32]
[328,"2023-05-01","2023-05-09",8,5100.87,40806.959999999999]
[329,"2023-05-01","2023-05-09",8,5117.8900000000003,40943.120000000003]
[330,"2023-05-01","2023-05-09",8,5149.1000000000004,41192.800000000003]
[331,"2023-05-01","2023-05-09",8,5195.2,41561.599999999999]
[332,"2023-05-01","2023-05-09",8,5342.74,42741.919999999998]
[333,"2023-05-01","2023-05-09",8,5457.64,43661.120000000003]
[334,"2023-05-01","2023-05-09",8,5503.75,44030]
[335,"2023-05-01","2023-05-09",8,5559.56,44476.480000000003]
[336,"2023-05-01","2023-05-09",8,5679.65,45437.2]
[337,"2023-05-01","2023-05-09",8,5683.2,45465.599999999999]
[338,"2023-05-01","2023-05-09",8,5756.26,46050.080000000002]
[339,"2023-05-01","2023-05-09",8,5938.55,47508.4]
[340,"2023-05-01","2023-05-09",8,5949.19,47593.52]
[341,"2023-05-01","2023-05-09",8,5971.89,47775.12]
[342,"2023-05-01","2023-05-09",8,6110.91,48887.28]
[343,"2023-05-01","2023-05-09",8,6111.62,48892.959999999999]
[344,"2023-05-01","2023-05-09",8,6142.12,49136.959999999999]
[345,"2023-05-01","2023-05-09",8,6201.7,49613.599999999999]
[346,"2023-05-01","2023-05-09",8,6300.29,50402.32]
[347,"2023-05-01","2023-05-09",8,6312.35,50498.8]
[348,"2023-05-01","2023-05-09",8,6331.5,50652]
[349,"2023-05-01","2023-05-09",8,6361.29,50890.32]
[350,"2023-05-01","2023-05-09",8,6398.89,51191.12]
[351,"2023-05-01","2023-05-09",8,6465.56,51724.480000000003]
[352,"2023-05-01","2023-05-09",8,6492.51,51940.08]
[353,"2023-05-01","2023-05-09",8,6579.05,52632.4]
[354,"2023-05-01","2023-05-09",8,6591.81,52734.48]
[355,"2023-05-01","2023-05-09",8,6824.47,54595.76]
[356,"2023-05-01","2023-05-09",8,6879.79,55038.32]
[357,"2023-05-01","2023-05-09",8,7113.86,56910.879999999997]
[358,"2023-05-01","2023-05-09",8,7532.35,60258.8]
[359,"2023-05-01","2023-05-09",8,8150.15,65201.2]
[360,"2023-05-01","2023-05-09",8,8348.0400000000009,66784.320000000007]
[361,"2023-05-01","2023-05-09",8,8628.2199999999993,69025.759999999995]
[362,"2023-05-01","2023-05-09",8,8887.82,71102.559999999998]
[363,"2023-05-01","2023-05-09",8,9331.1299999999992,74649.039999999994]
[364,"2023-05-01","2023-05-09",8,9402.77,75222.16]
[365,"2023-05-01","2023-05-09",8,9758.1299999999992,78065.039999999994]
[366,"2023-05-01","2023-05-09",8,10028.370000000001,80226.960000000006]
[367,"2023-05-01","2023-05-09",8,10080.15,80641.2]
[368,"2023-05-01","2023-05-09",8,10207.120000000001,81656.960000000006]
[369,"2023-05-01","2023-05-09",8,10331.620000000001,82652.960000000006]
[370,"2023-05-01","2023-05-09",8,11223.54,89788.32]
[371,"2023-05-01","2023-05-09",8,12535.75,100286]
[372,"2023-05-01","2023-05-09",8,12841.46,102731.68]
[373,"2023-05-01","2023-05-09",8,13018.78,104150.24]
[374,"2023-05-01","2023-05-09",8,15335.36,122682.88]
[375,"2023-05-01","2023-05-09",8,15833.28,126666.24000000001]
[376,"2023-05-01","2023-05-09",8,16762.47,134099.76]
[377,"2023-05-01","2023-05-09",8,18019.349999999999,144154.79999999999]
[378,"2023-05-01","2023-05-09",8,20577.79,164622.32]
[379,"2023-05-01","2023-05-09",8,21797.08,174376.64]
[380,"2023-05-01","2023-05-09",8,22570.93,180567.44]
[381,"2023-05-01","2023-05-09",8,23793.05,190344.4]
[382,"2023-05-01","2023-05-09",8,25021.56,200172.48]
[383,"2023-05-01","2023-05-09",8,43757.47,350059.76]
[384,"2023-05-01","2023-05-09",8,56163.41,449307.28]
[{"$f":"A398+1","v":385},"2023-05-01","2023-05-09",{"$f":"C399-B399","v":8},61968.43,{"$f":"E399*D399","v":495747.44}]
[386,"2023-05-01","2023-05-09",8,65625.06,525000.48]
[387,"2023-05-03","2023-06-09",37,4202.97,155509.89000000001]
[388,"2023-05-04","2023-06-09",36,2801.15,100841.40000000001]
[389,"2023-05-05","2023-06-09",35,3808.03,133281.05000000002]
[390,"2023-05-08","2023-06-09",32,2796.81,89497.919999999998]
[391,"2023-05-10","2023-06-09",30,566.23,16986.900000000001]
[392,"2023-05-10","2023-06-09",30,3159.2,94776]
[393,"2023-05-10","2023-06-09",30,3465.17,103955.1]
[394,"2023-05-10","2023-06-09",30,5107.25,153217.5]
[395,"2023-05-11","2023-06-09",29,2827.19,81988.509999999995]
[396,"2023-05-22","2023-06-09",18,1278.58,23014.44]
[397,"2023-05-22","2023-06-09",18,1570.73,28273.14]
[398,"2023-05-26","2023-06-09",14,1647.06,23058.84]
[399,"2023-05-30","2023-06-09",10,5514.39,55143.9]
[400,"2023-06-01","2023-06-09",8,63.93,511.44]
[401,"2023-06-01","2023-06-09",8,310.51,2484.08]
[402,"2023-06-01","2023-06-09",8,597.98,4783.84]
[403,"2023-06-01","2023-06-09",8,760.46,6083.68]
[404,"2023-06-01","2023-06-09",8,831.02,6648.16]
[405,"2023-06-01","2023-06-09",8,866.15,6929.2]
[406,"2023-06-01","2023-06-09",8,1270.1600000000001,10161.280000000001]
[407,"2023-06-01","2023-06-09",8,1488.63,11909.04]
[408,"2023-06-01","2023-06-09",8,2155.1799999999998,17241.439999999999]
[409,"2023-06-01","2023-06-09",8,2238.67,17909.36]
[410,"2023-06-01","2023-06-09",8,2365.37,18922.96]
[411,"2023-06-01","2023-06-09",8,3050.32,24402.560000000001]
[412,"2023-06-01","2023-06-09",8,3232.98,25863.84]
[413,"2023-06-01","2023-06-09",8,3437.32,27498.560000000001]
[414,"2023-06-01","2023-06-09",8,3564.99,28519.919999999998]
[415,"2023-06-01","2023-06-09",8,4433.41,35467.279999999999]
[416,"2023-06-01","2023-06-09",8,4502.93,36023.440000000002]
[417,"2023-06-01","2023-06-09",8,4507.8900000000003,36063.120000000003]
[418,"2023-06-01","2023-06-09",8,4546.1899999999996,36369.519999999997]
[419,"2023-06-01","2023-06-09",8,4788.0600000000004,38304.480000000003]
[420,"2023-06-01","2023-06-09",8,4808.3999999999996,38467.199999999997]
[421,"2023-06-01","2023-06-09",8,4858.99,38871.919999999998]
[422,"2023-06-01","2023-06-09",8,4916.45,39331.599999999999]
[423,"2023-06-01","2023-06-09",8,5056.18,40449.440000000002]
[424,"2023-06-01","2023-06-09",8,5162.58,41300.639999999999]
[425,"2023-06-01","2023-06-09",8,5211.5200000000004,41692.160000000003]
[426,"2023-06-01","2023-06-09",8,5215.0600000000004,41720.480000000003]
[427,"2023-06-01","2023-06-09",8,5539.92,44319.360000000001]
[428,"2023-06-01","2023-06-09",8,5596.67,44773.36]
[429,"2023-06-01","2023-06-09",8,5693.13,45545.04]
[430,"2023-06-01","2023-06-09",8,5700.62,45604.959999999999]
[431,"2023-06-01","2023-06-09",8,5732.85,45862.8]
[432,"2023-06-01","2023-06-09",8,5780.38,46243.040000000001]
[433,"2023-06-01","2023-06-12",11,5852.72,64379.920000000006]
[434,"2023-06-01","2023-06-09",8,5897.41,47179.28]
[435,"2023-06-01","2023-06-09",8,6111.62,48892.959999999999]
[436,"2023-06-01","2023-06-09",8,6211.63,49693.04]
[437,"2023-06-01","2023-06-09",8,6300.29,50402.32]
[438,"2023-06-01","2023-06-09",8,6310.93,50487.44]
[439,"2023-06-01","2023-06-09",8,6434.35,51474.8]
[440,"2023-06-01","2023-06-09",8,6486.84,51894.720000000001]
[441,"2023-06-01","2023-06-09",8,6495.35,51962.8]
[442,"2023-06-01","2023-06-09",8,6498.19,51985.52]
[443,"2023-06-01","2023-06-09",8,6527.98,52223.839999999997]
[444,"2023-06-01","2023-06-09",8,6616.64,52933.120000000003]
[445,"2023-06-01","2023-06-09",8,6646.43,53171.44]
[446,"2023-06-01","2023-06-09",8,6738.64,53909.120000000003]
[447,"2023-06-01","2023-06-09",8,6982.64,55861.120000000003]
[448,"2023-06-01","2023-06-09",8,6991.86,55934.879999999997]
[{"$f":"A462+1","v":449},"2023-06-01","2023-06-12",{"$f":"C463-B463","v":11},7003.92,{"$f":"E463*D463","v":77043.12}]
[450,"2023-06-01","2023-06-09",8,7079.81,56638.48]
[451,"2023-06-01","2023-06-09",8,7442.27,59538.16]
[452,"2023-06-01","2023-06-09",8,7701.87,61614.96]
[453,"2023-06-01","2023-06-09",8,7859.33,62874.64]
[454,"2023-06-01","2023-06-09",8,8001.19,64009.52]
[455,"2023-06-01","2023-06-09",8,8199.09,65592.72]
[456,"2023-06-01","2023-06-09",8,8274.27,66194.16]
[457,"2023-06-01","2023-06-09",8,9347.4500000000007,74779.600000000006]
[458,"2023-06-01","2023-06-09",8,9380.7800000000007,75046.240000000005]
[459,"2023-06-01","2023-06-09",8,9392.1299999999992,75137.039999999994]
[460,"2023-06-01","2023-06-09",8,9558.11,76464.88]
[461,"2023-06-01","2023-06-09",8,9610.1,76880.800000000003]
[462,"2023-06-01","2023-06-09",8,10539.78,84318.24]
[463,"2023-06-01","2023-06-09",8,10714.27,85714.16]
[464,"2023-06-01","2023-06-09",8,10912.16,87297.279999999999]
[465,"2023-06-01","2023-06-09",8,11905.89,95247.12]
[466,"2023-06-01","2023-06-09",8,12185.35,97482.8]
[467,"2023-06-01","2023-06-09",8,14010.38,112083.04]
[468,"2023-06-01","2023-06-09",8,14291.98,114335.84]
[469,"2023-06-01","2023-06-09",8,14505.47,116043.76]
[470,"2023-06-01","2023-06-09",8,17475.310000000001,139802.48000000001]
[471,"2023-06-01","2023-06-09",8,18520.82,148166.56]
[472,"2023-06-01","2023-06-09",8,21302.7,170421.6]
[473,"2023-06-01","2023-06-09",8,22638.31,181106.48]
[474,"2023-06-01","2023-06-09",8,23390.17,187121.36]
[475,"2023-06-01","2023-06-09",8,23935.62,191484.96]
[476,"2023-06-01","2023-06-09",8,27751.94,222015.52]
[477,"2023-06-01","2023-06-09",8,33195.550000000003,265564.40000000002]
[478,"2023-06-01","2023-06-09",8,57262.73,458101.84]
[479,"2023-06-01","2023-06-09",8,59939.27,479514.16]
[480,"2023-06-01","2023-06-09",8,60763.96,486111.68]
[481,"2023-06-02","2023-07-11",39,2393.73,93355.47]
[482,"2023-06-05","2023-07-11",36,83.71,3013.56]
[483,"2023-06-06","2023-07-11",35,3122.31,109280.84999999999]
[484,"2023-06-07","2023-07-11",34,2539.2399999999998,86334.159999999989]
[485,"2023-06-09","2023-07-11",32,251.94,8062.08]
[486,"2023-06-09","2023-07-11",32,620.12,19843.84]
[487,"2023-06-09","2023-07-11",32,2520.16,80645.119999999995]
[488,"2023-06-09","2023-07-11",32,3167.88,101372.16]
[489,"2023-06-09","2023-07-11",32,4931.34,157802.88]
[490,"2023-06-12","2023-07-11",29,2664.44,77268.759999999995]
[491,"2023-06-21","2023-07-11",20,893.76,17875.2]
[492,"2023-06-21","2023-07-11",20,1400.27,28005.4]
[493,"2023-06-27","2023-07-11",14,1723.4,24127.600000000002]
[494,"2023-06-28","2023-07-11",13,5323.59,69206.67]
[495,"2023-07-01","2023-07-11",10,70.010000000000005,700.1]
[496,"2023-07-01","2023-07-11",10,184.5,1845]
[497,"2023-07-01","2023-07-11",10,340.06,3400.6]
[498,"2023-07-01","2023-07-11",10,414.09,4140.8999999999996]
[499,"2023-07-01","2023-07-11",10,587.59,5875.9000000000005]
[500,"2023-07-01","2023-07-11",10,654.67999999999995,6546.7999999999993]
[501,"2023-07-01","2023-07-11",10,991.63,9916.2999999999993]
[502,"2023-07-01","2023-07-11",10,1630.31,16303.099999999999]
[503,"2023-07-01","2023-07-11",10,1630.37,16303.699999999999]
[504,"2023-07-01","2023-07-11",10,1821.21,18212.099999999999]
[505,"2023-07-01","2023-07-11",10,2590.4899999999998,25904.899999999998]
[506,"2023-07-01","2023-07-11",10,2737.3,27373]
[507,"2023-07-01","2023-07-11",10,3328.46,33284.6]
[508,"2023-07-01","2023-07-11",10,3340.63,33406.300000000003]
[509,"2023-07-01","2023-07-11",10,3347.99,33479.899999999994]
[510,"2023-07-01","2023-07-11",10,4094.37,40943.699999999997]
[511,"2023-07-01","2023-07-11",10,4202.8900000000003,42028.9]
[512,"2023-07-01","2023-07-11",10,4206.4399999999996,42064.399999999994]
[{"$f":"A526+1","v":513},"2023-07-01","2023-07-11",{"$f":"C527-B527","v":10},4246.87,{"$f":"E527*D527","v":42468.7}]
[514,"2023-07-01","2023-07-11",10,4436.96,44369.599999999999]
[515,"2023-07-01","2023-07-11",10,4537.1499999999996,45371.5]
[516,"2023-07-01","2023-07-11",10,4582.37,45823.7]
[517,"2023-07-01","2023-07-11",10,4714.3,47143]
[518,"2023-07-01","2023-07-11",10,4951.2,49512]
[519,"2023-07-01","2023-07-11",10,5007.24,50072.399999999994]
[520,"2023-07-01","2023-07-11",10,5035.6099999999997,50356.1]
[521,"2023-07-01","2023-07-11",10,5066.1099999999997,50661.1]
[522,"2023-07-01","2023-07-11",10,5090.9399999999996,50909.399999999994]
[523,"2023-07-01","2023-07-11",10,5439.2,54392]
[524,"2023-07-01","2023-07-11",10,5447.71,54477.1]
[525,"2023-07-01","2023-07-11",10,5480.34,54803.4]
[526,"2023-07-01","2023-07-11",10,5569.71,55697.1]
[527,"2023-07-01","2023-07-12",11,5667.6,62343.600000000006]
[528,"2023-07-01","2023-07-11",10,5809.46,58094.6]
[529,"2023-07-01","2023-07-11",10,5964.79,59647.9]
[530,"2023-07-01","2023-07-11",10,5996,59960]
[531,"2023-07-01","2023-07-11",10,6040.69,60406.899999999994]
[532,"2023-07-01","2023-07-11",10,6080.63,60806.3]
[533,"2023-07-01","2023-07-11",10,6191.06,61910.600000000006]
[534,"2023-07-01","2023-07-11",10,6195.32,61953.2]
[535,"2023-07-01","2023-07-11",10,6293.2,62932]
[536,"2023-07-01","2023-07-11",10,6318.02,63180.200000000004]
[537,"2023-07-01","2023-07-11",10,6417.33,64173.3]
[538,"2023-07-01","2023-07-11",10,6431.51,64315.100000000006]
[539,"2023-07-01","2023-07-11",10,6458.47,64584.700000000004]
[540,"2023-07-01","2023-07-11",10,6511.66,65116.6]
[541,"2023-07-01","2023-07-11",10,6584.72,65847.199999999997]
[542,"2023-07-01","2023-07-11",10,6625.15,66251.5]
[543,"2023-07-01","2023-07-11",10,6753.54,67535.399999999994]
[544,"2023-07-01","2023-07-11",10,6781.2,67812]
[545,"2023-07-01","2023-07-11",10,6950.72,69507.199999999997]
[546,"2023-07-01","2023-07-12",11,6951.43,76465.73000000001]
[547,"2023-07-01","2023-07-11",10,7253.59,72535.899999999994]
[548,"2023-07-01","2023-07-11",10,7811.1,78111]
[549,"2023-07-01","2023-07-11",10,7838.76,78387.600000000006]
[550,"2023-07-01","2023-07-11",10,7874.23,78742.299999999988]
[551,"2023-07-01","2023-07-11",10,7899.05,78990.5]
[552,"2023-07-01","2023-07-11",10,8073.54,80735.399999999994]
[553,"2023-07-01","2023-07-11",10,8178.52,81785.200000000012]
[554,"2023-07-01","2023-07-11",10,8961.59,89615.9]
[555,"2023-07-01","2023-07-11",10,9629.0400000000009,96290.400000000009]
[556,"2023-07-01","2023-07-11",10,9710.61,97106.1]
[557,"2023-07-01","2023-07-11",10,10200.02,102000.20000000001]
[558,"2023-07-01","2023-07-11",10,10280.17,102801.7]
[559,"2023-07-01","2023-07-11",10,10357.11,103571.1]
[560,"2023-07-01","2023-07-11",10,11372.5,113725]
[561,"2023-07-01","2023-07-11",10,12375.45,123754.5]
[562,"2023-07-01","2023-07-11",10,12676.9,126769]
[563,"2023-07-01","2023-07-11",10,12758.47,127584.7]
[564,"2023-07-01","2023-07-11",10,13240.79,132407.90000000002]
[565,"2023-07-01","2023-07-11",10,16951.14,169511.4]
[566,"2023-07-01","2023-07-11",10,17390.2,173902]
[567,"2023-07-01","2023-07-11",10,20028.79,200287.90000000002]
[568,"2023-07-01","2023-07-11",10,21372.92,213729.19999999998]
[569,"2023-07-01","2023-07-11",10,22729.1,227291]
[570,"2023-07-01","2023-07-11",10,23294.41,232944.1]
[571,"2023-07-01","2023-07-11",10,26493.71,264937.09999999998]
[572,"2023-07-01","2023-07-11",10,27853.51,278535.09999999998]
[573,"2023-07-01","2023-07-11",10,47831.88,478318.8]
[574,"2023-07-01","2023-07-11",10,51142.720000000001,511427.2]
[575,"2023-07-01","2023-07-11",10,53590.9,535909]
[576,"2023-07-03","2023-08-09",37,2126.5500000000002,78682.350000000006]
[{"$f":"A590+1","v":577},"2023-07-05","2023-08-09",{"$f":"C591-B591","v":35},83.71,{"$f":"E591*D591","v":2929.85}]
[578,"2023-07-06","2023-08-09",34,2764.26,93984.840000000011]
[579,"2023-07-07","2023-08-09",33,2405.65,79386.45]
[580,"2023-07-11","2023-08-09",29,710.13,20593.77]
[581,"2023-07-11","2023-08-09",29,2450.98,71078.42]
[582,"2023-07-11","2023-08-09",29,3089.76,89603.040000000008]
[583,"2023-07-11","2023-08-09",29,4809.34,139470.86000000002]
[584,"2023-07-12","2023-08-09",28,2690.48,75333.440000000002]
[585,"2023-07-21","2023-08-09",19,798.39,15169.41]
[586,"2023-07-21","2023-08-09",19,1130.21,21473.99]
[587,"2023-07-27","2023-08-09",13,1480.08,19241.04]
[588,"2023-07-28","2023-08-09",12,5242.0200000000004,62904.240000000005]
[589,"2023-08-01","2023-08-09",8,96.72,773.76]
[590,"2023-08-01","2023-08-09",8,100.02,800.16]
[591,"2023-08-01","2023-08-09",8,380.07,3040.56]
[592,"2023-08-01","2023-08-09",8,407.59,3260.72]
[593,"2023-08-01","2023-08-09",8,409.4,3275.2]
[594,"2023-08-01","2023-08-09",8,726.12,5808.96]
[595,"2023-08-01","2023-08-09",8,745.69,5965.52]
[596,"2023-08-01","2023-08-09",8,748.2,5985.6]
[597,"2023-08-01","2023-08-09",8,1372.73,10981.84]
[598,"2023-08-01","2023-08-09",8,1510.29,12082.32]
[599,"2023-08-01","2023-08-09",8,1678.08,13424.64]
[600,"2023-08-01","2023-08-09",8,2760.52,22084.16]
[601,"2023-08-01","2023-08-09",8,2818.37,22546.959999999999]
[602,"2023-08-01","2023-08-09",8,3018.15,24145.200000000001]
[603,"2023-08-01","2023-08-09",8,3024.66,24197.279999999999]
[604,"2023-08-01","2023-08-09",8,3590.68,28725.439999999999]
[605,"2023-08-01","2023-08-09",8,3662.64,29301.119999999999]
[606,"2023-08-01","2023-08-09",8,3988.68,31909.439999999999]
[607,"2023-08-01","2023-08-09",8,3991.52,31932.16]
[608,"2023-08-01","2023-08-09",8,4129.13,33033.040000000001]
[609,"2023-08-01","2023-08-09",8,4202.18,33617.440000000002]
[610,"2023-08-01","2023-08-09",8,4246.87,33974.959999999999]
[611,"2023-08-01","2023-08-09",8,4363.8999999999996,34911.199999999997]
[612,"2023-08-01","2023-08-09",8,4378.09,35024.720000000001]
[613,"2023-08-01","2023-08-09",8,4535.55,36284.400000000001]
[614,"2023-08-01","2023-08-09",8,4610.03,36880.239999999998]
[615,"2023-08-01","2023-08-09",8,4701.53,37612.239999999998]
[616,"2023-08-01","2023-08-09",8,4869.63,38957.040000000001]
[617,"2023-08-01","2023-08-09",8,4926.38,39411.040000000001]
[618,"2023-08-01","2023-08-09",8,4950.49,39603.919999999998]
[619,"2023-08-01","2023-08-09",8,5044.12,40352.959999999999]
[620,"2023-08-01","2023-08-09",8,5261.88,42095.040000000001]
[621,"2023-08-01","2023-08-09",8,5286.7,42293.599999999999]
[622,"2023-08-01","2023-08-09",8,5320.04,42560.32]
[623,"2023-08-01","2023-08-09",8,5344.16,42753.279999999999]
[624,"2023-08-01","2023-08-09",8,5445.29,43562.32]
[625,"2023-08-01","2023-08-09",8,5539.92,44319.360000000001]
[626,"2023-08-01","2023-08-09",8,5586.74,44693.919999999998]
[627,"2023-08-01","2023-08-09",8,5686.75,45494]
[628,"2023-08-01","2023-08-09",8,5704.48,45635.839999999997]
[629,"2023-08-01","2023-08-09",8,5894.57,47156.56]
[630,"2023-08-01","2023-08-09",8,5923.65,47389.2]
[631,"2023-08-01","2023-08-09",8,5937.13,47497.04]
[632,"2023-08-01","2023-08-09",8,5973.31,47786.48]
[633,"2023-08-01","2023-08-09",8,6098.14,48785.120000000003]
[634,"2023-08-01","2023-08-09",8,6176.87,49414.96]
[635,"2023-08-01","2023-08-09",8,6362,50896]
[636,"2023-08-01","2023-08-09",8,6420.16,51361.279999999999]
[637,"2023-08-01","2023-08-09",8,6527.27,52218.16]
[638,"2023-08-01","2023-08-09",8,6546.42,52371.360000000001]
[639,"2023-08-01","2023-08-09",8,6589.69,52717.52]
[640,"2023-08-01","2023-08-09",8,6872.7,54981.599999999999]
[{"$f":"A654+1","v":641},"2023-08-01","2023-08-09",{"$f":"C655-B655","v":8},6910.29,{"$f":"E655*D655","v":55282.32}]
[642,"2023-08-01","2023-08-09",8,7094.71,56757.68]
[643,"2023-08-01","2023-08-09",8,7341.54,58732.32]
[644,"2023-08-01","2023-08-09",8,7411.77,59294.16]
[645,"2023-08-01","2023-08-09",8,7535.89,60287.12]
[646,"2023-08-01","2023-08-09",8,7883.45,63067.6]
[647,"2023-08-01","2023-08-09",8,8055.81,64446.48]
[648,"2023-08-01","2023-08-09",8,8090.57,64724.56]
[649,"2023-08-01","2023-08-09",8,8176.39,65411.12]
[650,"2023-08-01","2023-08-09",8,8321.09,66568.72]
[651,"2023-08-01","2023-08-09",8,8569.34,68554.720000000001]
[652,"2023-08-01","2023-08-09",8,9560.24,76481.919999999998]
[653,"2023-08-01","2023-08-09",8,10656.91,85255.28]
[654,"2023-08-01","2023-08-09",8,10868.18,86945.44]
[655,"2023-08-01","2023-08-09",8,10986.64,87893.119999999995]
[656,"2023-08-01","2023-08-09",8,11251.21,90009.68]
[657,"2023-08-01","2023-08-09",8,11300.15,90401.2]
[658,"2023-08-01","2023-08-09",8,11926.46,95411.68]
[659,"2023-08-01","2023-08-09",8,13511.75,108094]
[660,"2023-08-01","2023-08-09",8,14348.01,114784.08]
[661,"2023-08-01","2023-08-09",8,15580.77,124646.16]
[662,"2023-08-01","2023-08-09",8,17544.830000000002,140358.64000000001]
[663,"2023-08-01","2023-08-09",8,17622.849999999999,140982.79999999999]
[664,"2023-08-01","2023-08-09",8,20517.5,164140]
[665,"2023-08-01","2023-08-09",8,23130.560000000001,185044.48000000001]
[666,"2023-08-01","2023-08-09",8,25959.15,207673.2]
[667,"2023-08-01","2023-08-09",8,26952.959999999999,215623.67999999999]
[668,"2023-08-01","2023-08-09",8,34778.629999999997,278229.03999999998]
[669,"2023-08-01","2023-08-09",8,50655.87,405246.96]
[670,"2023-08-02","2023-09-12",41,1606.51,65866.91]
[671,"2023-08-03","2023-09-12",40,83.71,3348.3999999999996]
[672,"2023-08-04","2023-09-12",39,2365.1,92238.9]
[673,"2023-08-07","2023-09-12",36,2128.94,76641.84]
[674,"2023-08-09","2023-09-12",34,419.44,14260.96]
[675,"2023-08-09","2023-09-12",34,710.13,24144.42]
[676,"2023-08-09","2023-09-12",34,1130.21,38427.14]
[677,"2023-08-09","2023-09-12",34,2374.64,80737.759999999995]
[678,"2023-08-09","2023-09-12",34,2688.31,91402.54]
[679,"2023-08-09","2023-09-12",34,4759.6899999999996,161829.46]
[680,"2023-08-10","2023-09-12",33,2458.13,81118.290000000008]
[681,"2023-08-25","2023-09-12",18,1525.4,27457.200000000001]
[682,"2023-08-28","2023-09-12",15,5270.39,79055.850000000006]
[683,"2023-08-31","2023-10-10",40,1699.55,67982]
[684,"2023-09-01","2023-09-12",11,83.71,920.81]
[685,"2023-09-01","2023-10-10",39,83.71,3264.6899999999996]
[686,"2023-09-01","2023-09-12",11,100.02,1100.22]
[687,"2023-09-01","2023-09-12",11,380.07,4180.7699999999995]
[688,"2023-09-01","2023-09-12",11,434.5,4779.5]
[689,"2023-09-01","2023-09-12",11,555.5,6110.5]
[690,"2023-09-01","2023-09-12",11,659.45,7253.9500000000007]
[691,"2023-09-01","2023-09-12",11,682.95,7512.4500000000007]
[692,"2023-09-01","2023-09-12",11,725.61,7981.71]
[693,"2023-09-01","2023-09-12",11,780.82,8589.02]
[694,"2023-09-01","2023-09-12",11,1400.27,15402.97]
[695,"2023-09-01","2023-09-12",11,1510.29,16613.189999999999]
[696,"2023-09-01","2023-09-12",11,1580.27,17382.97]
[697,"2023-09-01","2023-09-12",11,1825.98,20085.78]
[698,"2023-09-01","2023-09-12",11,2694.82,29643.02]
[699,"2023-09-01","2023-09-12",11,2760.52,30365.72]
[700,"2023-09-01","2023-09-12",11,3363.18,36994.979999999996]
[701,"2023-09-01","2023-09-12",11,3590.68,39497.479999999996]
[702,"2023-09-01","2023-09-12",11,3649.62,40145.82]
[703,"2023-09-01","2023-09-12",11,3907.85,42986.35]
[704,"2023-09-01","2023-09-12",11,3997.9,43976.9]
[{"$f":"A718+1","v":705},"2023-09-01","2023-09-12",{"$f":"C719-B719","v":11},4180.1899999999996,{"$f":"E719*D719","v":45982.09}]
[706,"2023-09-01","2023-09-12",11,4207.8599999999997,46286.46]
[707,"2023-09-01","2023-09-12",11,4390.8599999999997,48299.46]
[708,"2023-09-01","2023-09-12",11,4525.62,49781.82]
[709,"2023-09-01","2023-09-12",11,4563.93,50203.23]
[710,"2023-09-01","2023-09-12",11,4600.1000000000004,50601.100000000006]
[711,"2023-09-01","2023-09-12",11,5007.24,55079.64]
[712,"2023-09-01","2023-09-12",11,5056.8900000000003,55625.79]
[713,"2023-09-01","2023-09-12",11,5076.75,55844.25]
[714,"2023-09-01","2023-09-12",11,5088.8100000000004,55976.91]
[715,"2023-09-01","2023-09-12",11,5105.12,56156.32]
[716,"2023-09-01","2023-09-12",11,5195.91,57155.009999999995]
[717,"2023-09-01","2023-09-12",11,5228.54,57513.94]
[718,"2023-09-01","2023-09-12",11,5248.4,57732.399999999994]
[719,"2023-09-01","2023-09-12",11,5359.05,58949.55]
[720,"2023-09-01","2023-09-12",11,5407.58,59483.38]
[721,"2023-09-01","2023-09-12",11,5425.73,59683.03]
[722,"2023-09-01","2023-09-12",11,5464.03,60104.329999999994]
[723,"2023-09-01","2023-09-12",11,5654.12,62195.32]
[724,"2023-09-01","2023-09-13",12,5657.67,67892.040000000008]
[725,"2023-09-01","2023-09-12",11,5767.61,63443.71]
[726,"2023-09-01","2023-09-12",11,5846.34,64309.740000000005]
[727,"2023-09-01","2023-09-12",11,5852.01,64372.11]
[728,"2023-09-01","2023-09-12",11,6059.13,66650.430000000008]
[729,"2023-09-01","2023-09-12",11,6130.06,67430.66]
[730,"2023-09-01","2023-09-12",11,6154.18,67695.98000000001]
[731,"2023-09-01","2023-09-12",11,6166.23,67828.53]
[732,"2023-09-01","2023-09-12",11,6198.15,68179.649999999994]
[733,"2023-09-01","2023-09-12",11,6445.7,70902.7]
[734,"2023-09-01","2023-09-12",11,6690.13,73591.430000000008]
[735,"2023-09-01","2023-09-12",11,6713.81,73851.91]
[736,"2023-09-01","2023-09-12",11,6849.29,75342.19]
[737,"2023-09-01","2023-09-13",12,6925.9,83110.799999999988]
[738,"2023-09-01","2023-09-12",11,7166.35,78829.850000000006]
[739,"2023-09-01","2023-09-12",11,7279.84,80078.240000000005]
[740,"2023-09-01","2023-09-12",11,7552.21,83074.31]
[741,"2023-09-01","2023-09-12",11,7948.71,87435.81]
[742,"2023-09-01","2023-09-12",11,8048.72,88535.92]
[743,"2023-09-01","2023-09-12",11,8069.29,88762.19]
[744,"2023-09-01","2023-09-12",11,8099.08,89089.88]
[745,"2023-09-01","2023-09-12",11,8373.58,92109.38]
[746,"2023-09-01","2023-09-12",11,8484.23,93326.53]
[747,"2023-09-01","2023-09-12",11,8514.73,93662.03]
[748,"2023-09-01","2023-09-12",11,9455.26,104007.86]
[749,"2023-09-01","2023-09-12",11,9609.89,105708.79]
[750,"2023-09-01","2023-09-12",11,10045.4,110499.4]
[751,"2023-09-01","2023-09-12",11,10762.5,118387.5]
[752,"2023-09-01","2023-09-12",11,10764.63,118410.93]
[753,"2023-09-01","2023-09-12",11,11185.24,123037.64]
[754,"2023-09-01","2023-09-12",11,11945.61,131401.71000000002]
[755,"2023-09-01","2023-09-12",11,12941.47,142356.16999999998]
[756,"2023-09-01","2023-09-12",11,14052.23,154574.53]
[757,"2023-09-01","2023-09-12",11,17964.73,197612.03]
[758,"2023-09-01","2023-09-12",11,19501.07,214511.77]
[759,"2023-09-01","2023-09-12",11,20877.12,229648.31999999998]
[760,"2023-09-01","2023-09-12",11,21188.5,233073.5]
[761,"2023-09-01","2023-09-12",11,23697.29,260670.19]
[762,"2023-09-01","2023-09-12",11,25289.32,278182.52]
[763,"2023-09-01","2023-09-12",11,26643.87,293082.57]
[764,"2023-09-01","2023-09-12",11,27139.02,298529.22000000003]
[765,"2023-09-01","2023-09-12",11,47932.34,527255.74]
[766,"2023-09-01","2023-09-12",11,52470.13,577171.42999999993]
[767,"2023-09-01","2023-09-12",11,66015.47,726170.17]
[768,"2023-09-05","2023-10-10",35,2307.85,80774.75]
[{"$f":"A782+1","v":769},"2023-09-06","2023-10-10",{"$f":"C783-B783","v":34},2188.5700000000002,{"$f":"E783*D783","v":74411.38}]
[770,"2023-09-08","2023-10-10",32,708.52,22672.639999999999]
[771,"2023-09-08","2023-10-10",32,2210.04,70721.279999999999]
[772,"2023-09-08","2023-10-10",32,2755.58,88178.559999999998]
[773,"2023-09-08","2023-10-10",32,4751.18,152037.76000000001]
[774,"2023-09-11","2023-10-10",29,2621.04,76010.16]
[775,"2023-09-26","2023-10-10",14,1785.42,24995.88]
[776,"2023-09-27","2023-10-10",13,5480.34,71244.42]
[777,"2023-10-01","2023-10-10",9,99.79,898.11]
[778,"2023-10-01","2023-10-10",9,119.47,1075.23]
[779,"2023-10-01","2023-10-10",9,129.22999999999999,1163.07]
[780,"2023-10-01","2023-10-10",9,379.21,3412.89]
[781,"2023-10-01","2023-10-10",9,544.23,4898.07]
[782,"2023-10-01","2023-10-10",9,682.95,6146.55]
[783,"2023-10-01","2023-10-10",9,896.27,8066.43]
[784,"2023-10-01","2023-10-10",9,959.01,8631.09]
[785,"2023-10-01","2023-10-10",9,1129.45,10165.050000000001]
[786,"2023-10-01","2023-10-10",9,1397.07,12573.63]
[787,"2023-10-01","2023-10-10",9,1506.84,13561.56]
[788,"2023-10-01","2023-10-10",9,1554.03,13986.27]
[789,"2023-10-01","2023-10-10",9,1861.76,16755.84]
[790,"2023-10-01","2023-10-10",9,2754.23,24788.07]
[791,"2023-10-01","2023-10-10",9,2998.62,26987.579999999998]
[792,"2023-10-01","2023-10-10",9,3098.44,27885.96]
[793,"2023-10-01","2023-10-10",9,3160.49,28444.409999999996]
[794,"2023-10-01","2023-10-10",9,3582.5,32242.5]
[795,"2023-10-01","2023-10-10",9,4072.38,36651.42]
[796,"2023-10-01","2023-10-10",9,4248.29,38234.61]
[797,"2023-10-01","2023-10-10",9,4279.5,38515.5]
[798,"2023-10-01","2023-10-10",9,4312.83,38815.47]
[799,"2023-10-01","2023-10-10",9,4426.4799999999996,39838.319999999992]
[800,"2023-10-01","2023-10-10",9,4452.75,40074.75]
[801,"2023-10-01","2023-10-10",9,4505.05,40545.450000000004]
[802,"2023-10-01","2023-10-10",9,4675.29,42077.61]
[803,"2023-10-01","2023-10-10",9,4865.38,43788.42]
[804,"2023-10-01","2023-10-10",9,4909.3599999999997,44184.24]
[805,"2023-10-01","2023-10-10",9,5022.84,45205.56]
[806,"2023-10-01","2023-10-10",9,5029.2299999999996,45263.069999999992]
[807,"2023-10-01","2023-10-10",9,5060.4399999999996,45543.96]
[808,"2023-10-01","2023-10-10",9,5115.05,46035.450000000004]
[809,"2023-10-01","2023-10-10",9,5171.8,46546.200000000004]
[810,"2023-10-01","2023-10-10",9,5261.17,47350.53]
[811,"2023-10-01","2023-10-10",9,5311.53,47803.77]
[812,"2023-10-01","2023-10-10",9,5332.81,47995.29]
[813,"2023-10-01","2023-10-10",9,5447,49023]
[814,"2023-10-01","2023-10-10",9,5651.28,50861.52]
[815,"2023-10-01","2023-10-10",9,5664.05,50976.450000000004]
[816,"2023-10-01","2023-10-10",9,5839.96,52559.64]
[817,"2023-10-01","2023-10-10",9,5917.98,53261.819999999992]
[818,"2023-10-01","2023-10-10",9,5966.92,53702.28]
[819,"2023-10-01","2023-10-10",9,6022.25,54200.25]
[820,"2023-10-01","2023-10-10",9,6069.06,54621.54]
[821,"2023-10-01","2023-10-10",9,6096.01,54864.090000000004]
[822,"2023-10-01","2023-10-10",9,6161.98,55457.819999999992]
[823,"2023-10-01","2023-10-10",9,6176.87,55591.83]
[824,"2023-10-01","2023-10-10",9,6300.29,56702.61]
[825,"2023-10-01","2023-10-10",9,6544.29,58898.61]
[826,"2023-10-01","2023-10-10",9,6718.07,60462.63]
[827,"2023-10-01","2023-10-10",9,6845.74,61611.659999999996]
[828,"2023-10-01","2023-10-10",9,6874.12,61867.08]
[829,"2023-10-01","2023-10-10",9,6899.65,62096.85]
[830,"2023-10-01","2023-10-10",9,6963.49,62671.409999999996]
[831,"2023-10-01","2023-10-10",9,7281.25,65531.25]
[832,"2023-10-01","2023-10-10",9,7408.22,66673.98]
[{"$f":"A846+1","v":833},"2023-10-01","2023-10-10",{"$f":"C847-B847","v":9},7449.36,{"$f":"E847*D847","v":67044.239999999991}]
[834,"2023-10-01","2023-10-10",9,7747.97,69731.73]
[835,"2023-10-01","2023-10-10",9,7958.64,71627.760000000009]
[836,"2023-10-01","2023-10-10",9,8087.73,72789.569999999992]
[837,"2023-10-01","2023-10-10",9,8223.77,74013.930000000008]
[838,"2023-10-01","2023-10-10",9,8296.9699999999993,74672.73]
[839,"2023-10-01","2023-10-10",9,8575.02,77175.180000000008]
[840,"2023-10-01","2023-10-10",9,8823.27,79409.430000000008]
[841,"2023-10-01","2023-10-10",9,9101.32,81911.88]
[842,"2023-10-01","2023-10-10",9,9904.9599999999991,89144.639999999985]
[843,"2023-10-01","2023-10-10",9,11054.73,99492.569999999992]
[844,"2023-10-01","2023-10-10",9,11128.5,100156.5]
[845,"2023-10-01","2023-10-10",9,11817.23,106355.06999999999]
[846,"2023-10-01","2023-10-10",9,11902.34,107121.06]
[847,"2023-10-01","2023-10-10",9,11915.11,107235.99]
[848,"2023-10-01","2023-10-10",9,12263.38,110370.42]
[849,"2023-10-01","2023-10-10",9,14082.02,126738.18000000001]
[850,"2023-10-01","2023-10-10",9,16978.09,152802.81]
[851,"2023-10-01","2023-10-10",9,19614.560000000001,176531.04]
[852,"2023-10-01","2023-10-10",9,21229.64,191066.76]
[853,"2023-10-01","2023-10-10",9,22242.52,200182.68]
[854,"2023-10-01","2023-10-10",9,22936.92,206432.27999999997]
[855,"2023-10-01","2023-10-10",9,24811.599999999999,223304.4]
[856,"2023-10-01","2023-10-10",9,28781.21,259030.88999999998]
[857,"2023-10-01","2023-10-10",9,46710.44,420393.96]
[858,"2023-10-01","2023-10-10",9,56039.11,504351.99]
[859,"2023-10-01","2023-10-10",9,64704.13,582337.16999999993]
[860,"2023-10-02","2023-11-09",38,2040.67,77545.460000000006]
[861,"2023-10-03","2023-11-09",37,83.71,3097.27]
[862,"2023-10-04","2023-11-09",36,2231.5100000000002,80334.360000000015]
[863,"2023-10-05","2023-11-09",35,2450.98,85784.3]
[864,"2023-10-09","2023-11-09",31,708.52,21964.12]
[865,"2023-10-09","2023-11-09",31,2446.21,75832.509999999995]
[866,"2023-10-09","2023-11-09",31,3089.76,95782.560000000012]
[867,"2023-10-09","2023-11-09",31,4817.8599999999997,149353.66]
[868,"2023-10-10","2023-11-09",30,2681.8,80454]
[869,"2023-10-25","2023-11-09",15,1787.81,26817.149999999998]
[870,"2023-10-26","2023-11-09",14,5329.26,74609.64]
[871,"2023-10-31","2023-12-11",41,2887.95,118405.95]
[872,"2023-11-01","2023-11-09",8,99.79,798.32]
[873,"2023-11-01","2023-11-09",8,379.21,3033.68]
[874,"2023-11-01","2023-11-09",8,599.79999999999995,4798.3999999999996]
[875,"2023-11-01","2023-11-09",8,1046.8399999999999,8374.7199999999993]
[876,"2023-11-01","2023-11-09",8,1096.5899999999999,8772.7199999999993]
[877,"2023-11-01","2023-11-09",8,1165.19,9321.52]
[878,"2023-11-01","2023-11-09",8,1229.5999999999999,9836.7999999999993]
[879,"2023-11-01","2023-11-09",8,1305.94,10447.52]
[880,"2023-11-01","2023-12-11",40,1329.79,53191.6]
[881,"2023-11-01","2023-11-09",8,1397.07,11176.56]
[882,"2023-11-01","2023-11-09",8,1506.84,12054.72]
[883,"2023-11-01","2023-11-09",8,1613.67,12909.36]
[884,"2023-11-01","2023-11-09",8,2381.8000000000002,19054.400000000001]
[885,"2023-11-01","2023-11-09",8,2754.23,22033.84]
[886,"2023-11-01","2023-11-09",8,3245.8,25966.400000000001]
[887,"2023-11-01","2023-11-09",8,3582.5,28660]
[888,"2023-11-01","2023-11-09",8,3847.09,30776.720000000001]
[889,"2023-11-01","2023-11-09",8,3888.32,31106.560000000001]
[890,"2023-11-01","2023-11-09",8,4120.51,32964.080000000002]
[891,"2023-11-01","2023-11-09",8,4662.5200000000004,37300.160000000003]
[892,"2023-11-01","2023-11-09",8,4920.7,39365.599999999999]
[893,"2023-11-01","2023-11-09",8,4930.63,39445.040000000001]
[894,"2023-11-01","2023-11-09",8,4934.8900000000003,39479.120000000003]
[895,"2023-11-01","2023-11-09",8,5012.91,40103.279999999999]
[896,"2023-11-01","2023-11-09",8,5073.1400000000003,40585.120000000003]
[{"$f":"A910+1","v":897},"2023-11-01","2023-11-09",{"$f":"C911-B911","v":8},5162.58,{"$f":"E911*D911","v":41300.639999999999}]
[898,"2023-11-01","2023-11-09",8,5225.7,41805.599999999999]
[899,"2023-11-01","2023-11-09",8,5364.73,42917.84]
[900,"2023-11-01","2023-11-09",8,5410.12,43280.959999999999]
[901,"2023-11-01","2023-11-09",8,5488.85,43910.8]
[902,"2023-11-01","2023-11-09",8,5529.99,44239.92]
[903,"2023-11-01","2023-11-09",8,5578.89,44631.12]
[904,"2023-11-01","2023-11-09",8,5623.62,44988.959999999999]
[905,"2023-11-01","2023-11-09",8,5631.42,45051.360000000001]
[906,"2023-11-01","2023-11-09",8,5640.64,45125.120000000003]
[907,"2023-11-01","2023-11-09",8,5794.56,46356.480000000003]
[908,"2023-11-01","2023-11-09",8,6011.61,48092.88]
[909,"2023-11-01","2023-11-09",8,6029.34,48234.720000000001]
[910,"2023-11-01","2023-11-09",8,6060.55,48484.4]
[911,"2023-11-01","2023-11-09",8,6105.23,48841.84]
[912,"2023-11-01","2023-11-09",8,6115.87,48926.96]
[913,"2023-11-01","2023-11-09",8,6159.85,49278.8]
[914,"2023-11-01","2023-11-09",8,6171.2,49369.599999999999]
[915,"2023-11-01","2023-11-09",8,6324.41,50595.28]
[916,"2023-11-01","2023-11-10",9,6416.62,57749.58]
[917,"2023-11-01","2023-11-09",8,6444.99,51559.92]
[918,"2023-11-01","2023-11-09",8,6562.02,52496.160000000003]
[919,"2023-11-01","2023-11-09",8,6569.12,52552.959999999999]
[920,"2023-11-01","2023-11-09",8,6603.16,52825.279999999999]
[921,"2023-11-01","2023-11-09",8,6769.85,54158.8]
[922,"2023-11-01","2023-11-09",8,6989.02,55912.160000000003]
[923,"2023-11-01","2023-11-09",8,7381.27,59050.16]
[924,"2023-11-01","2023-11-10",9,7508.23,67574.069999999992]
[925,"2023-11-01","2023-11-09",8,7687.68,61501.440000000002]
[926,"2023-11-01","2023-11-09",8,7758.62,62068.959999999999]
[927,"2023-11-01","2023-11-09",8,7782.02,62256.160000000003]
[928,"2023-11-01","2023-11-09",8,7832.38,62659.040000000001]
[929,"2023-11-01","2023-11-09",8,7936.65,63493.2]
[930,"2023-11-01","2023-11-09",8,8409.0400000000009,67272.320000000007]
[931,"2023-11-01","2023-11-09",8,8438.83,67510.64]
[932,"2023-11-01","2023-11-09",8,8528.91,68231.28]
[933,"2023-11-01","2023-11-09",8,8657.2999999999993,69258.399999999994]
[934,"2023-11-01","2023-11-09",8,9148.84,73190.720000000001]
[935,"2023-11-01","2023-11-09",8,9524.06,76192.479999999996]
[936,"2023-11-01","2023-11-09",8,9599.9599999999991,76799.679999999993]
[937,"2023-11-01","2023-11-09",8,9788.6299999999992,78309.039999999994]
[938,"2023-11-01","2023-11-09",8,9972.34,79778.720000000001]
[939,"2023-11-01","2023-11-09",8,10607.87,84862.96]
[940,"2023-11-01","2023-11-09",8,11937.81,95502.48]
[941,"2023-11-01","2023-11-09",8,12020.8,96166.399999999994]
[942,"2023-11-01","2023-11-09",8,13862.85,110902.8]
[943,"2023-11-01","2023-11-09",8,14019.6,112156.8]
[944,"2023-11-01","2023-11-09",8,15253.08,122024.64]
[945,"2023-11-01","2023-11-09",8,18386.759999999998,147094.07999999999]
[946,"2023-11-01","2023-11-09",8,20522.47,164179.76]
[947,"2023-11-01","2023-11-09",8,20596.939999999999,164775.51999999999]
[948,"2023-11-01","2023-11-09",8,22550.36,180402.88]
[949,"2023-11-01","2023-11-09",8,24837.85,198702.8]
[950,"2023-11-01","2023-11-09",8,25665.39,205323.12]
[951,"2023-11-01","2023-11-09",8,28508.02,228064.16]
[952,"2023-11-01","2023-11-09",8,32971.4,263771.2]
[953,"2023-11-01","2023-11-09",8,44232.959999999999,353863.67999999999]
[954,"2023-11-01","2023-11-09",8,60423.05,483384.4]
[955,"2023-11-01","2023-11-09",8,63808.22,510465.76]
[956,"2023-11-02","2023-12-11",39,2985.6,116438.39999999999]
[957,"2023-11-03","2023-12-11",38,2595,98610]
[958,"2023-11-07","2023-12-11",34,708.52,24089.68]
[959,"2023-11-07","2023-12-11",34,3328.46,113167.64]
[960,"2023-11-07","2023-12-11",34,3480.36,118332.24]
[{"$f":"A974+1","v":961},"2023-11-07","2023-12-11",{"$f":"C975-B975","v":34},5137.04,{"$f":"E975*D975","v":174659.36}]
[962,"2023-11-08","2023-12-11",33,2790.3,92079.900000000009]
[963,"2023-11-27","2023-12-11",14,2262.52,31675.279999999999]
[964,"2023-11-28","2023-12-11",13,5558.36,72258.679999999993]
[965,"2023-12-01","2023-12-11",10,99.79,997.90000000000009]
[966,"2023-12-01","2023-12-11",10,379.21,3792.1]
[967,"2023-12-01","2023-12-11",10,448.6,4486]
[968,"2023-12-01","2023-12-11",10,1341.17,13411.7]
[969,"2023-12-01","2023-12-11",10,1397.07,13970.699999999999]
[970,"2023-12-01","2023-12-11",10,1506.84,15068.4]
[971,"2023-12-01","2023-12-11",10,2291.15,22911.5]
[972,"2023-12-01","2023-12-11",10,2754.23,27542.3]
[973,"2023-12-01","2023-12-11",10,3009.47,30094.699999999997]
[974,"2023-12-01","2023-12-11",10,3244.06,32440.6]
[975,"2023-12-01","2023-12-11",10,3582.5,35825]
[976,"2023-12-01","2023-12-11",10,4430.82,44308.2]
[977,"2023-12-01","2023-12-11",10,4495.92,44959.199999999997]
[978,"2023-12-01","2023-12-11",10,4528.47,45284.700000000004]
[979,"2023-12-01","2023-12-11",10,4615,46150]
[980,"2023-12-01","2023-12-11",10,4732.45,47324.5]
[981,"2023-12-01","2023-12-11",10,4921.24,49212.399999999994]
[982,"2023-12-01","2023-12-11",10,5027.57,50275.7]
[983,"2023-12-01","2023-12-11",10,5183.37,51833.7]
[984,"2023-12-01","2023-12-11",10,5290.25,52902.5]
[985,"2023-12-01","2023-12-11",10,5344.16,53441.599999999999]
[986,"2023-12-01","2023-12-11",10,5477.5,54775]
[987,"2023-12-01","2023-12-11",10,5495.24,54952.399999999994]
[988,"2023-12-01","2023-12-11",10,5669.89,56698.9]
[989,"2023-12-01","2023-12-11",10,5685.33,56853.3]
[990,"2023-12-01","2023-12-11",10,5686.04,56860.4]
[991,"2023-12-01","2023-12-11",10,5739.33,57393.3]
[992,"2023-12-01","2023-12-11",10,5756.26,57562.600000000006]
[993,"2023-12-01","2023-12-11",10,5908.05,59080.5]
[994,"2023-12-01","2024-01-10",40,6006.24,240249.59999999998]
[995,"2023-12-01","2023-12-11",10,6021.54,60215.4]
[996,"2023-12-01","2023-12-11",10,6317.58,63175.8]
[997,"2023-12-01","2023-12-11",10,6357.75,63577.5]
[998,"2023-12-01","2023-12-11",10,6360.58,63605.8]
[999,"2023-12-01","2023-12-11",10,6367.68,63676.800000000003]
[1000,"2023-12-01","2023-12-11",10,6423,64230]
[1001,"2023-12-01","2023-12-12",11,6513.08,71643.88]
[1002,"2023-12-01","2023-12-11",10,6525.14,65251.4]
[1003,"2023-12-01","2023-12-11",10,6527.98,65279.799999999996]
[1004,"2023-12-01","2023-12-11",10,6562.73,65627.299999999988]
[1005,"2023-12-01","2023-12-11",10,6612.38,66123.8]
[1006,"2023-12-01","2023-12-11",10,6654.94,66549.399999999994]
[1007,"2023-12-01","2023-12-11",10,6753.54,67535.399999999994]
[1008,"2023-12-01","2023-12-11",10,6915.26,69152.600000000006]
[1009,"2023-12-01","2023-12-11",10,6918.09,69180.899999999994]
[1010,"2023-12-01","2023-12-11",10,6925.19,69251.899999999994]
[1011,"2023-12-01","2023-12-11",10,6937.24,69372.399999999994]
[1012,"2023-12-01","2023-12-11",10,6991.86,69918.599999999991]
[1013,"2023-12-01","2023-12-11",10,7000.37,70003.7]
[1014,"2023-12-01","2023-12-11",10,7091.87,70918.7]
[1015,"2023-12-01","2023-12-11",10,7111.73,71117.299999999988]
[1016,"2023-12-01","2023-12-11",10,7123.79,71237.899999999994]
[1017,"2023-12-01","2023-12-11",10,7294.73,72947.299999999988]
[1018,"2023-12-01","2023-12-11",10,7479.86,74798.599999999991]
[1019,"2023-12-01","2023-12-11",10,7634.49,76344.899999999994]
[1020,"2023-12-01","2023-12-11",10,7660.02,76600.200000000012]
[1021,"2023-12-01","2023-12-12",11,7755.78,85313.58]
[1022,"2023-12-01","2023-12-11",10,8036.66,80366.600000000006]
[1023,"2023-12-01","2023-12-11",10,8476.42,84764.2]
[1024,"2023-12-01","2023-12-11",10,8623.9599999999991,86239.599999999991]
[{"$f":"A1038+1","v":1025},"2023-12-01","2023-12-11",{"$f":"C1039-B1039","v":10},8774.33,{"$f":"E1039*D1039","v":87743.3}]
[1026,"2023-12-01","2023-12-11",10,9587.9,95879]
[1027,"2023-12-01","2023-12-11",10,9847.5,98475]
[1028,"2023-12-01","2023-12-11",10,9875.8700000000008,98758.700000000012]
[1029,"2023-12-01","2023-12-11",10,10019.86,100198.6]
[1030,"2023-12-01","2023-12-11",10,10034.76,100347.6]
[1031,"2023-12-01","2023-12-11",10,12611.64,126116.4]
[1032,"2023-12-01","2023-12-11",10,12893.95,128939.5]
[1033,"2023-12-01","2023-12-11",10,13213.13,132131.29999999999]
[1034,"2023-12-01","2023-12-11",10,14085.57,140855.70000000001]
[1035,"2023-12-01","2023-12-11",10,14477.81,144778.1]
[1036,"2023-12-01","2023-12-11",10,16265.96,162659.59999999998]
[1037,"2023-12-01","2023-12-11",10,16613.509999999998,166135.09999999998]
[1038,"2023-12-01","2023-12-11",10,17254.009999999998,172540.09999999998]
[1039,"2023-12-01","2023-12-11",10,20395.5,203955]
[1040,"2023-12-01","2023-12-11",10,20905.490000000002,209054.90000000002]
[1041,"2023-12-01","2023-12-11",10,21460.16,214601.60000000001]
[1042,"2023-12-01","2023-12-11",10,23428.47,234284.7]
[1043,"2023-12-01","2023-12-11",10,25271.81,252718.1]
[1044,"2023-12-01","2023-12-11",10,35289.550000000003,352895.5]
[1045,"2023-12-01","2023-12-11",10,39280.089999999997,392800.89999999997]
[1046,"2023-12-01","2023-12-11",10,58510.55,585105.5]
[1047,"2023-12-01","2023-12-11",10,60785.53,607855.30000000005]
[1048,"2023-12-01","2023-12-11",10,67399.350000000006,673993.5]
[1049,"2023-12-04","2024-01-10",37,8608.07,318498.58999999997]
[1050,"2023-12-05","2024-01-10",36,3879.64,139667.04]
[1051,"2023-12-06","2024-01-10",35,3039.85,106394.75]
[1052,"2023-12-08","2024-01-10",33,708.52,23381.16]
[1053,"2023-12-08","2024-01-10",33,4048.9,133613.70000000001]
[1054,"2023-12-08","2024-01-10",33,4174.76,137767.08000000002]
[1055,"2023-12-08","2024-01-10",33,5741.36,189464.87999999998]
[1056,"2023-12-11","2024-01-10",30,2877.1,86313]
[1057,"2023-12-28","2024-01-10",13,2276.84,29598.920000000002]
[1058,"2023-12-29","2024-01-10",12,5529.99,66359.88]
[1059,"2024-01-01","2024-01-10",9,99.79,898.11]
[1060,"2024-01-01","2024-01-10",9,303.2,2728.7999999999997]
[1061,"2024-01-01","2024-01-10",9,379.21,3412.89]
[1062,"2024-01-01","2024-01-10",9,1397.07,12573.63]
[1063,"2024-01-01","2024-01-10",9,1506.84,13561.56]
[1064,"2024-01-01","2024-01-10",9,1526.97,13742.73]
[1065,"2024-01-01","2024-01-10",9,2707.84,24370.560000000001]
[1066,"2024-01-01","2024-01-10",9,2754.23,24788.07]
[1067,"2024-01-01","2024-01-10",9,3317.07,29853.63]
[1068,"2024-01-01","2024-01-10",9,3582.5,32242.5]
[1069,"2024-01-01","2024-01-10",9,3699.53,33295.770000000004]
[1070,"2024-01-01","2024-01-10",9,3982.3,35840.700000000004]
[1071,"2024-01-01","2024-01-10",9,4164.3,37478.700000000004]
[1072,"2024-01-01","2024-01-10",9,4229.01,38061.090000000004]
[1073,"2024-01-01","2024-01-10",9,4481.6499999999996,40334.85]
[1074,"2024-01-01","2024-01-10",9,4506.7700000000004,40560.930000000008]
[1075,"2024-01-01","2024-01-10",9,4602.2299999999996,41420.069999999992]
[1076,"2024-01-01","2024-01-10",9,4907.9399999999996,44171.46]
[1077,"2024-01-01","2024-01-10",9,5044.93,45404.37]
[1078,"2024-01-01","2024-01-10",9,5295.21,47656.89]
[1079,"2024-01-01","2024-01-10",9,5386.71,48480.39]
[1080,"2024-01-01","2024-01-10",9,5574.68,50172.12]
[1081,"2024-01-01","2024-01-10",9,5586.74,50280.659999999996]
[1082,"2024-01-01","2024-01-10",9,5602.34,50421.06]
[1083,"2024-01-01","2024-01-10",9,5667.72,51009.48]
[1084,"2024-01-01","2024-01-10",9,5971.18,53740.62]
[1085,"2024-01-01","2024-01-10",9,6101.72,54915.48]
[1086,"2024-01-01","2024-01-10",9,6276.18,56485.62]
[1087,"2024-01-01","2024-01-10",9,6285.4,56568.6]
[1088,"2024-01-01","2024-01-10",9,6356.33,57206.97]
[{"$f":"A1102+1","v":1089},"2024-01-01","2024-01-10",{"$f":"C1103-B1103","v":9},6429.39,{"$f":"E1103*D1103","v":57864.51}]
[1090,"2024-01-01","2024-01-10",9,6448.54,58036.86]
[1091,"2024-01-01","2024-01-10",9,6520.18,58681.62]
[1092,"2024-01-01","2024-01-10",9,6549.97,58949.73]
[1093,"2024-01-01","2024-01-10",9,6609.5,59485.5]
[1094,"2024-01-01","2024-01-10",9,6676.22,60085.98]
[1095,"2024-01-01","2024-01-10",9,6777.65,60998.85]
[1096,"2024-01-01","2024-01-10",9,7042.93,63386.37]
[1097,"2024-01-01","2024-01-10",9,7108.89,63980.01]
[1098,"2024-01-01","2024-01-10",9,7119.53,64075.77]
[1099,"2024-01-01","2024-01-10",9,7133.17,64198.53]
[1100,"2024-01-01","2024-01-10",9,7151.45,64363.049999999996]
[1101,"2024-01-01","2024-01-10",9,7166.35,64497.15]
[1102,"2024-01-01","2024-01-10",9,7225.93,65033.37]
[1103,"2024-01-01","2024-01-10",9,7330.91,65978.19]
[1104,"2024-01-01","2024-01-10",9,7479.15,67312.349999999991]
[1105,"2024-01-01","2024-01-10",9,7502.56,67523.040000000008]
[1106,"2024-01-01","2024-01-10",9,7643,68787]
[1107,"2024-01-01","2024-01-10",9,7679.17,69112.53]
[1108,"2024-01-01","2024-01-10",9,7753.65,69782.849999999991]
[1109,"2024-01-01","2024-01-10",9,7759.32,69833.88]
[1110,"2024-01-01","2024-01-10",9,7857.92,70721.279999999999]
[1111,"2024-01-01","2024-01-10",9,8015.38,72138.42]
[1112,"2024-01-01","2024-01-10",9,8089.15,72802.349999999991]
[1113,"2024-01-01","2024-01-10",9,8537.42,76836.78]
[1114,"2024-01-01","2024-01-10",9,8622.5400000000009,77602.860000000015]
[1115,"2024-01-01","2024-01-10",9,9159.48,82435.319999999992]
[1116,"2024-01-01","2024-01-10",9,9377.9500000000007,84401.55]
[1117,"2024-01-01","2024-01-10",9,9516.9699999999993,85652.73]
[1118,"2024-01-01","2024-01-10",9,9756,87804]
[1119,"2024-01-01","2024-01-10",9,9894.8799999999992,89053.92]
[1120,"2024-01-01","2024-01-10",9,10310.67,92796.03]
[1121,"2024-01-01","2024-01-10",9,10441.19,93970.71]
[1122,"2024-01-01","2024-01-10",9,10649.72,95847.48]
[1123,"2024-01-01","2024-01-10",9,10775.27,96977.430000000008]
[1124,"2024-01-01","2024-01-10",9,10999.4,98994.599999999991]
[1125,"2024-01-01","2024-01-10",9,12649.24,113843.16]
[1126,"2024-01-01","2024-01-10",9,14242.32,128180.88]
[1127,"2024-01-01","2024-01-10",9,15175.76,136581.84]
[1128,"2024-01-01","2024-01-10",9,15198.46,136786.13999999998]
[1129,"2024-01-01","2024-01-10",9,16076.57,144689.13]
[1130,"2024-01-01","2024-01-10",9,16521.310000000001,148691.79]
[1131,"2024-01-01","2024-01-10",9,17195.849999999999,154762.65]
[1132,"2024-01-01","2024-01-10",9,18562.669999999998,167064.02999999997]
[1133,"2024-01-01","2024-01-10",9,18757.73,168819.57]
[1134,"2024-01-01","2024-01-10",9,20350.82,183157.38]
[1135,"2024-01-01","2024-01-10",9,23957.61,215618.49]
[1136,"2024-01-01","2024-01-10",9,25371.63,228344.67]
[1137,"2024-01-01","2024-01-10",9,35326.76,317940.84000000003]
[1138,"2024-01-01","2024-01-10",9,47490.16,427411.44000000006]
[1139,"2024-01-01","2024-01-10",9,61596.5,554368.5]
[1140,"2024-01-01","2024-01-10",9,70690.75,636216.75]
[1141,"2024-01-01","2024-01-10",9,77131.100000000006,694179.9]
[1142,null,null,{"$f":"ROUND(+F1156/E1156,2)","v":9.98},{"$f":"SUM(E15:E1155)","v":10306814.170000006},{"$f":"SUM(F15:F1155)","v":102810970.17000003}]

{"sheet":"(WP) 3c Bill Lag GMB","index":34,"n_rows":460,"n_cols":6,"rows_kept":460,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,0,2,5],[3,0,3,5],[4,0,4,5],[1,0,1,5]]}
[{"$f":"'(WP) Instructions & Input'!B2","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!B9","v":"CASE NO. 2024-00092"}]
[{"$f":"'(WP) Instructions & Input'!B3","v":"CASH WORKING CAPITAL"}]
["BILLING LAG CALCULATION - GMB"]
[{"$f":"'(WP) Instructions & Input'!B4","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,"(WORKPAPER) SHEET 3c"]
[null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Line","Meter Read","Billing",null,"Billing","Weighted"]
["No.","Date","Date","Days","Amount","Amount"]
[null,"(1)","(2)","(3)=(2)-(1)","(4)","(5)"]
[]
[1,"2023-02-01","2023-02-01",{"$f":"C15-B15","v":0},16586.11,{"$f":"E15*D15","v":0}]
[{"$f":"A15+1","v":2},"2023-02-01","2023-02-01",0,14945.63,0]
[{"$f":"A16+1","v":3},"2023-02-01","2023-02-01",0,86.22,0]
[4,"2023-01-27","2023-02-01",5,7483.83,37419.15]
[5,"2023-01-27","2023-02-01",5,4196.7,20983.5]
[6,"2023-02-01","2023-02-06",5,931.66,4658.3]
[7,"2023-01-31","2023-02-01",1,1015.35,1015.35]
[8,"2023-02-01","2023-02-01",0,11978.41,0]
[9,"2023-02-01","2023-02-01",0,8870.58,0]
[10,"2023-02-01","2023-02-01",0,89.7,0]
[11,"2023-02-01","2023-02-01",0,89.7,0]
[12,"2023-02-01","2023-02-01",0,17778.5,0]
[13,"2023-02-01","2023-02-01",0,14206.04,0]
[14,"2023-02-01","2023-02-01",0,115.55,0]
[15,"2023-01-19","2023-02-01",13,150.97999999999999,1962.7399999999998]
[16,"2023-02-01","2023-02-01",0,21898.35,0]
[17,"2023-01-30","2023-02-01",2,6675.44,13350.88]
[18,"2023-02-01","2023-02-02",1,677.72,677.72]
[19,"2023-02-01","2023-02-01",0,89.7,0]
[20,"2023-01-30","2023-02-01",2,5580.44,11160.88]
[21,"2023-02-01","2023-02-01",0,27752.78,0]
[22,"2023-01-31","2023-02-01",1,1860.55,1860.55]
[23,"2023-02-01","2023-02-01",0,23552.41,0]
[24,"2023-02-01","2023-02-03",2,7699.69,15399.38]
[25,"2023-02-01","2023-02-06",5,10208.43,51042.15]
[26,"2023-02-01","2023-02-01",0,11177.71,0]
[27,"2023-02-01","2023-02-01",0,3140.39,0]
[28,"2023-02-01","2023-02-01",0,1887.68,0]
[29,"2023-02-01","2023-02-01",0,11133.17,0]
[30,"2023-01-27","2023-02-01",5,7983.51,39917.550000000003]
[31,"2023-02-01","2023-02-01",0,4206.1899999999996,0]
[32,"2023-02-01","2023-02-01",0,5593.39,0]
[33,"2023-01-30","2023-02-01",2,4712.3900000000003,9424.7800000000007]
[34,"2023-02-01","2023-02-01",0,9594.5300000000007,0]
[35,"2023-02-01","2023-02-01",0,22463.42,0]
[36,"2023-02-01","2023-02-01",0,5068.47,0]
[37,"2023-02-01","2023-02-01",0,15502.33,0]
[38,"2023-02-01","2023-02-01",0,54277.45,0]
[39,"2023-02-01","2023-02-01",0,35368.720000000001,0]
[40,"2023-02-01","2023-02-06",5,21537.58,107687.90000000001]
[41,"2023-02-01","2023-02-06",5,21537.58,107687.90000000001]
[42,"2023-03-01","2023-03-01",0,12579.55,0]
[43,"2023-03-01","2023-03-01",0,8561.68,0]
[44,"2023-03-01","2023-03-01",0,86.22,0]
[45,"2023-02-28","2023-03-01",1,5156.7700000000004,5156.7700000000004]
[46,"2023-02-28","2023-03-01",1,4027.69,4027.69]
[47,"2023-03-01","2023-03-06",5,769.56,3847.7999999999997]
[48,"2023-02-28","2023-03-01",1,773.53,773.53]
[49,"2023-03-01","2023-03-01",0,9733.1200000000008,0]
[50,"2023-03-01","2023-03-01",0,7956.85,0]
[51,"2023-03-01","2023-03-01",0,89.7,0]
[52,"2023-03-01","2023-03-01",0,89.7,0]
[53,"2023-03-01","2023-03-01",0,13978.93,0]
[54,"2023-03-01","2023-03-01",0,11541.81,0]
[55,"2023-03-01","2023-03-01",0,89.7,0]
[56,"2023-03-01","2023-03-01",0,11316.95,0]
[57,"2023-02-28","2023-03-01",1,5417.68,5417.68]
[58,"2023-03-01","2023-03-01",0,491.82,0]
[59,"2023-03-01","2023-03-01",0,89.7,0]
[60,"2023-02-28","2023-03-03",3,4339.17,13017.51]
[61,"2023-03-01","2023-03-01",0,36809.51,0]
[62,"2023-02-28","2023-03-01",1,1379.61,1379.61]
[63,"2023-03-01","2023-03-01",0,18107.48,0]
[64,"2023-03-01","2023-03-03",2,5694.82,11389.64]
[65,"2023-03-01","2023-03-06",{"$f":"C79-B79","v":5},945.24,{"$f":"E79*D79","v":4726.2}]
[66,"2023-03-01","2023-03-01",0,7938.86,0]
[{"$f":"A80+1","v":67},"2023-03-01","2023-03-02",1,2101.59,2101.59]
[68,"2023-03-01","2023-03-01",0,1489.22,0]
[69,"2023-03-01","2023-03-01",0,9345.3700000000008,0]
[70,"2023-02-28","2023-03-01",1,7531.91,7531.91]
[71,"2023-03-01","2023-03-01",0,2533.29,0]
[72,"2023-03-01","2023-03-01",0,7155.73,0]
[73,"2023-03-01","2023-03-01",0,3140.62,0]
[74,"2023-03-01","2023-03-01",0,8781.7900000000009,0]
[75,"2023-03-01","2023-03-01",0,18343.66,0]
[76,"2023-03-01","2023-03-01",0,3898.3,0]
[77,"2023-03-01","2023-03-01",0,10115.07,0]
[78,"2023-03-01","2023-03-01",0,32743.63,0]
[79,"2023-03-01","2023-03-01",0,26462.97,0]
[80,"2023-03-01","2023-03-01",0,28345.86,0]
[81,"2023-04-01","2023-04-03",2,9822.4500000000007,19644.900000000001]
[82,"2023-04-01","2023-04-03",2,5972.38,11944.76]
[83,"2023-04-01","2023-04-03",2,86.22,172.44]
[84,"2023-03-31","2023-04-03",3,3441.54,10324.619999999999]
[85,"2023-03-31","2023-04-03",3,2266.14,6798.42]
[86,"2023-04-04","2023-04-04",0,545.84,0]
[87,"2023-03-31","2023-04-03",3,637.12,1911.3600000000001]
[88,"2023-04-01","2023-04-03",2,6716.25,13432.5]
[89,"2023-04-01","2023-04-03",2,6460.85,12921.7]
[90,"2023-04-01","2023-04-03",2,89.7,179.4]
[91,"2023-04-01","2023-04-03",2,158.49,316.98]
[92,"2023-04-01","2023-04-03",2,13647.37,27294.74]
[93,"2023-04-01","2023-04-03",2,10761.92,21523.84]
[94,"2023-04-01","2023-04-03",2,98.31,196.62]
[95,"2023-04-01","2023-04-03",2,6397.55,12795.1]
[96,"2023-03-29","2023-04-03",5,4114.68,20573.400000000001]
[97,"2023-04-01","2023-04-03",2,3044.75,6089.5]
[98,"2023-04-01","2023-04-03",2,89.7,179.4]
[99,"2023-03-31","2023-04-03",3,3058.61,9175.83]
[100,"2023-04-01","2023-04-03",2,18686.54,37373.08]
[101,"2023-03-31","2023-04-03",3,107.24,321.71999999999997]
[102,"2023-04-01","2023-04-03",2,13963.92,27927.84]
[103,"2023-04-01","2023-04-03",2,3716.41,7432.82]
[104,"2023-04-01","2023-04-04",3,945.24,2835.7200000000003]
[105,"2023-04-01","2023-04-03",2,6261.18,12522.36]
[106,"2023-04-01","2023-04-03",2,1936.12,3872.24]
[107,"2023-04-01","2023-04-03",2,1122.6099999999999,2245.2199999999998]
[108,"2023-04-01","2023-04-03",2,7360.36,14720.72]
[109,"2023-03-31","2023-04-03",3,4993.25,14979.75]
[110,"2023-04-01","2023-04-03",2,2207.84,4415.68]
[111,"2023-04-01","2023-04-03",2,3385.1,6770.2]
[112,"2023-03-31","2023-04-03",3,20049.71,60149.13]
[113,"2023-04-01","2023-04-03",2,7377.92,14755.84]
[114,"2023-04-01","2023-04-03",2,13663.31,27326.62]
[115,"2023-04-01","2023-04-03",2,3468.98,6937.96]
[116,"2023-04-01","2023-04-03",2,116.93,233.86]
[117,"2023-04-01","2023-04-03",2,10132.91,20265.82]
[118,"2023-04-01","2023-04-03",2,27377.05,54754.1]
[119,"2023-04-01","2023-04-03",2,25992.13,51984.26]
[120,"2023-04-01","2023-04-03",2,25241.8,50483.6]
[121,"2023-05-01","2023-05-01",0,7314.87,0]
[122,"2023-05-01","2023-05-01",0,728.17,0]
[123,"2023-05-01","2023-05-01",0,86.22,0]
[124,"2023-04-28","2023-05-01",3,2797.69,8393.07]
[125,"2023-04-28","2023-05-01",3,686.65,2059.9499999999998]
[126,"2023-05-01","2023-05-04",3,612.76,1838.28]
[127,"2023-04-30","2023-05-01",1,130.30000000000001,130.30000000000001]
[128,"2023-05-01","2023-05-01",0,4767.3100000000004,0]
[129,"2023-05-01","2023-05-01",{"$f":"C143-B143","v":0},4759.3100000000004,{"$f":"E143*D143","v":0}]
[130,"2023-05-01","2023-05-01",0,94.19,0]
[{"$f":"A144+1","v":131},"2023-05-01","2023-05-01",0,89.7,0]
[132,"2023-05-01","2023-05-01",0,8346.57,0]
[133,"2023-05-01","2023-05-01",0,3891.57,0]
[134,"2023-04-04","2023-05-01",27,89.7,2421.9]
[135,"2023-05-01","2023-05-01",0,126.45,0]
[136,"2023-04-28","2023-05-01",3,2259.54,6778.62]
[137,"2023-05-01","2023-05-01",0,9320.19,0]
[138,"2023-05-01","2023-05-01",0,89.7,0]
[139,"2023-04-30","2023-05-01",1,2020.9,2020.9]
[140,"2023-05-01","2023-05-01",0,5135.92,0]
[141,"2023-04-30","2023-05-01",1,95.08,95.08]
[142,"2023-05-01","2023-05-01",0,6293.37,0]
[143,"2023-05-01","2023-05-01",0,1224.44,0]
[144,"2023-05-01","2023-05-04",3,945.24,2835.7200000000003]
[145,"2023-05-01","2023-05-01",0,2077.41,0]
[146,"2023-04-04","2023-05-02",28,149.80000000000001,4194.4000000000005]
[147,"2023-05-01","2023-05-01",0,386.98,0]
[148,"2023-05-01","2023-05-01",0,7592.31,0]
[149,"2023-04-28","2023-05-01",3,2495.5500000000002,7486.6500000000005]
[150,"2023-05-01","2023-05-01",0,289.89999999999998,0]
[151,"2023-05-01","2023-05-01",0,1918.82,0]
[152,"2023-04-30","2023-05-01",1,2333.4699999999998,2333.4699999999998]
[153,"2023-05-01","2023-05-01",0,6103.19,0]
[154,"2023-05-01","2023-05-01",0,4240.33,0]
[155,"2023-05-01","2023-05-01",0,3379.51,0]
[156,"2023-05-01","2023-05-01",0,939.66,0]
[157,"2023-05-01","2023-05-01",0,4863.97,0]
[158,"2023-05-01","2023-05-01",0,2860.1,0]
[159,"2023-05-01","2023-05-01",0,7100.96,0]
[160,"2023-05-01","2023-05-01",0,12435.84,0]
[161,"2023-06-01","2023-06-02",1,5966.25,5966.25]
[162,"2023-06-01","2023-06-01",0,520.34,0]
[163,"2023-06-01","2023-06-19",18,262.51,4725.18]
[164,"2023-05-31","2023-06-01",1,1679.71,1679.71]
[165,"2023-05-31","2023-06-01",1,245.74,245.74]
[166,"2023-06-01","2023-06-05",4,219.87,879.48]
[167,"2023-05-31","2023-06-01",1,86.22,86.22]
[168,"2023-06-01","2023-06-01",0,3585.8,0]
[169,"2023-06-01","2023-06-01",0,5060.26,0]
[170,"2023-06-01","2023-06-01",0,89.7,0]
[171,"2023-06-01","2023-06-01",0,89.7,0]
[172,"2023-06-01","2023-06-01",0,9111.7900000000009,0]
[173,"2023-06-01","2023-06-01",0,1505.38,0]
[174,"2023-06-01","2023-06-01",0,91.39,0]
[175,"2023-05-30","2023-06-05",6,687.32,4123.92]
[176,"2023-06-01","2023-06-01",0,9728.0400000000009,0]
[177,"2023-06-01","2023-06-01",0,89.7,0]
[178,"2023-05-31","2023-06-01",1,1287.8599999999999,1287.8599999999999]
[179,"2023-06-01","2023-06-01",0,254.9,0]
[180,"2023-05-31","2023-06-01",1,95.08,95.08]
[181,"2023-06-01","2023-06-01",0,3533.84,0]
[182,"2023-06-01","2023-06-02",1,511.84,511.84]
[183,"2023-06-01","2023-06-05",4,945.24,3780.96]
[184,"2023-05-02","2023-06-01",30,254.9,7647]
[185,"2023-06-01","2023-06-01",0,304.14999999999998,0]
[186,"2023-06-01","2023-06-01",0,7735.94,0]
[187,"2023-05-31","2023-06-01",1,1840.97,1840.97]
[188,"2023-06-01","2023-06-01",0,149.79,0]
[189,"2023-06-01","2023-06-01",0,3938.78,0]
[190,"2023-05-31","2023-06-01",1,88.73,88.73]
[191,"2023-06-01","2023-06-01",0,5723.58,0]
[192,"2023-06-01","2023-06-01",0,770.57,0]
[193,"2023-06-01","2023-06-01",{"$f":"C207-B207","v":0},3457.78,{"$f":"E207*D207","v":0}]
[194,"2023-06-01","2023-06-01",0,1287.78,0]
[{"$f":"A208+1","v":195},"2023-06-01","2023-06-01",0,1880.68,0]
[196,"2023-06-01","2023-06-01",0,414.63,0]
[197,"2023-06-01","2023-06-01",0,3836.55,0]
[198,"2023-06-01","2023-06-01",0,1810.77,0]
[199,"2023-07-01","2023-07-03",2,4197.78,8395.56]
[200,"2023-07-01","2023-07-03",2,119.91,239.82]
[201,"2023-07-01","2023-07-03",2,349.96,699.92]
[202,"2023-06-28","2023-07-03",5,1913.84,9569.1999999999989]
[203,"2023-06-27","2023-07-03",6,145.08000000000001,870.48]
[204,"2023-07-04","2023-07-05",1,127.17,127.17]
[205,"2023-06-30","2023-07-05",5,86.22,431.1]
[206,"2023-07-01","2023-07-03",2,2201.7800000000002,4403.5600000000004]
[207,"2023-07-01","2023-07-03",2,4998.66,9997.32]
[208,"2023-07-01","2023-07-03",2,89.7,179.4]
[209,"2023-07-01","2023-07-03",2,2692.61,5385.22]
[210,"2023-07-01","2023-07-03",2,7016.55,14033.1]
[211,"2023-07-01","2023-07-03",2,1216.1099999999999,2432.2199999999998]
[212,"2023-07-01","2023-07-03",2,95.96,191.92]
[213,"2023-06-28","2023-07-03",5,88.73,443.65000000000003]
[214,"2023-07-01","2023-07-05",4,9352.02,37408.080000000002]
[215,"2023-07-01","2023-07-03",2,89.7,179.4]
[216,"2023-06-30","2023-07-03",3,993.49,2980.4700000000003]
[217,"2023-07-01","2023-07-03",2,103.31,206.62]
[218,"2023-06-30","2023-07-03",3,181.92,545.76]
[219,"2023-07-01","2023-07-03",2,2287.73,4575.46]
[220,"2023-07-01","2023-07-05",4,731.98,2927.92]
[221,"2023-07-04","2023-07-05",1,945.24,945.24]
[222,"2023-07-01","2023-07-03",2,204.48,408.96]
[223,"2023-07-01","2023-07-03",2,8056.85,16113.7]
[224,"2023-06-27","2023-07-03",6,1121.96,6731.76]
[225,"2023-07-01","2023-07-03",2,139.07,278.14]
[226,"2023-07-01","2023-07-03",2,6357.98,12715.96]
[227,"2023-06-30","2023-07-03",3,540.15,1620.4499999999998]
[228,"2023-07-01","2023-07-03",2,6205.34,12410.68]
[229,"2023-07-01","2023-07-03",2,379.02,758.04]
[230,"2023-07-01","2023-07-03",2,3246.43,6492.86]
[231,"2023-07-01","2023-07-05",4,1101.68,4406.72]
[232,"2023-07-01","2023-07-03",2,597.11,1194.22]
[233,"2023-07-01","2023-07-03",2,95.08,190.16]
[234,"2023-07-01","2023-07-03",2,8233.65,16467.3]
[235,"2023-08-01","2023-08-01",0,3107.08,0]
[236,"2023-08-01","2023-08-01",0,95.08,0]
[237,"2023-08-01","2023-08-01",0,326.10000000000002,0]
[238,"2023-07-28","2023-08-01",4,1834.47,7337.88]
[239,"2023-07-28","2023-08-01",4,124.62,498.48]
[240,"2023-08-01","2023-08-04",3,91.39,274.17]
[241,"2023-07-31","2023-08-01",1,86.22,86.22]
[242,"2023-08-01","2023-08-01",0,1896.4,0]
[243,"2023-08-01","2023-08-01",0,4847.84,0]
[244,"2023-08-01","2023-08-01",0,89.7,0]
[245,"2023-08-01","2023-08-01",0,89.7,0]
[246,"2023-08-01","2023-08-02",1,3654.2,3654.2]
[247,"2023-08-01","2023-08-01",0,1216.1099999999999,0]
[248,"2023-08-01","2023-08-01",0,91.39,0]
[249,"2023-07-28","2023-08-01",4,88.73,354.92]
[250,"2023-08-01","2023-08-01",0,9497.81,0]
[251,"2023-08-01","2023-08-01",0,89.7,0]
[252,"2023-07-31","2023-08-01",1,924.84,924.84]
[253,"2023-08-01","2023-08-01",0,127.17,0]
[254,"2023-07-31","2023-08-01",1,95.08,95.08]
[255,"2023-08-01","2023-08-01",0,103.31,0]
[256,"2023-07-17","2023-08-01",15,377.54,5663.1]
[257,"2023-08-01","2023-08-04",{"$f":"C271-B271","v":3},3154.29,{"$f":"E271*D271","v":9462.869999999999}]
[258,"2023-08-01","2023-08-01",0,123.46,0]
[{"$f":"A272+1","v":259},"2023-08-01","2023-08-01",0,6467.25,0]
[260,"2023-07-28","2023-08-01",4,1121.96,4487.84]
[261,"2023-08-01","2023-08-01",0,115.23,0]
[262,"2023-08-01","2023-08-01",0,3521.13,0]
[263,"2023-07-31","2023-08-01",1,88.73,88.73]
[264,"2023-08-01","2023-08-01",0,6593.22,0]
[265,"2023-08-01","2023-08-01",0,98.34,0]
[266,"2023-08-01","2023-08-01",0,3944.06,0]
[267,"2023-08-01","2023-08-01",0,12869.8,0]
[268,"2023-08-01","2023-08-01",0,327.19,0]
[269,"2023-08-01","2023-08-01",0,95.08,0]
[270,"2023-08-01","2023-08-01",0,2745.57,0]
[271,"2023-09-01","2023-09-01",0,3357.95,0]
[272,"2023-09-01","2023-09-01",0,95.08,0]
[273,"2023-09-01","2023-09-01",0,326.73,0]
[274,"2023-08-29","2023-09-01",3,1982.63,5947.89]
[275,"2023-08-29","2023-09-01",3,114.69,344.07]
[276,"2023-09-01","2023-09-06",5,115.25,576.25]
[277,"2023-08-31","2023-09-01",1,86.22,86.22]
[278,"2023-09-01","2023-09-01",0,2212.6999999999998,0]
[279,"2023-09-01","2023-09-01",0,5127.9399999999996,0]
[280,"2023-09-01","2023-09-01",0,89.7,0]
[281,"2023-09-01","2023-09-01",0,89.7,0]
[282,"2023-09-01","2023-09-01",0,4238.46,0]
[283,"2023-09-01","2023-09-01",0,1114.48,0]
[284,"2023-09-01","2023-09-01",0,115.25,0]
[285,"2023-08-29","2023-09-01",3,88.73,266.19]
[286,"2023-09-01","2023-09-01",0,9151.2000000000007,0]
[287,"2023-09-01","2023-09-01",0,89.7,0]
[288,"2023-08-31","2023-09-01",1,924.84,924.84]
[289,"2023-09-01","2023-09-01",0,91.39,0]
[290,"2023-08-31","2023-09-01",1,157.1,157.1]
[291,"2023-09-01","2023-09-01",0,987.57,0]
[292,"2023-09-01","2023-09-05",4,10346.86,41387.440000000002]
[293,"2023-09-01","2023-09-01",0,169.76,0]
[294,"2023-09-01","2023-09-01",0,7609.2,0]
[295,"2023-08-29","2023-09-01",3,1086.6199999999999,3259.8599999999997]
[296,"2023-09-01","2023-09-01",0,139.07,0]
[297,"2023-09-01","2023-09-01",0,4835.7,0]
[298,"2023-08-31","2023-09-01",1,609.62,609.62]
[299,"2023-09-01","2023-09-01",0,7358.19,0]
[300,"2023-09-01","2023-09-01",0,103.31,0]
[301,"2023-09-01","2023-09-01",0,3315.03,0]
[302,"2023-09-01","2023-09-01",0,7267.05,0]
[303,"2023-09-01","2023-09-01",0,376.27,0]
[304,"2023-09-01","2023-09-01",0,95.08,0]
[305,"2023-09-01","2023-09-01",0,623.46,0]
[306,"2023-10-01","2023-10-02",1,1814.97,1814.97]
[307,"2023-10-01","2023-10-02",1,116.67,116.67]
[308,"2023-10-01","2023-10-02",1,326.7,326.7]
[309,"2023-09-27","2023-10-02",5,2176.27,10881.35]
[310,"2023-09-27","2023-10-02",5,125.02,625.1]
[311,"2023-10-01","2023-10-04",3,91.39,274.17]
[312,"2023-09-30","2023-10-02",2,86.22,172.44]
[313,"2023-10-01","2023-10-02",1,1724.98,1724.98]
[314,"2023-10-01","2023-10-02",1,2450.7800000000002,2450.7800000000002]
[315,"2023-10-01","2023-10-02",1,89.7,89.7]
[316,"2023-10-01","2023-10-02",1,89.7,89.7]
[317,"2023-10-01","2023-10-02",1,4832.76,4832.76]
[318,"2023-10-01","2023-10-02",1,1256.18,1256.18]
[319,"2023-10-01","2023-10-02",1,91.39,91.39]
[320,"2023-09-29","2023-10-02",3,88.73,266.19]
[321,"2023-10-01","2023-10-02",{"$f":"C335-B335","v":1},5388.62,{"$f":"E335*D335","v":5388.62}]
[322,"2023-10-01","2023-10-02",1,307.08,307.08]
[{"$f":"A336+1","v":323},"2023-09-30","2023-10-02",2,588.58000000000004,1177.1600000000001]
[324,"2023-10-01","2023-10-02",1,222.9,222.9]
[325,"2023-09-30","2023-10-04",4,95.08,380.32]
[326,"2023-10-01","2023-10-02",1,174.45,174.45]
[327,"2023-10-01","2023-10-04",3,2064.39,6193.17]
[328,"2023-10-01","2023-10-02",1,135.78,135.78]
[329,"2023-10-01","2023-10-02",1,4225.87,4225.87]
[330,"2023-09-27","2023-10-02",5,1081.4100000000001,5407.05]
[331,"2023-10-01","2023-10-02",1,112.13,112.13]
[332,"2023-10-01","2023-10-02",1,1150.6500000000001,1150.6500000000001]
[333,"2023-09-30","2023-10-02",2,952.78,1905.56]
[334,"2023-10-01","2023-10-02",1,4188.67,4188.67]
[335,"2023-10-01","2023-10-02",1,132.94999999999999,132.94999999999999]
[336,"2023-10-01","2023-10-02",1,3094.29,3094.29]
[337,"2023-10-01","2023-10-02",1,19166.03,19166.03]
[338,"2023-10-01","2023-10-02",1,500.52,500.52]
[339,"2023-10-01","2023-10-02",1,95.08,95.08]
[340,"2023-10-01","2023-10-02",1,3277.36,3277.36]
[341,"2023-11-01","2023-11-01",0,3009.72,0]
[342,"2023-11-01","2023-11-01",0,575.91999999999996,0]
[343,"2023-11-01","2023-11-01",0,447.5,0]
[344,"2023-10-30","2023-11-01",2,2429.92,4859.84]
[345,"2023-10-30","2023-11-01",2,648,1296]
[346,"2023-11-01","2023-11-06",5,91.39,456.95]
[347,"2023-10-31","2023-11-01",1,86.22,86.22]
[348,"2023-11-01","2023-11-01",0,2839.63,0]
[349,"2023-11-01","2023-11-01",0,2904.14,0]
[350,"2023-11-01","2023-11-01",0,89.7,0]
[351,"2023-11-01","2023-11-01",0,89.7,0]
[352,"2023-11-01","2023-11-01",0,6756.31,0]
[353,"2023-11-01","2023-11-01",0,3849.76,0]
[354,"2023-11-01","2023-11-01",0,1128.04,0]
[355,"2023-10-27","2023-11-01",5,176.09,880.45]
[356,"2023-11-01","2023-11-01",0,6049.61,0]
[357,"2023-11-01","2023-11-01",0,89.7,0]
[358,"2023-10-31","2023-11-01",1,846.43,846.43]
[359,"2023-11-01","2023-11-01",0,4524.55,0]
[360,"2023-10-31","2023-11-01",1,95.08,95.08]
[361,"2023-11-01","2023-11-01",0,6048.41,0]
[362,"2023-11-01","2023-11-06",5,2145.2399999999998,10726.199999999999]
[363,"2023-11-01","2023-11-01",0,202.95,0]
[364,"2023-11-01","2023-11-01",0,3893.75,0]
[365,"2023-10-30","2023-11-01",2,1447.36,2894.72]
[366,"2023-11-01","2023-11-01",0,146.75,0]
[367,"2023-11-01","2023-11-01",0,1404.37,0]
[368,"2023-10-31","2023-11-01",1,88.73,88.73]
[369,"2023-11-01","2023-11-01",0,5320.64,0]
[370,"2023-11-01","2023-11-01",0,361.05,0]
[371,"2023-11-01","2023-11-01",0,2588.5700000000002,0]
[372,"2023-11-01","2023-11-01",0,10638.45,0]
[373,"2023-11-01","2023-11-03",2,2513.09,5026.18]
[374,"2023-11-01","2023-11-01",0,11969.6,0]
[375,"2023-11-01","2023-11-01",0,6476.5,0]
[376,"2023-12-01","2023-12-01",0,4585.49,0]
[377,"2023-12-01","2023-12-01",0,3003.8,0]
[378,"2023-12-01","2023-12-01",0,579.89,0]
[379,"2023-11-28","2023-12-01",3,2948.19,8844.57]
[380,"2023-11-28","2023-12-01",3,1600.59,4801.7699999999995]
[381,"2023-12-01","2023-12-04",3,153.69,461.07]
[382,"2023-11-30","2023-12-01",1,86.22,86.22]
[383,"2023-12-01","2023-12-01",0,3971.64,0]
[384,"2023-12-01","2023-12-01",0,3162.21,0]
[385,"2023-12-01","2023-12-01",{"$f":"C399-B399","v":0},89.7,{"$f":"E399*D399","v":0}]
[386,"2023-12-01","2023-12-01",0,89.7,0]
[{"$f":"A400+1","v":387},"2023-12-01","2023-12-01",0,8849.59,0]
[388,"2023-12-01","2023-12-01",0,10170.02,0]
[389,"2023-12-01","2023-12-01",0,20352.66,0]
[390,"2023-11-28","2023-12-01",3,1172.32,3516.96]
[391,"2023-12-01","2023-12-01",0,6248.62,0]
[392,"2023-12-01","2023-12-01",0,89.7,0]
[393,"2023-11-30","2023-12-01",1,1437.64,1437.64]
[394,"2023-12-01","2023-12-01",0,17677.560000000001,0]
[395,"2023-11-30","2023-12-05",5,95.08,475.4]
[396,"2023-12-01","2023-12-01",0,11420.31,0]
[397,"2023-12-01","2023-12-04",3,3004.8,9014.4000000000015]
[398,"2023-12-01","2023-12-01",0,543.37,0]
[399,"2023-12-01","2023-12-01",0,3946.99,0]
[400,"2023-11-28","2023-12-01",3,2604.8000000000002,7814.4000000000005]
[401,"2023-12-01","2023-12-01",0,1048.57,0]
[402,"2023-12-01","2023-12-01",0,1571.54,0]
[403,"2023-11-30","2023-12-01",1,584.91999999999996,584.91999999999996]
[404,"2023-12-01","2023-12-01",0,5901.31,0]
[405,"2023-12-01","2023-12-01",0,3533.05,0]
[406,"2023-12-01","2023-12-01",0,4650.21,0]
[407,"2023-12-01","2023-12-01",0,3968.81,0]
[408,"2023-12-01","2023-12-01",0,4588.71,0]
[409,"2023-12-01","2023-12-04",3,30674.33,92022.99]
[410,"2023-12-01","2023-12-01",0,8316.02,0]
[411,"2024-01-01","2024-01-02",1,7428.93,7428.93]
[412,"2024-01-01","2024-01-02",1,7757.84,7757.84]
[413,"2024-01-01","2024-01-02",1,1120.02,1120.02]
[414,"2023-12-29","2024-01-02",4,4110.42,16441.68]
[415,"2023-12-29","2024-01-02",4,3977.38,15909.52]
[416,"2024-01-01","2024-01-04",3,305.92,917.76]
[417,"2023-12-31","2024-01-02",2,86.22,172.44]
[418,"2024-01-01","2024-01-02",1,6040.64,6040.64]
[419,"2024-01-01","2024-01-02",1,4682.95,4682.95]
[420,"2024-01-01","2024-01-02",1,89.7,89.7]
[421,"2024-01-01","2024-01-02",1,89.7,89.7]
[422,"2024-01-01","2024-01-02",1,8306.4500000000007,8306.4500000000007]
[423,"2024-01-01","2024-01-02",1,13923.89,13923.89]
[424,"2024-01-01","2024-01-02",1,25972.52,25972.52]
[425,"2023-12-29","2024-01-02",4,3622.11,14488.44]
[426,"2024-01-01","2024-01-02",1,6825.31,6825.31]
[427,"2024-01-01","2024-01-02",1,89.7,89.7]
[428,"2023-12-31","2024-01-02",2,2359.88,4719.76]
[429,"2024-01-01","2024-01-02",1,32707.93,32707.93]
[430,"2023-12-31","2024-01-02",2,104.64,209.28]
[431,"2024-01-01","2024-01-02",1,18081.009999999998,18081.009999999998]
[432,"2024-01-01","2024-01-04",3,6387.45,19162.349999999999]
[433,"2024-01-01","2024-01-02",1,1079.5,1079.5]
[434,"2024-01-01","2024-01-02",1,4677.1400000000003,4677.1400000000003]
[435,"2023-12-29","2024-01-02",4,5087.16,20348.64]
[436,"2024-01-01","2024-01-02",1,2195.96,2195.96]
[437,"2024-01-01","2024-01-02",1,1881.71,1881.71]
[438,"2023-12-31","2024-01-02",2,222.72,445.44]
[439,"2024-01-01","2024-01-02",1,8592,8592]
[440,"2024-01-01","2024-01-02",1,11496.73,11496.73]
[441,"2024-01-01","2024-01-02",1,6444.23,6444.23]
[442,"2024-01-01","2024-01-02",1,8737.93,8737.93]
[443,"2024-01-01","2024-01-02",1,10791.68,10791.68]
[444,"2024-01-01","2024-01-02",1,39053.82,39053.82]
[445,"2024-01-01","2024-01-02",1,12533.08,12533.08]
[446,null,null,{"$f":"+F460/E460","v":0.97096924693610787},{"$f":"SUM(E15:E459)","v":2060185.6199999992},{"$f":"SUM(F15:F459)","v":2000376.8799999978}]

{"sheet":"(WP) Sh 9 AP","index":35,"n_rows":414,"n_cols":9,"rows_kept":414,"cut":false,"hidden":false,"merged":[[3,0,3,8],[4,0,4,8],[0,0,0,8],[1,0,1,8],[2,0,2,8]]}
[{"$f":"+'Sh 14a - Int'!$A$1:$G$1","v":"COLUMBIA GAS OF KENTUCKY, INC."}]
[{"$f":"'(WP) Instructions & Input'!$B$9","v":"CASE NO. 2024-00092"}]
[{"$f":"'Sh 14 - Int'!$A$3:$E$3","v":"CASH WORKING CAPITAL"}]
["ACCOUNTS PAYABLE SELECTED RECORDS"]
[{"$f":"+'Sh 14a - Int'!$A$5:$G$5","v":"TME:  DECEMBER 31, 2023"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$11","v":"Attachment KLJ-CWC-1"}]
[null,null,null,null,null,null,null,null,"(WORKPAPER) SHEET 9"]
[null,null,null,null,null,null,null,null,{"$f":"'(WP) Instructions & Input'!$B$12","v":"WITNESS: JOHNSON"}]
[]
["Ref","Voucher ID","Beginning of Service Period","End of Service Period","Midpoint of Service Period","Check Date","Lead / Lag Days","Base Check Amount","Dollar Weighted Days"]
[null,null,null,null,null,null,null,"$"]
[1,"00229702","2023-06-28","2023-07-28",{"$f":"SUM(D13-C13+1)/2","v":15.5},"08/07/2023",{"$f":"+F13-D13+E13","v":25.5},47.82,{"$f":"ROUND(+H13*G13,0)","v":1219}]
[2,"00222481","2023-04-10","2023-05-15",18,"05/08/2023",11,65.38,719]
[3,"00236318","2023-10-06","2023-10-06",0.5,"10/16/2023",10.5,69.53,730]
[4,"00217549","2023-01-31","2023-01-31",0.5,"03/01/2023",29.5,141,4160]
[5,"00236518","2023-09-18","2023-10-18",15.5,"11/01/2023",29.5,107.04,3158]
[6,"00222320","2023-03-20","2023-04-18",15,"05/01/2023",28,80.56,2256]
[7,"00227550","2023-06-07","2023-07-07",15.5,"07/19/2023",27.5,46.18,1270]
[8,"00229738","2023-06-29","2023-07-28",15,"08/09/2023",27,52.37,1414]
[9,"00231731","08/15/2023","08/15/2023",0.5,"09/12/2023",28.5,69.09,1969]
[10,"00213041","2022-11-17","2022-12-20",17,"01/04/2023",32,34.99,1120]
[11,"00220174","2023-03-01","2023-03-30",15,"04/11/2023",27,51.4,1388]
[12,"00229660","2023-06-23","2023-07-24",16,"08/02/2023",25,80.03,2001]
[13,"00238961","2023-12-01","2023-12-01",0.5,"12/27/2023",26.5,413.62,10961]
[14,"00217642","03/03/2023","03/03/2023",0.5,"03/13/2023",10.5,31.76,333]
[15,"00224873","03/08/2023","03/08/2023",0.5,"06/09/2023",93.5,47.32,4424]
[16,"00222608","2023-03-23","2023-04-24",16.5,"05/17/2023",39.5,40.14,1586]
[17,"00238826","2023-10-01","10/31/2023",15.5,"11/28/2023",43.5,271.5,11810]
[18,"00229655","2023-06-23","2023-07-24",16,"08/02/2023",25,43.74,1094]
[19,"00236501","2023-09-13","2023-10-12",15,"10/30/2023",33,60.83,2007]
[20,"00213002","2023-01-01","2023-12-31",182.5,"01/26/2023",-156.5,4041.26,-632457]
[21,"00213044","2022-11-17","2022-12-19",16.5,"01/04/2023",32.5,57.57,1871]
[22,"00238725","11/14/2023","11/14/2023",0.5,"12/14/2023",30.5,69.09,2107]
[23,"00219893","03/17/2023","03/17/2023",0.5,"03/27/2023",10.5,88.56,930]
[24,"00224894","06/06/2023","06/06/2023",0.5,"06/22/2023",16.5,72.260000000000005,1192]
[25,"00238680","2023-10-23","2023-10-23",0.5,"11/20/2023",28.5,5483.78,156288]
[26,"00222619","05/11/2023","05/11/2023",0.5,"05/19/2023",8.5,76.17,647]
[27,"00219846","2023-01-18","2023-02-19",16.5,"04/19/2023",75.5,-6.06,-458]
[28,"00220198","2023-03-07","2023-04-04",14.5,"04/12/2023",22.5,44.6,1004]
[29,"00225376","2023-03-31","2023-03-31",0.5,"07/14/2023",105.5,-4527.2700000000004,-477627]
[30,"00217405","02/14/2023","02/14/2023",0.5,"02/24/2023",10.5,31.590000000000003,332]
[31,"00222420","2023-04-21","2023-04-21",0.5,"05/19/2023",28.5,1464.96,41751]
[32,"00240851","2023-10-26","2023-11-28",17,"12/18/2023",37,46.16,1708]
[33,"00240886","2024-02-08","2024-02-08",0.5,"12/20/2023",-49.5,1995,-98753]
[34,"00240869","2023-11-01","2023-11-30",15,"12/18/2023",33,61.43,2027]
[35,"00224793","2023-05-15","2023-05-21",3.5,"07/14/2023",57.5,1531.8600000000001,88082]
[36,"00236272","10/04/2023","10/04/2023",0.5,"10/24/2023",20.5,47.39,971]
[37,"00233978","2023-01-10","2024-01-06",181,"10/27/2023",110,5161.3,567743]
[38,"00214889","2023-01-10","2023-01-10",0.5,"02/01/2023",22.5,1011.23,22753]
[39,"00234309","2023-08-10","2023-09-11",16.5,"10/11/2023",46.5,16.89,785]
[40,"00215358","2023-01-01","01/31/2023",15.5,"02/16/2023",31.5,300,9450]
[41,"00231728","08/02/2023","08/02/2023",0.5,"08/22/2023",20.5,47.39,971]
[42,"00220295","2023-03-01","03/31/2023",15.5,"04/19/2023",34.5,541.5,18682]
[43,"00222457","05/04/2023","05/04/2023",0.5,"05/12/2023",8.5,607.89999999999986,5167]
[44,"00229583","07/18/2023","07/18/2023",0.5,"08/07/2023",20.5,47.39,971]
[45,"00238827","2023-10-01","10/31/2023",15.5,"11/28/2023",43.5,52.5,2284]
[46,"00238700","2023-09-11","2023-11-20",35.5,"11/16/2023",31.5,76.84,2420]
[47,"00213096","01/05/2023","01/05/2023",0.5,"01/13/2023",8.5,15.9,135]
[48,"00224665","05/19/2023","05/19/2023",0.5,"06/14/2023",26.5,75.87,2011]
[49,"00215244","2022-12-22","2023-01-27",18.5,"02/07/2023",29.5,67.790000000000006,2000]
[50,"00215112","2022-12-09","2023-01-11",17,"01/25/2023",31,10.74,333]
[51,"00219735","2023-01-31","2023-03-01",15,"03/09/2023",23,47.8,1099]
[52,"00236421","2023-08-14","2023-09-11",14.5,"10/20/2023",53.5,148.26,7932]
[53,"00225017","06/12/2023","06/12/2023",0.5,"07/10/2023",28.5,219.99,6270]
[54,"00236229","2023-08-18","2023-09-21",17.5,"10/11/2023",37.5,61.04,2289]
[55,"00217639","03/02/2023","03/02/2023",0.5,"03/10/2023",8.5,106.55,906]
[56,"00212870","12/13/2022","12/13/2022",0.5,"01/10/2023",28.5,47.51,1354]
[57,"00224857","2023-04-27","2023-06-01",18,"06/08/2023",25,64.48,1612]
[58,"00215263","2023-01-03","2023-01-31",14.5,"02/08/2023",22.5,46.15,1038]
[59,"00217647","02/28/2023","02/28/2023",0.5,"03/28/2023",28.5,47.51,1354]
[60,"00222485","2023-03-17","2023-04-19",17,"05/08/2023",36,548.79999999999995,19757]
[61,"00225312","2023-05-23","2023-06-22",15.5,"06/28/2023",21.5,54.9,1180]
[62,"00236286","2023-08-30","2023-09-29",15.5,"10/12/2023",28.5,94.23,2686]
[63,"00234012","2023-07-01","2023-09-30",46,"09/14/2023",30,12884.53,386536]
[64,"00234164","2023-08-01","08/31/2023",15.5,"09/21/2023",36.5,30,1095]
[65,"00222273","04/19/2023","04/19/2023",{"$f":"SUM(D77-C77+1)/2","v":0.5},"05/09/2023",{"$f":"+F77-D77+E77","v":20.5},47.32,{"$f":"ROUND(+H77*G77,0)","v":970}]
[66,"00219933","2023-04-27","2023-03-05",-26,"04/28/2023",28,571.5,16002]
[67,"00238834","2023-09-11","2023-10-17",18.5,"11/28/2023",60.5,7.36,445]
[68,"00236227","2023-08-28","2023-09-25",14.5,"10/11/2023",30.5,52.11,1589]
[69,"00219911","2022-12-22","2023-01-24",17,"03/21/2023",73,749.38,54705]
[70,"00222369","01/24/2023","01/24/2023",0.5,"05/02/2023",98.5,47.32,4661]
[71,"00229720","2023-06-27","2023-07-26",15,"08/08/2023",28,0.88,25]
[72,"00215320","02/08/2023","02/08/2023",0.5,"02/17/2023",9.5,59.82,568]
[73,"00225381","06/29/2023","06/29/2023",0.5,"07/07/2023",8.5,140.79999999999998,1197]
[74,"00214930","2022-11-07","2022-12-09",16.5,"01/13/2023",51.5,95.29,4907]
[75,"00231665","2023-04-13","2023-04-13",0.5,"08/17/2023",126.5,84.339999999999989,10669]
[76,"00231897","2023-07-20","2023-08-16",14,"08/30/2023",28,503.75,14105]
[77,"00236534","2024-01-01","2024-12-31",183,"11/03/2023",-241,1115,-268715]
[78,"00217502","2023-01-31","2023-01-31",0.5,"02/28/2023",28.5,129.19,3682]
[79,"00238650","2023-08-28","2023-10-27",30.5,"12/05/2023",69.5,151.25,10512]
[80,"00240950","2023-10-24","2023-11-27",17.5,"12/22/2023",42.5,101.93,4332]
[81,"00220339","04/17/2023","04/17/2023",0.5,"05/15/2023",28.5,213.57,6087]
[82,"00238646","2023-10-05","2023-11-01",14,"11/14/2023",27,42.95,1160]
[83,"00224794","2023-05-15","2023-05-21",3.5,"07/14/2023",57.5,747,42953]
[84,"00231939","2023-07-27","2023-08-24",14.5,"09/06/2023",27.5,37.1,1020]
[85,"00220087","2023-02-22","2023-03-22",14.5,"03/31/2023",23.5,50.13,1178]
[86,"00215286","2022-12-29","2023-01-30",16.5,"02/09/2023",26.5,113.98,3020]
[87,"00240848","2023-12-12","2023-12-12",0.5,"12/22/2023",10.5,2.2200000000000002,23]
[88,"00220172","04/04/2023","04/04/2023",0.5,"05/02/2023",28.5,47.04,1341]
[89,"00229723","2023-06-21","2023-07-21",15.5,"08/08/2023",33.5,1711.27,57328]
[90,"00231789","08/08/2023","08/08/2023",0.5,"09/05/2023",28.5,69.09,1969]
[91,"00225308","2023-05-19","2023-06-20",16.5,"06/28/2023",24.5,51.01,1250]
[92,"00236214","2023-09-01","2023-10-01",15.5,"10/11/2023",25.5,482.07,12293]
[93,"00212995","2022-12-02","2022-12-02",0.5,"01/06/2023",35.5,516,18318]
[94,"00219844","03/13/2023","03/13/2023",0.5,"04/10/2023",28.5,213.57,6087]
[95,"00240960","2023-11-01","11/30/2023",15,"12/26/2023",41,168,6888]
[96,"00234211","2023-09-14","2023-09-14",0.5,"09/25/2023",11.5,40.31,464]
[97,"00231885","2023-07-10","2023-08-02",12,"09/25/2023",66,350.42,23128]
[98,"00222554","2023-05-05","2023-05-05",0.5,"06/07/2023",33.5,820,27470]
[99,"00220150","2023-02-28","2023-03-29",15,"04/07/2023",24,46.01,1104]
[100,"00220228","04/11/2023","04/11/2023",0.5,"05/09/2023",28.5,47.04,1341]
[101,"00220076","03/28/2023","03/28/2023",0.5,"04/25/2023",28.5,47.51,1354]
[102,"00217561","02/22/2023","02/22/2023",0.5,"04/10/2023",47.5,466.47999999999996,22158]
[103,"00220316","2023-02-10","2023-04-20",35,"04/19/2023",34,90.5,3077]
[104,"00215139","01/23/2023","01/23/2023",0.5,"02/17/2023",25.5,75.87,1935]
[105,"00217551","2023-01-31","01/31/2023",0.5,"03/01/2023",29.5,327,9647]
[106,"00220319","2023-02-28","2023-03-27",14,"04/19/2023",37,16.89,625]
[107,"00222317","2023-03-08","2023-04-05",14.5,"05/01/2023",40.5,29.18,1182]
[108,"00238860","11/28/2023","11/28/2023",0.5,"12/28/2023",30.5,47.1,1437]
[109,"00224982","2023-04-10","2023-04-16",3.5,"06/14/2023",62.5,340.13,21258]
[110,"00234231","09/13/2023","09/13/2023",0.5,"10/11/2023",28.5,468.52,13353]
[111,"00224895","06/07/2023","06/07/2023",0.5,"06/27/2023",20.5,47.39,971]
[112,"00217489","02/18/2023","02/18/2023",0.5,"02/28/2023",10.5,82.77,869]
[113,"00219985","03/24/2023","03/24/2023",0.5,"04/03/2023",10.5,473.15000000000003,4968]
[114,"00219729","2023-01-31","2023-02-28",14.5,"03/09/2023",23.5,36.33,854]
[115,"00213110","12/27/2022","12/27/2022",0.5,"01/17/2023",21.5,70.150000000000006,1508]
[116,"00224963","2023-05-02","2023-05-31",15,"06/13/2023",28,44.52,1247]
[117,"00231860","08/25/2023","08/25/2023",0.5,"10/10/2023",46.5,27.34,1271]
[118,"00229620","2023-06-20","2023-07-20",15.5,"07/28/2023",23.5,47.96,1127]
[119,"00219950","2023-01-30","2023-03-02",16,"04/19/2023",64,57.42,3675]
[120,"00222294","2022-10-01","2023-03-31",91,"05/08/2023",129,170,21930]
[121,"00220046","2023-02-16","2023-03-20",16.5,"03/30/2023",26.5,53.7,1423]
[122,"00222639","05/09/2023","05/09/2023",0.5,"06/06/2023",28.5,67.03,1910]
[123,"00236371","2023-09-01","2023-10-01",15.5,"10/18/2023",32.5,101.34,3294]
[124,"00217624","2023-01-20","2023-02-17",14.5,"03/03/2023",28.5,50.21,1431]
[125,"00217653","2023-05-17","2023-05-18",1,"03/07/2023",-71,695,-49345]
[126,"00231639","2023-07-31","2023-07-31",0.5,"08/16/2023",16.5,23140.58,381820]
[127,"00224824","2023-04-26","2023-05-26",15.5,"06/07/2023",27.5,49.5,1361]
[128,"00214961","01/11/2023","01/11/2023",0.5,"01/20/2023",9.5,56.12,533]
[129,"00238809","2023-10-10","2023-11-08",{"$f":"SUM(D141-C141+1)/2","v":15},"11/22/2023",{"$f":"+F141-D141+E141","v":29},84.55,{"$f":"ROUND(+H141*G141,0)","v":2452}]
[130,"00217632","2023-02-22","2023-02-22",0.5,"03/06/2023",12.5,89.36,1117]
[131,"00233991","08/25/2023","08/25/2023",0.5,"09/20/2023",26.5,78.16,2071]
[132,"00240815","2023-10-31","2023-11-29",15,"12/14/2023",30,44.4,1332]
[133,"00231973","2023-07-28","2023-08-29",16.5,"09/11/2023",29.5,50.94,1503]
[134,"00225288","2023-05-16","2023-06-16",16,"06/28/2023",28,51.4,1439]
[135,"00220186","2023-03-03","2023-03-30",14,"04/12/2023",27,29.26,790]
[136,"00238824","2024-06-08","2024-06-08",0.5,"11/28/2023",-192.5,1400,-269500]
[137,"00234002","09/05/2023","09/05/2023",0.5,"10/03/2023",28.5,47.1,1342]
[138,"00219783","2023-02-01","2023-02-28",14,"04/14/2023",59,143,8437]
[139,"00222622","05/10/2023","05/10/2023",0.5,"05/19/2023",9.5,25.96,247]
[140,"00217612","03/01/2023","03/01/2023",0.5,"03/10/2023",9.5,74.27,706]
[141,"00220269","2023-03-13","2023-03-19",3.5,"05/15/2023",60.5,454.5,27497]
[142,"00222311","2023-03-03","2023-03-31",14.5,"05/01/2023",45.5,310.95,14148]
[143,"00213053","2022-11-23","2022-12-22",15,"01/05/2023",29,41.11,1192]
[144,"00225306","2023-04-26","2023-05-20",12.5,"06/28/2023",51.5,149.72,7711]
[145,"00225294","06/20/2023","06/20/2023",0.5,"07/18/2023",28.5,47.1,1342]
[146,"00222368","2023-01-24","2023-01-24",0.5,"05/02/2023",98.5,70.150000000000006,6910]
[147,"00222659","2023-04-04","2023-05-04",15.5,"05/17/2023",28.5,47.87,1364]
[148,"00227383","2023-05-22","2023-06-21",15.5,"07/12/2023",36.5,1810.25,66074]
[149,"00238836","2023-10-11","2023-11-09",15,"11/28/2023",34,12.96,441]
[150,"00229726","2023-06-20","2023-07-19",15,"08/08/2023",35,8137.68,284819]
[151,"00224638","2023-03-02","2023-03-02",0.5,"05/24/2023",83.5,2236.9499999999998,186785]
[152,"00214944","2023-01-09","2023-01-09",0.5,"02/10/2023",32.5,139,4518]
[153,"00234067","09/11/2023","09/11/2023",0.5,"10/06/2023",25.5,219.99,5610]
[154,"00236581","10/31/2023","10/31/2023",0.5,"11/30/2023",30.5,47.1,1437]
[155,"00215364","2022-12-21","2023-01-23",17,"02/14/2023",39,83.33,3250]
[156,"00220151","2023-02-24","2023-03-28",16.5,"04/07/2023",26.5,91.57,2427]
[157,"00231788","08/07/2023","08/07/2023",0.5,"09/01/2023",25.5,250.41,6385]
[158,"00219957","2023-02-15","2023-03-16",15,"03/23/2023",22,58.73,1292]
[159,"00224823","2023-04-27","2023-05-30",17,"06/07/2023",25,84.35,2109]
[160,"00231938","2023-07-21","2023-08-22",16.5,"09/06/2023",31.5,37.08,1168]
[161,"00236327","10/10/2023","10/10/2023",0.5,"11/09/2023",30.5,69.09,2107]
[162,"00236293","2023-09-30","2023-09-30",0.5,"10/26/2023",26.5,10.6,281]
[163,"00225356","2023-05-01","05/31/2023",15.5,"07/03/2023",48.5,82.5,4001]
[164,"00227558","07/17/2023","07/17/2023",0.5,"08/14/2023",28.5,189.68,5406]
[165,"00236269","10/02/2023","10/02/2023",0.5,"11/01/2023",30.5,219.99,6710]
[166,"00215111","2023-01-13","2023-01-13",0.5,"01/25/2023",12.5,1151.73,14397]
[167,"00229717","2023-06-08","2023-08-20",37,"08/08/2023",25,90.5,2263]
[168,"00219937","2023-04-27","2023-03-05",-26,"04/28/2023",28,571.5,16002]
[169,"00229612","07/24/2023","07/24/2023",0.5,"08/21/2023",28.5,219.99,6270]
[170,"00222483","2023-03-14","2023-04-13",15.5,"05/08/2023",40.5,-9.7899999999999991,-396]
[171,"00217537","2023-01-03","2023-01-30",14,"04/19/2023",93,27.38,2546]
[172,"00219901","2023-02-07","2023-03-08",15,"03/20/2023",27,32.43,876]
[173,"00234313","2023-08-22","2023-09-21",15.5,"10/04/2023",28.5,78.92,2249]
[174,"00231871","08/22/2023","08/22/2023",0.5,"09/19/2023",28.5,47.1,1342]
[175,"00229662","2023-06-22","2023-07-20",14.5,"08/02/2023",27.5,50.63,1392]
[176,"00240749","12/06/2023","12/06/2023",0.5,"12/26/2023",20.5,47.39,971]
[177,"00227390","2023-06-02","2023-07-05",17,"07/12/2023",24,52.21,1253]
[178,"00234187","09/15/2023","09/15/2023",0.5,"10/11/2023",26.5,78.16,2071]
[179,"00215185","2022-12-20","2023-01-20",16,"02/01/2023",28,49.58,1388]
[180,"00215279","2023-02-01","2023-02-28",14,"02/09/2023",-5,5300,-26500]
[181,"00234217","2023-01-24","2023-01-24",0.5,"09/26/2023",245.5,2258.31,554415]
[182,"00215214","2023-01-01","2023-12-31",182.5,"02/06/2023",-145.5,600,-87300]
[183,"00217492","2023-01-12","2023-02-10",15,"02/22/2023",27,49.7,1342]
[184,"00224818","06/02/2023","06/02/2023",0.5,"06/28/2023",26.5,78.16,2071]
[185,"00222634","05/02/2023","05/02/2023",0.5,"05/30/2023",28.5,47.04,1341]
[186,"00222315","2023-02-28","2023-04-01",16.5,"05/01/2023",46.5,690.33,32100]
[187,"00213026","12/28/2022","12/28/2022",0.5,"01/25/2023",28.5,47.04,1341]
[188,"00219966","2023-02-01","02/28/2023",14,"03/24/2023",38,27,1026]
[189,"00219861","2023-01-25","2023-02-17",12,"03/16/2023",39,165.84,6468]
[190,"00238805","2023-12-21","2024-03-20",45.5,"11/22/2023",-73.5,601.39,-44202]
[191,"00220282","2023-02-22","2023-03-28",17.5,"04/28/2023",48.5,105.84,5133]
[192,"00222409","2023-04-19","2023-04-19",0.5,"05/03/2023",14.5,49.49,718]
[193,"00222617","05/11/2023","05/11/2023",{"$f":"SUM(D205-C205+1)/2","v":0.5},"05/19/2023",{"$f":"+F205-D205+E205","v":8.5},536.85,{"$f":"ROUND(+H205*G205,0)","v":4563}]
[194,"00234014","2023-07-10","2023-08-09",15.5,"09/13/2023",50.5,69.64,3517]
[195,"00225329","2023-05-01","2023-06-02",16.5,"06/29/2023",43.5,30.92,1345]
[196,"00220323","2023-02-21","2023-03-16",12,"04/19/2023",46,231.44,10646]
[197,"00220123","2023-03-01","2023-03-31",15.5,"04/06/2023",21.5,71.25,1532]
[198,"00222637","05/05/2023","05/05/2023",0.5,"05/31/2023",26.5,75.87,2011]
[199,"00238837","2023-10-11","2023-11-09",15,"11/28/2023",34,37.17,1264]
[200,"00229650","2023-06-21","2023-07-21",15.5,"08/01/2023",26.5,78.61,2083]
[201,"00222319","2023-03-21","2023-04-20",15.5,"05/01/2023",26.5,3058.55,81052]
[202,"00231891","2023-07-21","2023-08-18",14.5,"08/30/2023",26.5,71.819999999999993,1903]
[203,"00227480","07/05/2023","07/05/2023",0.5,"08/02/2023",28.5,47.1,1342]
[204,"00217518","2023-01-19","2023-01-19",0.5,"02/24/2023",36.5,297.38,10854]
[205,"00225403","2023-05-23","2023-06-21",15,"07/05/2023",29,34.06,988]
[206,"00222379","04/25/2023","04/25/2023",0.5,"05/23/2023",28.5,67.03,1910]
[207,"00215215","2023-01-26","2023-01-26",0.5,"02/24/2023",29.5,971.63,28663]
[208,"00238734","2023-09-19","2023-10-18",15,"11/17/2023",45,23.56,1060]
[209,"00222482","2023-03-09","2023-04-10",16.5,"05/08/2023",44.5,92.95,4136]
[210,"00224856","2023-05-01","2023-06-01",16,"06/08/2023",23,89.2,2052]
[211,"00234215","2023-08-08","2023-09-08",16,"09/25/2023",33,45.68,1507]
[212,"00213034","12/31/2022","12/31/2022",0.5,"02/14/2023",45.5,0.51,23]
[213,"00224773","2023-06-01","2023-06-01",0.5,"06/28/2023",27.5,8900,244750]
[214,"00225388","06/26/2023","06/26/2023",0.5,"07/24/2023",28.5,219.99,6270]
[215,"00227429","2023-06-06","2023-07-05",15,"07/14/2023",24,53.89,1293]
[216,"00234001","09/06/2023","09/06/2023",0.5,"10/04/2023",28.5,69.09,1969]
[217,"00234264","2023-08-18","2023-09-18",16,"09/29/2023",27,44.08,1190]
[218,"00234163","2023-08-01","08/31/2023",15.5,"09/21/2023",36.5,229.5,8377]
[219,"00222371","01/31/2023","01/31/2023",0.5,"05/02/2023",91.5,47.32,4330]
[220,"00214911","2023-01-01","2023-01-31",15.5,"01/17/2023",1.5,526.76,790]
[221,"00217470","2023-02-16","2023-02-16",0.5,"03/23/2023",35.5,827.98,29393]
[222,"00214955","2022-12-31","2022-12-31",0.5,"01/18/2023",18.5,33966.83,628386]
[223,"00213017","12/30/2022","12/30/2022",0.5,"01/09/2023",10.5,171.76,1803]
[224,"00214943","2023-02-01","2024-01-31",182.5,"01/17/2023",-196.5,500,-98250]
[225,"00220297","2023-03-01","03/31/2023",15.5,"04/19/2023",34.5,46.5,1604]
[226,"00240937","2023-10-31","2023-11-30",15.5,"12/22/2023",37.5,33.909999999999997,1272]
[227,"00238617","2023-09-29","2023-10-30",16,"11/13/2023",30,50.47,1514]
[228,"00234195","2023-08-01","2023-08-29",14.5,"09/21/2023",37.5,46.91,1759]
[229,"00234052","2023-08-30","2023-08-30",0.5,"09/15/2023",16.5,95.72,1579]
[230,"00212944","12/19/2022","12/19/2022",0.5,"01/04/2023",16.5,70.150000000000006,1157]
[231,"00225147","2023-03-31","2023-05-01",16,"09/25/2023",163,-202.81,-33058]
[232,"00215178","2023-01-30","2023-01-30",0.5,"01/31/2023",1.5,180.71,271]
[233,"00234214","2023-08-10","2023-09-11",16.5,"09/25/2023",30.5,8.19,250]
[234,"00229676","07/31/2023","07/31/2023",0.5,"08/28/2023",28.5,219.99,6270]
[235,"00217620","2023-01-20","2023-02-17",14.5,"03/03/2023",28.5,4.03,115]
[236,"00214892","2022-11-15","2022-12-15",15.5,"01/11/2023",42.5,25.14,1068]
[237,"00238864","2023-10-20","2023-11-17",14.5,"11/30/2023",27.5,43.61,1199]
[238,"00224986","2023-04-17","2023-04-23",3.5,"06/15/2023",56.5,2124,120006]
[239,"00236418","10/18/2023","10/18/2023",0.5,"11/07/2023",20.5,47.39,971]
[240,"00222284","04/24/2023","04/24/2023",0.5,"05/22/2023",28.5,213.57,6087]
[241,"00220083","2023-02-01","2023-03-01",14.5,"03/31/2023",44.5,11.58,515]
[242,"00220225","04/05/2023","04/05/2023",0.5,"04/25/2023",20.5,47.32,970]
[243,"00222657","2023-03-30","2023-04-27",14.5,"05/17/2023",34.5,51.86,1789]
[244,"00231654","2023-06-30","2023-07-31",16,"08/16/2023",32,47.59,1523]
[245,"00220065","2023-03-05","2023-03-11",3.5,"04/28/2023",51.5,684,35226]
[246,"00217458","2023-01-09","2023-02-07",15,"02/21/2023",29,47.68,1383]
[247,"00236290","2023-09-01","2023-10-02",16,"10/12/2023",26,65.28,1697]
[248,"00222650","2023-04-01","2023-05-01",15.5,"05/17/2023",31.5,129.71,4086]
[249,"00236226","2023-08-18","2023-09-20",17,"10/11/2023",38,3578.49,135983]
[250,"00217400","2023-02-13","2023-02-13",0.5,"03/13/2023",28.5,88.2,2514]
[251,"00222283","04/21/2023","04/21/2023",0.5,"05/17/2023",26.5,75.87,2011]
[252,"00225461","07/03/2023","07/03/2023",0.5,"07/31/2023",28.5,219.99,6270]
[253,"00217481","02/17/2023","02/17/2023",0.5,"02/27/2023",10.5,257.93,2708]
[254,"00234070","09/12/2023","09/12/2023",0.5,"10/02/2023",20.5,72.260000000000005,1481]
[255,"00236415","10/17/2023","10/17/2023",0.5,"11/16/2023",30.5,69.09,2107]
[256,"00234266","2023-08-15","2023-09-14",15.5,"09/29/2023",30.5,56.99,1738]
[257,"00234194","09/18/2023","09/18/2023",{"$f":"SUM(D269-C269+1)/2","v":0.5},"09/21/2023",{"$f":"+F269-D269+E269","v":3.5},8.9,{"$f":"ROUND(+H269*G269,0)","v":31}]
[258,"00224965","2023-05-02","2023-06-02",16,"06/13/2023",27,49.75,1343]
[259,"00231830","2023-08-16","2023-08-16",0.5,"08/28/2023",12.5,1250,15625]
[260,"00220209","2023-03-20","2023-03-26",3.5,"05/19/2023",57.5,652.13,37497]
[261,"00231884","2023-07-07","2023-07-31",12.5,"09/25/2023",68.5,38.700000000000003,2651]
[262,"00231602","2023-03-20","2023-05-19",30.5,"08/22/2023",125.5,76.47,9597]
[263,"00225359","2023-04-26","2023-05-23",14,"07/03/2023",55,118.09,6495]
[264,"00220149","2023-02-27","2023-03-27",14.5,"04/07/2023",25.5,50.86,1297]
[265,"00229690","2023-06-22","2023-07-20",14.5,"08/04/2023",29.5,35.39,1044]
[266,"00215246","2022-12-22","2023-01-27",18.5,"02/07/2023",29.5,62.77,1852]
[267,"00212921","12/19/2022","12/19/2022",0.5,"01/13/2023",25.5,75.87,1935]
[268,"00215321","02/03/2023","02/03/2023",0.5,"02/13/2023",10.5,36.519999999999996,383]
[269,"00234189","09/19/2023","09/19/2023",0.5,"10/17/2023",28.5,69.09,1969]
[270,"00234303","2023-08-23","2023-09-25",17,"10/04/2023",26,42.98,1117]
[271,"00213022","12/30/2022","12/30/2022",0.5,"01/09/2023",10.5,74.900000000000006,786]
[272,"00217625","2023-01-20","2023-02-17",14.5,"03/03/2023",28.5,64.64,1842]
[273,"00219908","2023-02-28","2023-02-28",0.5,"03/21/2023",21.5,32670.97,702426]
[274,"00238614","2023-09-22","2023-10-19",14,"11/13/2023",39,66.569999999999993,2596]
[275,"00212865","12/16/2022","12/16/2022",0.5,"01/30/2023",45.5,403.86,18376]
[276,"00234162","2023-08-01","08/31/2023",15.5,"09/21/2023",36.5,430.5,15713]
[277,"00213020","12/30/2022","12/30/2022",0.5,"01/09/2023",10.5,35.19,369]
[278,"00225380","06/30/2023","06/30/2023",0.5,"07/10/2023",10.5,1408.01,14784]
[279,"00222414","2023-03-28","2023-03-28",0.5,"05/03/2023",36.5,140.66999999999999,5134]
[280,"00240868","2023-11-01","2023-12-01",15.5,"12/18/2023",32.5,47.92,1557]
[281,"00222496","2023-03-28","2023-04-27",15.5,"05/09/2023",27.5,43.8,1205]
[282,"00219965","2023-02-01","02/28/2023",14,"03/24/2023",38,160.5,6099]
[283,"00210465","11/24/2022","11/24/2022",0.5,"01/09/2023",46.5,5.4300000000000006,252]
[284,"00215260","2022-12-28","2023-01-27",15.5,"02/08/2023",27.5,128.86000000000001,3544]
[285,"00224803","2023-05-01","2023-05-31",15.5,"06/30/2023",45.5,9752,443716]
[286,"00231857","08/24/2023","08/24/2023",0.5,"09/01/2023",8.5,68.260000000000005,580]
[287,"00225300","02/09/2023","02/09/2023",0.5,"06/28/2023",139.5,1231.6200000000001,171811]
[288,"00238936","12/02/2023","12/02/2023",0.5,"12/12/2023",10.5,4.2,44]
[289,"00222664","2023-03-30","2023-05-01",16.5,"05/17/2023",32.5,53.22,1730]
[290,"00224788","2023-04-20","2023-05-22",16.5,"06/06/2023",31.5,83.72,2637]
[291,"00220318","2023-02-09","2023-03-09",14.5,"04/19/2023",55.5,77.44,4298]
[292,"00219895","03/14/2023","03/14/2023",0.5,"04/11/2023",28.5,47.04,1341]
[293,"00225295","06/20/2023","06/20/2023",0.5,"07/10/2023",20.5,72.260000000000005,1481]
[294,"00213090","01/06/2023","01/06/2023",0.5,"02/21/2023",46.5,4.8899999999999997,227]
[295,"00222306","2023-03-20","2023-04-19",15.5,"04/28/2023",24.5,109.76,2689]
[296,"00238912","2023-06-04","2023-09-29",59,"12/13/2023",134,1325,177550]
[297,"00210308","2022-11-17","2022-11-17",0.5,"01/03/2023",47.5,36.04,1712]
[298,"00219928","2023-03-15","2023-03-15",0.5,"04/12/2023",28.5,419.06,11943]
[299,"00220147","04/04/2023","04/04/2023",0.5,"05/02/2023",28.5,47.51,1354]
[300,"00219905","2023-03-06","2023-03-06",0.5,"04/06/2023",31.5,384.25,12104]
[301,"00231971","2023-07-27","2023-08-28",16.5,"09/11/2023",30.5,56.45,1722]
[302,"00224827","2023-04-26","2023-05-26",15.5,"06/07/2023",27.5,54.43,1497]
[303,"00231896","2023-07-20","2023-08-16",14,"08/30/2023",28,165.64,4638]
[304,"00227396","2023-06-01","2023-07-05",17.5,"07/12/2023",24.5,56.31,1380]
[305,"00225372","2023-05-31","2023-05-31",0.5,"07/05/2023",35.5,164.62,5844]
[306,"00217627","2023-01-25","2023-02-23",15,"03/03/2023",23,78.150000000000006,1797]
[307,"00214959","01/12/2023","01/12/2023",0.5,"01/20/2023",8.5,1367.28,11622]
[308,"00238808","2023-10-04","2023-11-01",14.5,"11/22/2023",35.5,77.599999999999994,2755]
[309,"00236484","10/24/2023","10/24/2023",0.5,"11/27/2023",34.5,69.09,2384]
[310,"00238609","2023-09-27","2023-10-25",14.5,"11/13/2023",33.5,44.53,1492]
[311,"00240921","2023-04-24","2023-04-24",0.5,"12/21/2023",241.5,1838,443877]
[312,"00224813","06/02/2023","06/02/2023",0.5,"06/12/2023",10.5,244.08000000000004,2563]
[313,"00238645","2023-09-29","2023-10-30",16,"11/14/2023",31,48.28,1497]
[314,"00234016","2023-08-02","2023-08-30",14.5,"09/13/2023",28.5,43.94,1252]
[315,"00240743","12/06/2023","12/06/2023",0.5,"12/15/2023",9.5,21.56,205]
[316,"00231715","2023-07-10","2023-08-08",15,"08/18/2023",25,2.5099999999999998,63]
[317,"00222374","02/14/2023","02/14/2023",0.5,"05/02/2023",77.5,70.150000000000006,5437]
[318,"00231768","2023-06-15","2023-07-17",16.5,"08/22/2023",52.5,14.44,758]
[319,"00231932","2023-07-24","2023-08-23",15.5,"09/06/2023",29.5,40.53,1196]
[320,"00220340","04/18/2023","04/18/2023",0.5,"05/16/2023",28.5,67.03,1910]
[321,"00214997","01/16/2023","01/16/2023",{"$f":"SUM(D333-C333+1)/2","v":0.5},"02/03/2023",{"$f":"+F333-D333+E333","v":18.5},75.87,{"$f":"ROUND(+H333*G333,0)","v":1404}]
[322,"00220299","2023-03-01","03/31/2023",15.5,"04/19/2023",34.5,12255,422798]
[323,"00217535","2023-01-26","2023-01-26",0.5,"03/14/2023",47.5,1097.29,52121]
[324,"00214894","2022-12-02","2023-01-04",17,"01/11/2023",24,63.16,1516]
[325,"00236500","10/25/2023","10/25/2023",0.5,"11/14/2023",20.5,47.39,971]
[326,"00229697","2023-06-30","2023-07-28",14.5,"08/07/2023",24.5,92.79,2273]
[327,"00222298","2023-03-16","2023-04-17",16.5,"04/28/2023",27.5,54.17,1490]
[328,"00238612","2023-09-22","2023-10-23",16,"11/13/2023",37,52.5,1943]
[329,"00227362","2023-05-23","2023-06-23",16,"07/12/2023",35,63.74,2231]
[330,"00215116","2022-12-01","2022-12-01",0.5,"01/25/2023",55.5,275,15263]
[331,"00240962","2023-11-01","11/30/2023",15,"12/26/2023",41,252,10332]
[332,"00224782","2023-04-25","2023-05-25",15.5,"06/06/2023",27.5,51.01,1403]
[333,"00227549","2023-06-13","2023-07-12",15,"07/19/2023",22,49.17,1082]
[334,"00236521","2023-09-08","2023-10-09",16,"11/01/2023",39,50.88,1984]
[335,"00215209","2023-01-01","2023-12-31",182.5,"02/03/2023",-148.5,255,-37868]
[336,"00220341","2022-12-22","2022-12-22",0.5,"06/02/2023",162.5,585,95063]
[337,"00236489","2023-09-11","2023-10-10",15,"10/27/2023",32,49.05,1570]
[338,"00231594","2023-07-05","2023-08-02",14.5,"08/11/2023",23.5,46.29,1088]
[339,"00219976","03/21/2023","03/21/2023",{"$f":"SUM(D351-C351+1)/2","v":0.5},"04/18/2023",28.5,47.51,1354]
[340,"00238868","2023-10-13","2023-11-10",14.5,"11/30/2023",34.5,56.69,1956]
[341,"00224991","2023-05-01","2023-05-07",3.5,"06/30/2023",57.5,610.5,35104]
[342,"00231754","2023-07-01","07/31/2023",15.5,"08/22/2023",37.5,28.5,1069]
[343,"00234142","2023-05-01","2023-05-31",15.5,"09/20/2023",127.5,84.75,10806]
[344,"00217538","2023-01-04","2023-02-01",14.5,"04/19/2023",91.5,100.38,9185]
[345,"00215219","2023-01-03","2023-01-03",0.5,"02/06/2023",34.5,86.44,2982]
[346,"00224685","05/24/2023","05/24/2023",0.5,"06/21/2023",28.5,47.32,1349]
[347,"00236422","2023-09-08","2023-10-06",14.5,"10/20/2023",28.5,31.98,911]
[348,"00236219","2023-08-15","2023-09-19",18,"10/11/2023",40,23.56,942]
[349,"00236514","2023-08-31","2023-09-29",15,"11/28/2023",75,39.6,2970]
[350,"00236568","2023-09-25","2023-10-23",14.5,"11/07/2023",29.5,38.19,1127]
[351,"00234121","09/15/2023","09/15/2023",0.5,"09/25/2023",10.5,2640.35,27724]
[352,"00222655","2023-03-30","2023-05-01",16.5,"05/17/2023",32.5,91.69,2980]
[353,"00215079","2022-12-10","2023-01-12",17,"01/24/2023",29,200.17,5805]
[354,"00220197","2023-03-07","2023-04-05",15,"04/12/2023",22,45.76,1007]
[355,"00220271","2023-03-13","2023-03-19",3.5,"05/15/2023",60.5,886.13,53611]
[356,"00222557","2023-04-30","2023-04-30",0.5,"05/15/2023",15.5,27403.98,424762]
[357,"00220115","2023-02-23","2023-03-23",14.5,"04/05/2023",27.5,38.31,1054]
[358,"00225059","2023-05-29","2023-06-04",3.5,"07/27/2023",56.5,178.29,10073]
[359,"00240936","2023-10-23","2023-11-23",16,"12/22/2023",45,53.71,2417]
[360,"00215369","2022-12-14","2023-01-16",17,"02/14/2023",46,179.66,8264]
[361,"00212871","12/13/2022","12/13/2022",0.5,"01/10/2023",28.5,47.04,1341]
[362,"00225324","2023-04-30","2023-05-31",16,"07/12/2023",58,-188.31,-10922]
[363,"00231717","2023-07-11","2023-08-09",15,"08/18/2023",24,47.7,1145]
[364,"00229721","2023-06-22","2023-07-20",14.5,"08/08/2023",33.5,39.200000000000003,1313]
[365,"00238616","2023-09-25","2023-10-24",15,"11/13/2023",35,50.96,1784]
[366,"00236579","10/30/2023","10/30/2023",0.5,"11/29/2023",30.5,219.99,6710]
[367,"00231872","08/23/2023","08/23/2023",0.5,"09/12/2023",20.5,47.39,971]
[368,"00225304","2023-04-19","2023-05-17",14.5,"06/28/2023",56.5,958.85,54175]
[369,"00220267","2023-03-13","2023-03-19",3.5,"05/15/2023",60.5,610.5,36935]
[370,"00238686","2023-10-01","2023-11-01",16,"11/15/2023",30,160.56,4817]
[371,"00220185","2023-02-09","2023-03-09",14.5,"04/12/2023",48.5,65.38,3171]
[372,"00238786","11/17/2023","11/17/2023",0.5,"12/15/2023",28.5,72.260000000000005,2059]
[373,"00213061","2022-11-22","2022-12-22",15.5,"01/05/2023",29.5,81.19,2395]
[374,"00217459","2022-12-23","2023-01-24",16.5,"02/21/2023",44.5,241.18,10733]
[375,"00238762","2023-11-07","2023-11-07",0.5,"12/07/2023",30.5,21.619999999999997,659]
[376,"00214909","2022-11-22","2022-12-20",14.5,"01/12/2023",37.5,83.88,3146]
[377,"00238861","11/28/2023","11/28/2023",0.5,"12/18/2023",20.5,72.260000000000005,1481]
[378,"00236538","10/27/2023","10/27/2023",0.5,"11/27/2023",31.5,78.16,2462]
[379,"00217490","02/14/2023","02/14/2023",0.5,"03/14/2023",28.5,47.04,1341]
[380,"00224666","05/23/2023","05/23/2023",0.5,"06/20/2023",28.5,67.03,1910]
[381,"00225220","2023-06-20","2023-06-20",0.5,"07/19/2023",29.5,2980,87910]
[382,"00213046","2022-11-21","2022-12-21",15.5,"01/04/2023",29.5,53.03,1564]
[383,"00229728","2023-07-01","2023-07-31",15.5,"09/08/2023",54.5,2030,110635]
[384,"00227378","2023-05-23","2023-06-21",15,"07/12/2023",36,26.84,966]
[385,"00234336","2023-07-17","2023-07-22",{"$f":"SUM(D397-C397+1)/2","v":3},"10/06/2023",{"$f":"+F397-D397+E397","v":79},1193.6099999999999,{"$f":"ROUND(+H397*G397,0)","v":94295}]
[386,"00214958","01/11/2023","01/11/2023",0.5,"01/20/2023",9.5,64.209999999999994,610]
[387,"00236467","2023-09-12","2023-10-09",14,"10/25/2023",30,82.42,2473]
[388,"00222587","2023-04-30","2023-04-30",0.5,"05/25/2023",25.5,10.6,270]
[389,"00236588","2023-09-20","2023-10-17",14,"11/07/2023",35,43.25,1514]
[390,"00225297","06/23/2023","06/23/2023",0.5,"07/19/2023",26.5,78.16,2071]
[391,"00222585","2023-04-07","2023-05-05",14.5,"05/16/2023",25.5,45.96,1172]
[392,"00222378","02/28/2023","02/28/2023",0.5,"05/02/2023",63.5,70.150000000000006,4455]
[393,"00222689","2023-04-11","2023-05-09",14.5,"05/18/2023",23.5,22.55,530]
[394,"00220096","2023-02-18","2023-03-20",15.5,"04/03/2023",29.5,38.99,1150]
[395,"00215218","2023-01-30","2023-01-30",0.5,"02/10/2023",11.5,286.97000000000003,3300]
[396,"00220229","04/11/2023","04/11/2023",0.5,"05/01/2023",20.5,70.150000000000006,1438]
[397,"00229649","2023-06-20","2023-07-24",17.5,"08/01/2023",25.5,78.790000000000006,2009]
[398,"00236287","2023-08-30","2023-09-29",15.5,"10/12/2023",28.5,350.98,10003]
[399,"00225391","06/27/2023","06/27/2023",0.5,"07/17/2023",20.5,72.260000000000005,1481]
[400,"00215230","2023-01-01","2023-01-31",15.5,"02/06/2023",21.5,5300,113950]
[401,null,null,null,null,null,null,{"$f":"SUM(H13:H412)","v":281643.83000000013},{"$f":"SUM(I13:I412)","v":6889473}]
[402,null,null,null,null,null,null,null,{"$f":"ROUND(I413/H413,2)","v":24.46}]