{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Summary","Billed Usage","Unbilled Usage ","Meters","WA Sch 25","ID Sch 25","Weather Adjustment"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":6,"defined_names":52,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":282,"n_cols":29,"rows_kept":282,"cut":false,"hidden":false,"merged":[]}
["WUTC Docket No. UE-19____"]
["Normalized Usage by Month"]
["Twelve Months Ended December 31, 2018"]
["WASHINGTON ELECTRIC SYSTEM"]
[null,null,null,"January","February","March","April","May","June","July","August","September","October","November","December","Annual Total"]
["Revenue Run Billed Usage"]
[null,"Residential Schedule 001/002",null,{"$f":"'Billed Usage'!D96","v":290781554.06200004},{"$f":"'Billed Usage'!E96","v":227575425.00199997},{"$f":"'Billed Usage'!F96","v":233136064.20699999},{"$f":"'Billed Usage'!G96","v":195827349.29800999},{"$f":"'Billed Usage'!H96","v":159686942.68922001},{"$f":"'Billed Usage'!I96","v":149276244.59101999},{"$f":"'Billed Usage'!J96","v":162965398.63099},{"$f":"'Billed Usage'!K96","v":205105319.92300999},{"$f":"'Billed Usage'!L96","v":165901549.60800001},{"$f":"'Billed Usage'!M96","v":149412587.058},{"$f":"'Billed Usage'!N96","v":181215231.46800002},{"$f":"'Billed Usage'!O96","v":245751615.04300001},{"$f":"SUM(D7:O7)","v":2366635281.5802498}]
[null,"General Svc Schedule 011/012",null,{"$f":"'Billed Usage'!D97","v":64968017.218999997},{"$f":"'Billed Usage'!E97","v":55958109.224000007},{"$f":"'Billed Usage'!F97","v":55740105.916000001},{"$f":"'Billed Usage'!G97","v":50692240.114},{"$f":"'Billed Usage'!H97","v":46948189.068040006},{"$f":"'Billed Usage'!I97","v":46100696.828000002},{"$f":"'Billed Usage'!J97","v":48168343.664999999},{"$f":"'Billed Usage'!K97","v":55210418.299999997},{"$f":"'Billed Usage'!L97","v":48512488.306999996},{"$f":"'Billed Usage'!M97","v":45641900.678999998},{"$f":"'Billed Usage'!N97","v":47727635.006999999},{"$f":"'Billed Usage'!O97","v":57034428.782000005},{"$f":"SUM(D8:O8)","v":622702573.10904002}]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"'Billed Usage'!D98","v":125937052.837},{"$f":"'Billed Usage'!E98","v":113399610.21799999},{"$f":"'Billed Usage'!F98","v":112223930.37199999},{"$f":"'Billed Usage'!G98","v":111090733.608},{"$f":"'Billed Usage'!H98","v":112273215.22399999},{"$f":"'Billed Usage'!I98","v":113413112.17999999},{"$f":"'Billed Usage'!J98","v":114915539.823},{"$f":"'Billed Usage'!K98","v":124759437.27500001},{"$f":"'Billed Usage'!L98","v":113710882.943},{"$f":"'Billed Usage'!M98","v":110448175.94400001},{"$f":"'Billed Usage'!N98","v":109051287.447},{"$f":"'Billed Usage'!O98","v":119116948.25899999},1380339926.1299999]
[null,"Extra Large Gen Schedule 25",null,{"$f":"'Billed Usage'!D99","v":85895739.5},{"$f":"'Billed Usage'!E99","v":82389792.700000003},{"$f":"'Billed Usage'!F99","v":59452404.5},{"$f":"'Billed Usage'!G99","v":91719050},{"$f":"'Billed Usage'!H99","v":50375927.600000001},{"$f":"'Billed Usage'!I99","v":94067376.900000006},{"$f":"'Billed Usage'!J99","v":91430986},{"$f":"'Billed Usage'!K99","v":95462593.189999998},{"$f":"'Billed Usage'!L99","v":98727948.689999998},{"$f":"'Billed Usage'!M99","v":89411353.701000005},{"$f":"'Billed Usage'!N99","v":95120660.879999995},{"$f":"'Billed Usage'!O99","v":88922599.900000006},1022976433.5610001]
[null,"Pumping Schedule 31/32",null,{"$f":"'Billed Usage'!D100","v":5199805.6780000003},{"$f":"'Billed Usage'!E100","v":4295325.2790000001},{"$f":"'Billed Usage'!F100","v":4226647.8},{"$f":"'Billed Usage'!G100","v":5323831.0029999996},{"$f":"'Billed Usage'!H100","v":10126135.685010001},{"$f":"'Billed Usage'!I100","v":18516636.552000001},{"$f":"'Billed Usage'!J100","v":23083952.635000002},{"$f":"'Billed Usage'!K100","v":28015837.673000004},{"$f":"'Billed Usage'!L100","v":23798947.989000004},{"$f":"'Billed Usage'!M100","v":12939703.931},{"$f":"'Billed Usage'!N100","v":6282585.2740000002},{"$f":"'Billed Usage'!O100","v":3998282.9430000004},145807692.44200999]
[null,"Street and Area Lights",null,{"$f":"'Billed Usage'!D101","v":1677509.9980299999},{"$f":"'Billed Usage'!E101","v":1505148.60812},{"$f":"'Billed Usage'!F101","v":1474261.9374700002},{"$f":"'Billed Usage'!G101","v":1503568.73648},{"$f":"'Billed Usage'!H101","v":1565521.43},{"$f":"'Billed Usage'!I101","v":1544276.2679999999},{"$f":"'Billed Usage'!J101","v":1517440.9313599998},{"$f":"'Billed Usage'!K101","v":1578869.159},{"$f":"'Billed Usage'!L101","v":1535455.0220000001},{"$f":"'Billed Usage'!M101","v":1534835.862},{"$f":"'Billed Usage'!N101","v":1517745.801},{"$f":"'Billed Usage'!O101","v":1587397.7870500002},18542031.540509999]
["Total Revenue Run Billed Usage",null,null,{"$f":"SUM(D7:D12)","v":574459679.29402995},{"$f":"SUM(E7:E12)","v":485123411.03111994},466253414.73246998,456156772.75949001,380975931.69627005,422918343.31901997,442081661.68535,510132475.52000999,452187272.55900007,409388557.17499995,440915145.87700003,516411272.71405011,5557003938.3628101]
[]
["Net Unbilled Usage "]
[null,"Residential Schedule 001/002",null,{"$f":"'Unbilled Usage '!E179","v":-16807345},{"$f":"'Unbilled Usage '!F179","v":-11417924},{"$f":"'Unbilled Usage '!G179","v":-2538576},{"$f":"'Unbilled Usage '!H179","v":-21339210},{"$f":"'Unbilled Usage '!I179","v":-11882566},{"$f":"'Unbilled Usage '!J179","v":-6167987},{"$f":"'Unbilled Usage '!K179","v":22269076},{"$f":"'Unbilled Usage '!L179","v":-2879705},{"$f":"'Unbilled Usage '!M179","v":-26562728},{"$f":"'Unbilled Usage '!N179","v":10771561},{"$f":"'Unbilled Usage '!O179","v":32345083},{"$f":"'Unbilled Usage '!P179","v":12693423},{"$f":"SUM(D16:O16)","v":-21516898}]
[null,"General Svc Schedule 011/012",null,{"$f":"'Unbilled Usage '!E180","v":-5056613},{"$f":"'Unbilled Usage '!F180","v":226900},{"$f":"'Unbilled Usage '!G180","v":-1492318},{"$f":"'Unbilled Usage '!H180","v":-3135024},{"$f":"'Unbilled Usage '!I180","v":-94436},{"$f":"'Unbilled Usage '!J180","v":-612520},{"$f":"'Unbilled Usage '!K180","v":5513065},{"$f":"'Unbilled Usage '!L180","v":-3427114},{"$f":"'Unbilled Usage '!M180","v":-5492340},{"$f":"'Unbilled Usage '!N180","v":4178114},{"$f":"'Unbilled Usage '!O180","v":5066221},{"$f":"'Unbilled Usage '!P180","v":-648853},{"$f":"SUM(D17:O17)","v":-4974918}]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"'Unbilled Usage '!E181","v":-17335146},{"$f":"'Unbilled Usage '!F181","v":2932085},{"$f":"'Unbilled Usage '!G181","v":-3284636},{"$f":"'Unbilled Usage '!H181","v":-1903474},{"$f":"'Unbilled Usage '!I181","v":4768104},{"$f":"'Unbilled Usage '!J181","v":131589},{"$f":"'Unbilled Usage '!K181","v":11356739},{"$f":"'Unbilled Usage '!L181","v":-11474036},{"$f":"'Unbilled Usage '!M181","v":-10604470},{"$f":"'Unbilled Usage '!N181","v":11698081},{"$f":"'Unbilled Usage '!O181","v":8235200},{"$f":"'Unbilled Usage '!P181","v":-7362830},-12842794]
[null,"Extra Large Gen Schedule 25",null,{"$f":"'Unbilled Usage '!E182","v":9694517},{"$f":"'Unbilled Usage '!F182","v":4244920},{"$f":"'Unbilled Usage '!G182","v":29856455},{"$f":"'Unbilled Usage '!H182","v":3968084},{"$f":"'Unbilled Usage '!I182","v":42504574},{"$f":"'Unbilled Usage '!J182","v":1641436},{"$f":"'Unbilled Usage '!K182","v":1095411},{"$f":"'Unbilled Usage '!L182","v":3752803},{"$f":"'Unbilled Usage '!M182","v":-8960868},{"$f":"'Unbilled Usage '!N182","v":5368369},{"$f":"'Unbilled Usage '!O182","v":-7500338},{"$f":"'Unbilled Usage '!P182","v":4713680},90379043]
[null,"Pumping Schedule 31/32",null,{"$f":"'Unbilled Usage '!E183","v":329032},{"$f":"'Unbilled Usage '!F183","v":-115788},{"$f":"'Unbilled Usage '!G183","v":-137275},{"$f":"'Unbilled Usage '!H183","v":22402},{"$f":"'Unbilled Usage '!I183","v":930226},{"$f":"'Unbilled Usage '!J183","v":2217873},{"$f":"'Unbilled Usage '!K183","v":2033088},{"$f":"'Unbilled Usage '!L183","v":726896},{"$f":"'Unbilled Usage '!M183","v":-1530437},{"$f":"'Unbilled Usage '!N183","v":-1792052},{"$f":"'Unbilled Usage '!O183","v":-1310272},{"$f":"'Unbilled Usage '!P183","v":-1358868},14825]
[null,"Street and Area Lights",null,{"$f":"'Unbilled Usage '!E184","v":0},{"$f":"'Unbilled Usage '!F184","v":0},{"$f":"'Unbilled Usage '!G184","v":0},{"$f":"'Unbilled Usage '!H184","v":0},{"$f":"'Unbilled Usage '!I184","v":0},{"$f":"'Unbilled Usage '!J184","v":0},{"$f":"'Unbilled Usage '!K184","v":0},{"$f":"'Unbilled Usage '!L184","v":0},{"$f":"'Unbilled Usage '!M184","v":0},{"$f":"'Unbilled Usage '!N184","v":0},{"$f":"'Unbilled Usage '!O184","v":0},{"$f":"'Unbilled Usage '!P184","v":0},0]
["Net Unbilled Usage",null,null,{"$f":"SUM(D16:D21)","v":-29175555},{"$f":"SUM(E16:E21)","v":-4129807},22403650,-22387222,36225902,-2789609,42267379,-13301156,-53150843,30224073,36835894,8036552,51059258]
[]
["Schedule Shifting Adjustment"]
[null,"General Svc Schedule 011/012",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D25:O25)","v":0}]
[null,"Large Gen Svc Schedule 021/022",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D26:O26)","v":0}]
["Schedule Shifting Adjustment",null,null,{"$f":"SUM(D25:D26)","v":0},{"$f":"SUM(E25:E26)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D27:O27)","v":0}]
[]
["Other Usage Adjustments"]
[null,"Extra Large Gen Schedule 25",null,{"$f":"'WA Sch 25'!D32+'WA Sch 25'!D33","v":-2351888},{"$f":"'WA Sch 25'!E32+'WA Sch 25'!E33","v":424875},{"$f":"'WA Sch 25'!F32+'WA Sch 25'!F33","v":5841699},{"$f":"'WA Sch 25'!G32+'WA Sch 25'!G33","v":-3190697},{"$f":"'WA Sch 25'!H32+'WA Sch 25'!H33","v":1186875},{"$f":"'WA Sch 25'!I32+'WA Sch 25'!I33","v":-4277827},{"$f":"'WA Sch 25'!J32+'WA Sch 25'!J33","v":2936196},{"$f":"'WA Sch 25'!K32+'WA Sch 25'!K33","v":-487447},{"$f":"'WA Sch 25'!L32+'WA Sch 25'!L33","v":-355727},{"$f":"'WA Sch 25'!M32+'WA Sch 25'!M33","v":340938},{"$f":"'WA Sch 25'!N32+'WA Sch 25'!N33","v":1302277},{"$f":"'WA Sch 25'!O32+'WA Sch 25'!O33","v":-1160739},{"$f":"SUM(D30:O30)","v":208535}]
[]
["Weather Adjustment"]
[null,"Residential Schedule 001/002",null,{"$f":"'Weather Adjustment'!E7","v":18971503},{"$f":"'Weather Adjustment'!F7","v":-7032417},{"$f":"'Weather Adjustment'!G7","v":-1444882},{"$f":"'Weather Adjustment'!H7","v":-357275},{"$f":"'Weather Adjustment'!I7","v":11243016},{"$f":"'Weather Adjustment'!J7","v":8391924},{"$f":"'Weather Adjustment'!K7","v":-18566532},{"$f":"'Weather Adjustment'!L7","v":-7591998},{"$f":"'Weather Adjustment'!M7","v":6498512},{"$f":"'Weather Adjustment'!N7","v":1439157},{"$f":"'Weather Adjustment'!O7","v":2721258},{"$f":"'Weather Adjustment'!P7","v":15313039},{"$f":"SUM(D33:O33)","v":29585305}]
[null,"General Svc Schedule 011/012",null,{"$f":"'Weather Adjustment'!E8","v":1930773},{"$f":"'Weather Adjustment'!F8","v":-710823},{"$f":"'Weather Adjustment'!G8","v":-145200},{"$f":"'Weather Adjustment'!H8","v":-42341},{"$f":"'Weather Adjustment'!I8","v":444874},{"$f":"'Weather Adjustment'!J8","v":944145},{"$f":"'Weather Adjustment'!K8","v":-2529540},{"$f":"'Weather Adjustment'!L8","v":-1038088},{"$f":"'Weather Adjustment'!M8","v":865276},{"$f":"'Weather Adjustment'!N8","v":123714},{"$f":"'Weather Adjustment'!O8","v":198669},{"$f":"'Weather Adjustment'!P8","v":1536838},{"$f":"SUM(D34:O34)","v":1578297}]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"'Weather Adjustment'!E9","v":991519},{"$f":"'Weather Adjustment'!F9","v":-366102},{"$f":"'Weather Adjustment'!G9","v":-74963},{"$f":"'Weather Adjustment'!H9","v":-40508},{"$f":"'Weather Adjustment'!I9","v":-779435},{"$f":"'Weather Adjustment'!J9","v":825754},{"$f":"'Weather Adjustment'!K9","v":-2819054},{"$f":"'Weather Adjustment'!L9","v":-1160154},{"$f":"'Weather Adjustment'!M9","v":980935},{"$f":"'Weather Adjustment'!N9","v":50179},{"$f":"'Weather Adjustment'!O9","v":20819},{"$f":"'Weather Adjustment'!P9","v":778502},-1592508]
[null,"Extra Large Gen Schedule 25",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumping Schedule 31/32",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street and Area Lights",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Weather Adjustment",null,null,{"$f":"SUM(D33:D38)","v":21893795},{"$f":"SUM(E33:E38)","v":-8109342},-1665045,-440124,10908455,10161823,-23915126,-9790240,8344723,1613050,2940746,17628379,29571094,{"$f":"P39/P13","v":5.3214095811334192E-3},null,null,"Current Authorized"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12ME 12.2018",null,"12ME 12.2016"]
["Normalized Test Year Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UE-19____",null,"UE-170485"]
[null,"Residential Schedule 001/002",null,{"$f":"D7+D16+D33","v":292945712.06200004},209125084.00199997,229152606.20699999,174130864.29800999,159047392.68922001,151500181.59101999,166667942.63099,194633616.92300999,145837333.60800001,161623305.058,216281572.46800002,273758077.04299998,{"$f":"SUM(D42:O42)","v":2374703688.5802498},null,2374703689,{"$f":"P42-R42","v":-0.41975021362304688},2361885989,{"$f":"R42-T42","v":12817700}]
[null,"General Svc Schedule 011/012",null,{"$f":"D8+D17+D34+D25","v":61842177.218999997},{"$f":"E8+E17+E34+E25","v":55474186.224000007},54102587.916000001,47514875.114,47298627.068040006,46432321.828000002,51151868.664999999,50745216.299999997,43885424.306999996,49943728.678999998,52992525.006999999,57922413.782000005,619305952.10904002,null,619305952,{"$f":"P43-R43","v":0.1090400218963623},623243883,{"$f":"R43-T43","v":-3937931}]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"D9+D18+D35+D26","v":109593425.837},{"$f":"E9+E18+E35+E26","v":115965593.21799999},108864331.37199999,109146751.608,116261884.22399999,114370455.17999999,123453224.823,112125247.27500001,104087347.943,122196435.94400001,117307306.447,112532620.25899999,1365904624.1299999,null,1365904624,0.12999987602233887,1409459201,-43554577]
[null,"Extra Large Gen Schedule 25",null,{"$f":"D10+D19+D30+D36","v":93238368.5},{"$f":"E10+E19+E30+E36","v":87059587.700000003},95150558.5,92496437,94067376.599999994,91430985.900000006,95462593,98727949.189999998,89411353.689999998,95120660.701000005,88922599.879999995,92475540.900000006,1113564011.5609999,null,1113564012,-0.43900012969970703,1107408158,6155854]
[null,"Pumping Schedule 31/32",null,{"$f":"D11+D20+D37","v":5528837.6780000003},4179537.2790000001,4089372.8,5346233.0029999996,11056361.685010001,20734509.552000001,25117040.635000002,28742733.673000004,22268510.989000004,11147651.931,4972313.2740000002,2639414.9430000004,145822517.44200999,null,145822517,0.44200998544692993,133495310,12327207]
[null,"Street and Area Lights",null,{"$f":"D12+D21+D38","v":1677509.9980299999},1505148.60812,1474261.9374700002,1503568.73648,1565521.43,1544276.2679999999,1517440.9313599998,1578869.159,1535455.0220000001,1534835.862,1517745.801,1587397.7870500002,18542031.540509999,null,18542032,-0.45949000120162964,23121171,-4579139]
["Total Normalized Test Year Usage",null,null,{"$f":"SUM(D42:D47)","v":564826031.29402995},{"$f":"SUM(E42:E47)","v":473309137.03112},492833718.73246998,430138729.75949001,429297163.69626999,426012730.31901997,463370110.68535,486553632.52000999,407025425.55900007,441566618.17499995,481994062.87700003,540915464.71404994,5637842825.3628101,null,{"$f":"SUM(R42:R47)","v":5637842826},{"$f":"P48-R48","v":-0.63718986511230469},{"$f":"SUM(T42:T47)","v":5658613712},{"$f":"SUM(U42:U47)","v":-20770886}]
[]
[null,"Residential Usage",null,{"$f":"D42","v":292945712.06200004},{"$f":"E42","v":209125084.00199997},229152606.20699999,174130864.29800999,159047392.68922001,151500181.59101999,166667942.63099,194633616.92300999,145837333.60800001,161623305.058,216281572.46800002,273758077.04299998,{"$f":"SUM(D50:O50)","v":2374703688.5802498},null,{"$f":"R42","v":2374703689},null,2361885989,{"$f":"R50-T50","v":12817700}]
[null,"Schedule 001 Customers",null,{"$f":"Meters!D98","v":215198},{"$f":"Meters!E98","v":214198},{"$f":"Meters!F98","v":216045},{"$f":"Meters!G98","v":214971},{"$f":"Meters!H98","v":215099},{"$f":"Meters!I98","v":214829},{"$f":"Meters!J98","v":215408},{"$f":"Meters!K98","v":215648},{"$f":"Meters!L98","v":214122},{"$f":"Meters!M98","v":218388},{"$f":"Meters!N98","v":216943},{"$f":"Meters!O98","v":217126},2587975,null,2587975,null,2518371,69604]
[null,"Schedule 001 Norm Use/Customer",null,{"$f":"D50/D51","v":1361.2845475422637},{"$f":"E50/E51","v":976.31669764423555},1060.6707223356245,810.02025528099136,739.41484009325939,705.21289765823042,773.73144280152087,902.55238593916931,681.09457976293891,740.07411148048425,996.95114600609384,1260.8258662850142,917.59143290806514,null,917.59143307025761,null,{"$f":"T50/T51","v":937.86260602587947},-20.271172955621864]
[null,"Non-Residential Group Usage",null,{"$f":"D43+D44+D46","v":176964440.734},{"$f":"E43+E44+E46","v":175619316.72100002},167056292.088,162007859.72499999,174616872.97705001,181537286.56,199722134.123,191613197.248,170241283.23899999,183287816.55399999,175272144.72799999,173094448.984,{"$f":"SUM(D53:O53)","v":2131033093.6810496},null,{"$f":"R43+R44+R46","v":2131033093},null,2166198394,-35165301]
[null,"Non-Residential Group Customers",null,{"$f":"Meters!D99+Meters!D100+Meters!D102","v":36868},{"$f":"Meters!E99+Meters!E100+Meters!E102","v":36445},{"$f":"Meters!F99+Meters!F100+Meters!F102","v":36552},{"$f":"Meters!G99+Meters!G100+Meters!G102","v":36255},{"$f":"Meters!H99+Meters!H100+Meters!H102","v":36544},{"$f":"Meters!I99+Meters!I100+Meters!I102","v":36486},{"$f":"Meters!J99+Meters!J100+Meters!J102","v":36644},{"$f":"Meters!K99+Meters!K100+Meters!K102","v":36729},{"$f":"Meters!L99+Meters!L100+Meters!L102","v":35718},{"$f":"Meters!M99+Meters!M100+Meters!M102","v":37528},{"$f":"Meters!N99+Meters!N100+Meters!N102","v":36613},{"$f":"Meters!O99+Meters!O100+Meters!O102","v":36651},439033,null,{"$f":"386800+22787+29446","v":439033},null,{"$f":"375436+22836+29193","v":427465},11568]
[null,"Non-Residential Group Norm Use/Customer",null,{"$f":"D53/D54","v":4799.9468572746009},{"$f":"E53/E54","v":4818.749258361916},4570.3734977019039,4468.5659833126465,4778.2638183299587,4975.5327128213567,5450.336593248554,5216.9456627732852,4766.2602396270786,4884.028366926028,4787.1560573566758,4722.7756127800058,4853.9246336404085,null,4853.9246320891598,null,{"$f":"T53/T54","v":5067.545632975799},-213.62100088663919]
[]
[null,"WA Jurisdiction % of Annual Usage",null,{"$f":"D48/$P48","v":0.10018477789999083},{"$f":"E48/$P48","v":8.3952169596118759E-2},8.7415299432501439E-2,7.6294913335369446E-2,7.6145642401558716E-2,7.5563073238318762E-2,8.218925660729659E-2,8.630138292099318E-2,7.2195241720454828E-2,7.8321909966793724E-2,8.5492639260652398E-2,9.5943693619951281E-2,{"$f":"SUM(D57:O57)","v":1}]
["IDAHO ELECTRIC SYSTEM"]
[null,null,null,{"$f":"D5","v":"January"},{"$f":"E5","v":"February"},"March","April","May","June","July","August","September","October","November","December","Annual Total",null,null,null,null,null,null,null,"WA001",208638.16666666666,210734.16666666666,212876.16666666666,214943.25,217071.08333333334]
["Revenue Run Billed Usage (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WA011",21941.815107758728,22181.65245733122,22431.898221922234,22678.814142905223,22929.230761914605]
[null,"Residential Schedule 001",null,{"$f":"'Billed Usage'!D102","v":138450884.06836},{"$f":"'Billed Usage'!E102","v":113509557.96598999},{"$f":"'Billed Usage'!F102","v":115712978.277},{"$f":"'Billed Usage'!G102","v":98304116.157000005},{"$f":"'Billed Usage'!H102","v":76625045.026999995},{"$f":"'Billed Usage'!I102","v":71762388.663000003},{"$f":"'Billed Usage'!J102","v":80390371.054000005},{"$f":"'Billed Usage'!K102","v":94285935.109999999},{"$f":"'Billed Usage'!L102","v":75907615.459000006},{"$f":"'Billed Usage'!M102","v":73452321.340999991},{"$f":"'Billed Usage'!N102","v":91595336.788000003},{"$f":"'Billed Usage'!O102","v":125732895.839},{"$f":"SUM(D61:O61)","v":1155729445.7493501},null,null,null,null,null,null,null,"WA012",9092.4166666666661,9297.4166666666661,9503.75,9710.3333333333339,9916.8333333333339]
[null,"General Svc Schedule 011/012",null,{"$f":"'Billed Usage'!D103","v":38776947.657159999},{"$f":"'Billed Usage'!E103","v":34222891.008000001},{"$f":"'Billed Usage'!F103","v":33911944.394999996},{"$f":"'Billed Usage'!G103","v":30519983.493000001},{"$f":"'Billed Usage'!H103","v":27431212.744999997},{"$f":"'Billed Usage'!I103","v":27276460.539999999},{"$f":"'Billed Usage'!J103","v":29343590.877},{"$f":"'Billed Usage'!K103","v":32692469.092},{"$f":"'Billed Usage'!L103","v":29175357.109999996},{"$f":"'Billed Usage'!M103","v":26500587.698000003},{"$f":"'Billed Usage'!N103","v":28874313.638},{"$f":"'Billed Usage'!O103","v":36001115.647},{"$f":"SUM(D62:O62)","v":374726873.90016007},null,null,null,null,null,null,null,"WA021",1969.9634331676791,1969.9654149817288,1969.9620958681162,1969.9615576210035,1969.9615314307957]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"'Billed Usage'!D104","v":56729337.873999998},{"$f":"'Billed Usage'!E104","v":53439400.588},{"$f":"'Billed Usage'!F104","v":52467140.035999998},{"$f":"'Billed Usage'!G104","v":51275677.412},{"$f":"'Billed Usage'!H104","v":49426007.620999999},{"$f":"'Billed Usage'!I104","v":49581862.358000003},{"$f":"'Billed Usage'!J104","v":51066127.734999999},{"$f":"'Billed Usage'!K104","v":54943397.137999997},{"$f":"'Billed Usage'!L104","v":51872432.023999996},{"$f":"'Billed Usage'!M104","v":48195762.446000002},{"$f":"'Billed Usage'!N104","v":49098362.836999997},{"$f":"'Billed Usage'!O104","v":54839761.799999997},622935269.86899996,null,null,null,null,null,null,null,"WA022",55.583533333333328,55.886399999999988,56.088116666666672,56.22250833333333,56.312016666666665]
[null,"Extra Large Gen Schedule 25",null,{"$f":"'Billed Usage'!D105","v":28245246.800000001},{"$f":"'Billed Usage'!E105","v":26107649.100000001},{"$f":"'Billed Usage'!F105","v":22507242.219999999},{"$f":"'Billed Usage'!G105","v":27375213.059999999},{"$f":"'Billed Usage'!H105","v":5514471.8600000003},{"$f":"'Billed Usage'!I105","v":27431445.850000001},{"$f":"'Billed Usage'!J105","v":25765555.600000001},{"$f":"'Billed Usage'!K105","v":27505011},{"$f":"'Billed Usage'!L105","v":28587593.539999999},{"$f":"'Billed Usage'!M105","v":26251537.530000001},{"$f":"'Billed Usage'!N105","v":28333802.390000001},{"$f":"'Billed Usage'!O105","v":26332786.93},299957555.88,null,null,null,null,null,null,null,"WA025",21.143641260154133,21.141339428847918,21.141029872842484,21.141020444227472,21.141024663834767]
[null,"Extra Large Gen Schedule 25P",null,{"$f":"'Billed Usage'!D106","v":31034360},{"$f":"'Billed Usage'!E106","v":29136680},{"$f":"'Billed Usage'!F106","v":33893450},{"$f":"'Billed Usage'!G106","v":34523990},{"$f":"'Billed Usage'!H106","v":0},{"$f":"'Billed Usage'!I106","v":36069710},{"$f":"'Billed Usage'!J106","v":33600660},{"$f":"'Billed Usage'!K106","v":38255050},{"$f":"'Billed Usage'!L106","v":62513600},{"$f":"'Billed Usage'!M106","v":47084840},{"$f":"'Billed Usage'!N106","v":35905670},{"$f":"'Billed Usage'!O106","v":30311220},412329230,null,null,null,null,null,null,null,"WA028",0,0,0,0,0]
[null,"Pumping Schedule 31/32",null,{"$f":"'Billed Usage'!D107","v":3674819.2170099998},{"$f":"'Billed Usage'!E107","v":3557713.2609999999},{"$f":"'Billed Usage'!F107","v":3471292.054},{"$f":"'Billed Usage'!G107","v":3434552.9640000002},{"$f":"'Billed Usage'!H107","v":4237335.5980000002},{"$f":"'Billed Usage'!I107","v":6509434.6400000006},{"$f":"'Billed Usage'!J107","v":8334800.0939999996},{"$f":"'Billed Usage'!K107","v":9633952.0289999992},{"$f":"'Billed Usage'!L107","v":7676661.2850000001},{"$f":"'Billed Usage'!M107","v":5236492.4350000005},{"$f":"'Billed Usage'!N107","v":3101449.56},{"$f":"'Billed Usage'!O107","v":3575745.1799999997},62444248.317010008,null,null,null,null,null,null,null,"WA031",1245.0772106173172,1263.6115094253028,1280.6817915604736,1296.525437929301,1312.9023484414602]
[null,"Street and Area Lights",null,{"$f":"'Billed Usage'!D108","v":874991.30871000001},{"$f":"'Billed Usage'!E108","v":1074207.23431},{"$f":"'Billed Usage'!F108","v":945872.69351999997},{"$f":"'Billed Usage'!G108","v":960974.36400000006},{"$f":"'Billed Usage'!H108","v":969419.75},{"$f":"'Billed Usage'!I108","v":953100.02937},{"$f":"'Billed Usage'!J108","v":954604.14299999992},{"$f":"'Billed Usage'!K108","v":958681.9169999999},{"$f":"'Billed Usage'!L108","v":959807.50100000005},{"$f":"'Billed Usage'!M108","v":1022205.535},{"$f":"'Billed Usage'!N108","v":911165.32581999991},{"$f":"'Billed Usage'!O108","v":972429.0070000001},11557458.808729999,null,null,null,null,null,null,null,"WA032",1204.4929166666668,1202.620725,1201.0343999999998,1199.5341583333336,1198.0341000000003]
["Total Revenue Run Billed Usage",null,null,{"$f":"SUM(D61:D67)","v":297786586.92524004},{"$f":"SUM(E61:E67)","v":261048099.1573},262909919.67552,246394507.44999999,164203492.60099998,219584402.08037001,229455709.50300002,258274496.28599995,256693066.91899997,227743746.98499998,237820100.53882,277765954.40300006,2939680082.52425,null,null,null,null,null,null,null,"WA04X",383.8311083333333,388.20457499999992,392.53890000000001,396.87175000000002,401.20456666666672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID001",104832.41666666667,105896.83333333333,106998.41666666667,108131.83333333333,109312.16666666667]
["Adjustments to Revenue Runs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID011",15818.815025000002,15998.330883333334,16180.835150000001,16365.169625,16553.003258333334]
[null,"Schedule 21 Schedule Shifting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D71:O71)","v":0},null,null,null,null,null,null,null,"ID012",5288.75,5436.916666666667,5585.5,5733.75,5881.916666666667]
[null,"Schedule 25 Schedule Shifting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D72:O72)","v":0},null,null,null,null,null,null,null,"ID021",1134.1042338023988,1134.0900024029033,1134.0893213575391,1134.0896612542867,1134.0897379681819]
["Total Adjustments to Revenue Runs",null,null,{"$f":"SUM(D71:D72)","v":0},{"$f":"SUM(E71:E72)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"ID022",19.185276078954839,19.180843090453564,19.179561971611619,19.179472578169403,19.179483410377866]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID025",9.1568157667117607,9.1544829842058189,9.1538872549811234,9.1538402451340612,9.1538443578053279]
["Net Unbilled Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID025P",1,1,1,1,1]
[null,"Residential Schedule 001",null,{"$f":"'Unbilled Usage '!E185","v":-11722489},{"$f":"'Unbilled Usage '!F185","v":-2719002},{"$f":"'Unbilled Usage '!G185","v":-1570599},{"$f":"'Unbilled Usage '!H185","v":-10014963},{"$f":"'Unbilled Usage '!I185","v":-7824354},{"$f":"'Unbilled Usage '!J185","v":-2880416},{"$f":"'Unbilled Usage '!K185","v":11972065},{"$f":"'Unbilled Usage '!L185","v":-4717778},{"$f":"'Unbilled Usage '!M185","v":-12365166},{"$f":"'Unbilled Usage '!N185","v":7726601},{"$f":"'Unbilled Usage '!O185","v":17477859},{"$f":"'Unbilled Usage '!P185","v":7202625},{"$f":"SUM(D76:O76)","v":-9435617},null,null,null,null,null,null,null,"ID031",735.59369166666681,742.76907500000004,749.94605000000001,757.12290833333327,764.29977500000007]
[null,"General Svc Schedule 011/012",null,{"$f":"'Unbilled Usage '!E186","v":-3766804},{"$f":"'Unbilled Usage '!F186","v":542741},{"$f":"'Unbilled Usage '!G186","v":-973396},{"$f":"'Unbilled Usage '!H186","v":-2062269},{"$f":"'Unbilled Usage '!I186","v":-465416},{"$f":"'Unbilled Usage '!J186","v":-182527},{"$f":"'Unbilled Usage '!K186","v":3796924},{"$f":"'Unbilled Usage '!L186","v":-2538183},{"$f":"'Unbilled Usage '!M186","v":-3048269},{"$f":"'Unbilled Usage '!N186","v":1998332},{"$f":"'Unbilled Usage '!O186","v":3627245},{"$f":"'Unbilled Usage '!P186","v":379898},{"$f":"SUM(D77:O77)","v":-2691724},null,null,null,null,null,null,null,"ID032",686.43021666666664,697.68322500000011,709.87699999999995,722.91876666666667,736.52789166666662]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"'Unbilled Usage '!E187","v":-7871323},{"$f":"'Unbilled Usage '!F187","v":2588201},{"$f":"'Unbilled Usage '!G187","v":-1752288},{"$f":"'Unbilled Usage '!H187","v":-1239782},{"$f":"'Unbilled Usage '!I187","v":952456},{"$f":"'Unbilled Usage '!J187","v":-119332},{"$f":"'Unbilled Usage '!K187","v":5492896},{"$f":"'Unbilled Usage '!L187","v":-5357730},{"$f":"'Unbilled Usage '!M187","v":-3908676},{"$f":"'Unbilled Usage '!N187","v":4171909},{"$f":"'Unbilled Usage '!O187","v":4495181},{"$f":"'Unbilled Usage '!P187","v":-2659528},-5208016,null,null,null,null,null,null,null,"ID04X",145.39025415684668,145.40778980949904,145.41023197024148,145.41029867013282,145.41026388766383]
[null,"Extra Large Gen Schedule 25",null,{"$f":"'Unbilled Usage '!E188","v":0},{"$f":"'Unbilled Usage '!F188","v":0},{"$f":"'Unbilled Usage '!G188","v":0},{"$f":"'Unbilled Usage '!H188","v":5514472},{"$f":"'Unbilled Usage '!I188","v":59941218},{"$f":"'Unbilled Usage '!J188","v":-42101903},{"$f":"'Unbilled Usage '!K188","v":4033523},{"$f":"'Unbilled Usage '!L188","v":3991305},{"$f":"'Unbilled Usage '!M188","v":-4944438},{"$f":"'Unbilled Usage '!N188","v":1820643},{"$f":"'Unbilled Usage '!O188","v":-1970706},{"$f":"'Unbilled Usage '!P188","v":781869},27065983]
[null,"Extra Large Gen Schedule 25P",null,{"$f":"'Unbilled Usage '!E189","v":0},{"$f":"'Unbilled Usage '!F189","v":0},{"$f":"'Unbilled Usage '!G189","v":0},{"$f":"'Unbilled Usage '!H189","v":0},{"$f":"'Unbilled Usage '!I189","v":0},{"$f":"'Unbilled Usage '!J189","v":35849850},{"$f":"'Unbilled Usage '!K189","v":2077648},{"$f":"'Unbilled Usage '!L189","v":24586102},{"$f":"'Unbilled Usage '!M189","v":-16180267},{"$f":"'Unbilled Usage '!N189","v":-10082439},{"$f":"'Unbilled Usage '!O189","v":-5939674},{"$f":"'Unbilled Usage '!P189","v":0},30311220]
[null,"Pumping Schedule 31/32",null,{"$f":"'Unbilled Usage '!E190","v":-378657},{"$f":"'Unbilled Usage '!F190","v":122472},{"$f":"'Unbilled Usage '!G190","v":-62602},{"$f":"'Unbilled Usage '!H190","v":-49319},{"$f":"'Unbilled Usage '!I190","v":336742},{"$f":"'Unbilled Usage '!J190","v":867819},{"$f":"'Unbilled Usage '!K190","v":1322890},{"$f":"'Unbilled Usage '!L190","v":-382444},{"$f":"'Unbilled Usage '!M190","v":-805813},{"$f":"'Unbilled Usage '!N190","v":-257029},{"$f":"'Unbilled Usage '!O190","v":-850050},{"$f":"'Unbilled Usage '!P190","v":-109461},-245452]
[null,"Street and Area Lights",null,{"$f":"'Unbilled Usage '!E191","v":0},{"$f":"'Unbilled Usage '!F191","v":0},{"$f":"'Unbilled Usage '!G191","v":0},{"$f":"'Unbilled Usage '!H191","v":0},{"$f":"'Unbilled Usage '!I191","v":0},{"$f":"'Unbilled Usage '!J191","v":0},{"$f":"'Unbilled Usage '!K191","v":0},{"$f":"'Unbilled Usage '!L191","v":0},{"$f":"'Unbilled Usage '!M191","v":0},{"$f":"'Unbilled Usage '!N191","v":0},{"$f":"'Unbilled Usage '!O191","v":0},{"$f":"'Unbilled Usage '!P191","v":0},0]
["Net Unbilled Usage",null,null,{"$f":"SUM(D76:D82)","v":-23739273},{"$f":"SUM(E76:E82)","v":534412},-4358885,-7851861,52940646,-8566509,28695946,15581272,-41252629,5378017,16839855,5595403,39796394]
[]
["Other Usage Adjustments"]
[null,"Schedule 25 to 21 Shifting",null,{"$f":"'ID Sch 25'!E7","v":855483.6},{"$f":"'ID Sch 25'!F7","v":770070},{"$f":"'ID Sch 25'!G7","v":810138},{"$f":"'ID Sch 25'!H7","v":737127.6},{"$f":"'ID Sch 25'!I7","v":784754.4},{"$f":"'ID Sch 25'!J7","v":776937.6},{"$f":"'ID Sch 25'!K7","v":944554.8},{"$f":"'ID Sch 25'!L7","v":909382.8},{"$f":"'ID Sch 25'!M7","v":732451.2},{"$f":"'ID Sch 25'!N7","v":716073.6},{"$f":"'ID Sch 25'!O7","v":766382.4},{"$f":"'ID Sch 25'!P7","v":875492.39899999998},{"$f":"SUM(D86:O86)","v":9678848.3990000002}]
[null,"Extra Large Gen Schedule 25",null,{"$f":"'ID Sch 25'!E22+'ID Sch 25'!E23","v":-3.7252902984619141E-9},{"$f":"'ID Sch 25'!F22+'ID Sch 25'!F23","v":0},{"$f":"'ID Sch 25'!G22+'ID Sch 25'!G23","v":5992677.0000000037},{"$f":"'ID Sch 25'!H22+'ID Sch 25'!H23","v":-5992677.1399999969},{"$f":"'ID Sch 25'!I22+'ID Sch 25'!I23","v":-38024244.00999999},{"$f":"'ID Sch 25'!J22+'ID Sch 25'!J23","v":40436012.75},{"$f":"'ID Sch 25'!K22+'ID Sch 25'!K23","v":-2294067.6000000015},{"$f":"'ID Sch 25'!L22+'ID Sch 25'!L23","v":-2908722.4600000046},{"$f":"'ID Sch 25'!M22+'ID Sch 25'!M23","v":2608381.9900000021},{"$f":"'ID Sch 25'!N22+'ID Sch 25'!N23","v":261621.8599999994},{"$f":"'ID Sch 25'!O22+'ID Sch 25'!O23","v":-30309.460000000894},{"$f":"'ID Sch 25'!P22+'ID Sch 25'!P23","v":-122780.18100000173},-74107.250999998301]
[null,"Extra Large Gen Schedule 25P",null,{"$f":"'ID Sch 25'!E35+'ID Sch 25'!E36","v":0},{"$f":"'ID Sch 25'!F35+'ID Sch 25'!F36","v":0},{"$f":"'ID Sch 25'!G35+'ID Sch 25'!G36","v":0},{"$f":"'ID Sch 25'!H35+'ID Sch 25'!H36","v":0},{"$f":"'ID Sch 25'!I35+'ID Sch 25'!I36","v":36069710},{"$f":"'ID Sch 25'!J35+'ID Sch 25'!J36","v":-38318900},{"$f":"'ID Sch 25'!K35+'ID Sch 25'!K36","v":2576742},{"$f":"'ID Sch 25'!L35+'ID Sch 25'!L36","v":-327552},{"$f":"'ID Sch 25'!M35+'ID Sch 25'!M36","v":751507},{"$f":"'ID Sch 25'!N35+'ID Sch 25'!N36","v":-1096731},{"$f":"'ID Sch 25'!O35+'ID Sch 25'!O36","v":345224},{"$f":"'ID Sch 25'!P35+'ID Sch 25'!P36","v":4008750},4008750]
[]
["Weather Adjustment"]
[null,"Residential Schedule 001",null,{"$f":"'Weather Adjustment'!E11","v":9268696},{"$f":"'Weather Adjustment'!F11","v":-3450152},{"$f":"'Weather Adjustment'!G11","v":-703489},{"$f":"'Weather Adjustment'!H11","v":-155370},{"$f":"'Weather Adjustment'!I11","v":6390820},{"$f":"'Weather Adjustment'!J11","v":3747841},{"$f":"'Weather Adjustment'!K11","v":-7549185},{"$f":"'Weather Adjustment'!L11","v":-3091284},{"$f":"'Weather Adjustment'!M11","v":2671464},{"$f":"'Weather Adjustment'!N11","v":705338},{"$f":"'Weather Adjustment'!O11","v":1399364},{"$f":"'Weather Adjustment'!P11","v":7521455},{"$f":"SUM(D91:O91)","v":16755498}]
[null,"General Svc Schedule 011/012",null,{"$f":"'Weather Adjustment'!E12","v":1291253},{"$f":"'Weather Adjustment'!F12","v":-483255},{"$f":"'Weather Adjustment'!G12","v":-98557},{"$f":"'Weather Adjustment'!H12","v":-30755},{"$f":"'Weather Adjustment'!I12","v":225550},{"$f":"'Weather Adjustment'!J12","v":677027},{"$f":"'Weather Adjustment'!K12","v":-1860138},{"$f":"'Weather Adjustment'!L12","v":-759631},{"$f":"'Weather Adjustment'!M12","v":654036},{"$f":"'Weather Adjustment'!N12","v":82564},{"$f":"'Weather Adjustment'!O12","v":130615},{"$f":"'Weather Adjustment'!P12","v":1046569},{"$f":"SUM(D92:O92)","v":875278}]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"'Weather Adjustment'!E13","v":842191},{"$f":"'Weather Adjustment'!F13","v":-317857},{"$f":"'Weather Adjustment'!G13","v":-63698},{"$f":"'Weather Adjustment'!H13","v":-22042},{"$f":"'Weather Adjustment'!I13","v":-285551},{"$f":"'Weather Adjustment'!J13","v":455864},{"$f":"'Weather Adjustment'!K13","v":-1481464},{"$f":"'Weather Adjustment'!L13","v":-606089},{"$f":"'Weather Adjustment'!M13","v":518290},{"$f":"'Weather Adjustment'!N13","v":33951},{"$f":"'Weather Adjustment'!O13","v":29523},{"$f":"'Weather Adjustment'!P13","v":653055},-243827]
[null,"Extra Large Gen Schedule 25",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Extra Large Gen Schedule 25P",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pumping Schedule 31/32",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street and Area Lights",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Weather Adjustment",null,null,{"$f":"SUM(D91:D97)","v":11402140},{"$f":"SUM(E91:E97)","v":-4251264},-865744,-208167,6330819,4880732,-10890787,-4457004,3843790,821853,1559502,9221079,17386949]
[]
["Normalized Test Year Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVU-E-19-__",null,"AVU-E-17-__"]
[null,"Residential Schedule 001",null,{"$f":"D61+D76+D91","v":135997091.06836},107340403.96598999,113438890.277,88133783.157000005,75191511.026999995,72629813.663000003,84813251.054000005,86476873.109999999,66213913.459000006,81884260.340999991,110472559.788,140456975.83899999,{"$f":"SUM(D101:O101)","v":1163049326.7493501},null,1163049327,{"$f":"P101-R101","v":-0.25064992904663086},1145126003,{"$f":"R101-T101","v":17923324}]
[null,"General Svc Schedule 011/012",null,{"$f":"D62+D77+D92","v":36301396.657159999},34282377.008000001,32839991.394999996,28426959.493000001,27191346.744999997,27770960.539999999,31280376.877,29394655.092,26781124.109999996,28581483.698000003,32632173.638,37427582.647,372910427.90016001,null,372910428,{"$f":"P102-R102","v":-9.9839985370635986E-2},365113814,{"$f":"R102-T102","v":7796614}]
[null,"Large Gen Svc Schedule 021/022",null,{"$f":"D63+D78+D93+D71+D86","v":50555689.473999999},{"$f":"E63+E78+E93+E71+E86","v":56479814.588},51461292.035999998,50750981.012000002,50877667.020999998,50695331.958000004,56022114.534999996,49888960.937999994,49214497.223999999,53117696.046000004,54389449.236999996,53708781.198999994,627162275.26799989,null,627162275,0.26799988746643066,649192595,-22030320]
[null,"Extra Large Gen Schedule 25",null,{"$f":"D64+D79+D94+D87-D86","v":27389763.199999996},{"$f":"E64+E79+E94+E87-E86","v":25337579.100000001},27689781.220000003,26159880.32,26646691.45000001,24988618,26560456.199999999,27678210.739999995,25519086.330000002,27617728.789999999,25566404.530000001,26116383.349999998,317270583.23000002,null,317270583,0.23000001907348633,357288245,-40017662]
[null,"Extra Large Gen Schedule 25P",null,{"$f":"D65+D80+D88+D95","v":31034360},{"$f":"E65+E80+E88+E95","v":29136680},33893450,34523990,36069710,33600660,38255050,62513600,47084840,35905670,30311220,34319970,446649200,null,446649200,0,362572860,84076340]
[null,"Pumping Schedule 31/32",null,{"$f":"D66+D81+D96","v":3296162.2170099998},3680185.2609999999,3408690.054,3385233.9640000002,4574077.5980000002,7377253.6400000006,9657690.0940000005,9251508.0289999992,6870848.2850000001,4979463.4350000005,2251399.56,3466284.1799999997,62198796.317010008,null,62198796,0.31701000779867172,60392324,1806472]
[null,"Street and Area Lights",null,{"$f":"D67+D82+D97","v":874991.30871000001},1074207.23431,945872.69351999997,960974.36400000006,969419.75,953100.02937,954604.14299999992,958681.9169999999,959807.50100000005,1022205.535,911165.32581999991,972429.0070000001,11557458.808729999,null,11557459,-0.19127000123262405,13345092,-1787633]
["Total Normalized Test Year Usage",null,null,{"$f":"SUM(D101:D107)","v":285449453.92524004},{"$f":"SUM(E101:E107)","v":257331247.1573},263677967.67552,232341802.30999997,221520423.59099999,218015737.83037001,247543542.90300003,266162489.82599998,222644116.90900001,233108507.84499997,256534372.07881999,296468406.222,3000798068.2732501,null,{"$f":"SUM(R101:R107)","v":3000798068},{"$f":"SUM(S101:S107)","v":0.27324999868869781},{"$f":"SUM(T101:T107)","v":2953030933},{"$f":"SUM(U101:U107)","v":47767135}]
[]
[null,"Residential Usage",null,{"$f":"D101","v":135997091.06836},{"$f":"E101","v":107340403.96598999},113438890.277,88133783.157000005,75191511.026999995,72629813.663000003,84813251.054000005,86476873.109999999,66213913.459000006,81884260.340999991,110472559.788,140456975.83899999,{"$f":"SUM(D110:O110)","v":1163049326.7493501},null,{"$f":"R101","v":1163049327},{"$f":"P110-R110","v":-0.25064992904663086},{"$f":"T101","v":1145126003},{"$f":"R110-T110","v":17923324}]
[null,"Schedule 001 Customers",null,{"$f":"Meters!D104","v":107450},{"$f":"Meters!E104","v":107398},{"$f":"Meters!F104","v":107502},{"$f":"Meters!G104","v":107465},{"$f":"Meters!H104","v":107498},{"$f":"Meters!I104","v":107445},{"$f":"Meters!J104","v":107744},{"$f":"Meters!K104","v":108017},{"$f":"Meters!L104","v":108283},{"$f":"Meters!M104","v":108613},{"$f":"Meters!N104","v":108900},{"$f":"Meters!O104","v":108991},1295306,null,1295306,0,1258258,37048]
[null,"Schedule 001 Norm Use/Customer",null,{"$f":"D110/D111","v":1265.677906638995},{"$f":"E110/E111","v":999.46371409141693},1055.2258588398354,820.11616021030113,699.46892990567267,675.97201975894643,787.17377351871107,800.58576992510439,611.48946241792351,753.90846713560984,1014.4404020936639,1288.7025152443778,897.89542142887478,null,{"$f":"R110/R111","v":897.89542162238115},-1.9350636648596264E-7,{"$f":"T110/T111","v":910.08839443103079},-12.192972808649643]
[null,"Non-Residential Group Usage",null,{"$f":"D102+D103+D106","v":90153248.348169997},{"$f":"E102+E103+E106","v":94442376.856999993},87709973.484999999,82563174.468999997,82643091.364000008,85843546.137999997,96960181.505999997,88535124.059,82866469.618999988,86678643.179000005,89273022.435000002,94602648.025999993,{"$f":"SUM(D113:O113)","v":1062271499.4851701},null,{"$f":"R102+R103+R106","v":1062271499},0.48517012596130371,1074698733,-12427234]
[null,"Non-Residential Group Customers",null,{"$f":"Meters!D105+Meters!D106+Meters!D109+1","v":23975},{"$f":"Meters!E105+Meters!E106+Meters!E109+1","v":24073},{"$f":"Meters!F105+Meters!F106+Meters!F109+1","v":24093},{"$f":"Meters!G105+Meters!G106+Meters!G109+1","v":24087},{"$f":"Meters!H105+Meters!H106+Meters!H109+1","v":24101},{"$f":"Meters!I105+Meters!I106+Meters!I109+1","v":24143},{"$f":"Meters!J105+Meters!J106+Meters!J109+1","v":24130},{"$f":"Meters!K105+Meters!K106+Meters!K109+1","v":24168},{"$f":"Meters!L105+Meters!L106+Meters!L109+1","v":24134},{"$f":"Meters!M105+Meters!M106+Meters!M109+1","v":24417},{"$f":"Meters!N105+Meters!N106+Meters!N109+1","v":24319},{"$f":"Meters!O105+Meters!O106+Meters!O109+1","v":24255},289895,null,{"$f":"259618+13207+17070","v":289895},0,{"$f":"252366+13657+16879","v":282902},6993]
[null,"Non-Residential Group Norm Use/Customer",null,{"$f":"D113/D114","v":3760.3023294335767},{"$f":"E113/E114","v":3923.1660722386073},3640.4753864192917,3427.7068322746709,3429.0316320484631,3555.6288008118295,4018.2420847907169,3663.3202606338959,3433.598641708792,3549.9300970225663,3670.9166674205353,3900.3359318078742,3664.3319115030272,null,3664.331909829421,1.673606220720103E-6,{"$f":"T113/T114","v":3798.8375232412636},-134.50561341184266]
[]
[null,"ID Jurisdiction % of Annual Usage",null,{"$f":"D108/$P108","v":9.5124512689884616E-2},{"$f":"E108/$P108","v":8.5754269798426042E-2},8.7869280663476393E-2,7.7426670180341883E-2,7.3820503263143433E-2,7.2652585369005804E-2,8.2492569400194282E-2,8.8697234459084381E-2,7.4194968086311847E-2,7.7682170723049573E-2,8.5488715415775254E-2,9.879651995130645E-2,{"$f":"SUM(D117:O117)","v":1}]
[]
["Clearwater Paper Purchased Generation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D119:O119)","v":0}]
[null,"(For PCA Base Exclusion from rate year sales)"]
["(1)","Billed usage includes Montana Sch 1 and Sch 11 customer usage"]
["Total Electric System Sales",null,null,{"$f":"D48+D108","v":850275485.21926999},{"$f":"E48+E108","v":730640384.18842006},756511686.40798998,662480532.06948996,650817587.28726995,644028468.14938998,710913653.58835006,752716122.34600997,629669542.46800005,674675126.01999998,738528434.95582008,837383870.93604994,{"$f":"SUM(D122:O122)","v":8638640893.6360607},null,{"$f":"R48+R108","v":8638640894},{"$f":"P122-R122","v":-0.36393928527832031},{"$f":"S122/R122","v":-4.2129229556364092E-11}]
[null,null,null,{"$f":"D122/$P122","v":9.8426997451144596E-2},{"$f":"E122/$P122","v":8.4578163762620381E-2},8.7572998544863612E-2,7.6688050843452482E-2,7.5337960600575044E-2,7.4552059297178883E-2,8.2294618139766407E-2,8.713362803407225E-2,7.2889885135967031E-2,7.8099684235864192E-2,8.5491276237663894E-2,9.6934677716831161E-2,{"$f":"SUM(D123:O123)","v":1}]
["WASHINGTON GAS SYSTEM"]
[null,null,null,{"$f":"D5","v":"January"},{"$f":"E5","v":"February"},"March","April","May","June","July","August","September","October","November","December","Annual Total"]
["Revenue Run Billed Usage"]
[null,"Small Service Schedule 101",null,{"$f":"'Billed Usage'!D110","v":23907481.40532},{"$f":"'Billed Usage'!E110","v":17408468.844430003},{"$f":"'Billed Usage'!F110","v":18772678.955779999},{"$f":"'Billed Usage'!G110","v":12814031.29542},{"$f":"'Billed Usage'!H110","v":6121244.9053500006},{"$f":"'Billed Usage'!I110","v":2888718.1433299999},{"$f":"'Billed Usage'!J110","v":2443732.2068099999},{"$f":"'Billed Usage'!K110","v":2085808.0266},{"$f":"'Billed Usage'!L110","v":2442167.8390499996},{"$f":"'Billed Usage'!M110","v":5295338.9442299996},{"$f":"'Billed Usage'!N110","v":10842675.47535},{"$f":"'Billed Usage'!O110","v":18945996.04854},{"$f":"SUM(D127:O127)","v":123968342.09020999}]
[null,"Large Service Schedule 111/112",null,{"$f":"'Billed Usage'!D111","v":8018208.2324099997},{"$f":"'Billed Usage'!E111","v":6561360.7318699993},{"$f":"'Billed Usage'!F111","v":6797194.94881},{"$f":"'Billed Usage'!G111","v":5166624.3463699995},{"$f":"'Billed Usage'!H111","v":3145531.19098},{"$f":"'Billed Usage'!I111","v":1896315.6935000001},{"$f":"'Billed Usage'!J111","v":1581289.0838299999},{"$f":"'Billed Usage'!K111","v":1451036.2879699999},{"$f":"'Billed Usage'!L111","v":1613677.3076800001},{"$f":"'Billed Usage'!M111","v":2564277.13344},{"$f":"'Billed Usage'!N111","v":4331827.7364500007},{"$f":"'Billed Usage'!O111","v":14167266.67515},{"$f":"SUM(D128:O128)","v":57294609.368460007}]
[null,"Extra Large Service Schedule 121/122",null,{"$f":"'Billed Usage'!D112","v":547570.59900000005},{"$f":"'Billed Usage'!E112","v":455180.02500000002},{"$f":"'Billed Usage'!F112","v":474318.03699999995},{"$f":"'Billed Usage'!G112","v":397963.42600000004},{"$f":"'Billed Usage'!H112","v":332257.02399999998},{"$f":"'Billed Usage'!I112","v":303322.93700000003},{"$f":"'Billed Usage'!J112","v":280882.29973000003},{"$f":"'Billed Usage'!K112","v":293436.32699999999},{"$f":"'Billed Usage'!L112","v":292153.11599999998},{"$f":"'Billed Usage'!M112","v":342720.66100000002},{"$f":"'Billed Usage'!N112","v":412245.141},{"$f":"'Billed Usage'!O112","v":-7020425.0510099996},-2888375.4582799999]
[null,"Interrupt Service Schedule 131/132",null,{"$f":"'Billed Usage'!D113","v":139102.27900000001},{"$f":"'Billed Usage'!E113","v":117327.56},{"$f":"'Billed Usage'!F113","v":113117.076},{"$f":"'Billed Usage'!G113","v":93219.127999999997},{"$f":"'Billed Usage'!H113","v":72900.841},{"$f":"'Billed Usage'!I113","v":47469.584999999999},{"$f":"'Billed Usage'!J113","v":41737.258000000002},{"$f":"'Billed Usage'!K113","v":43515.436000000002},{"$f":"'Billed Usage'!L113","v":44833.752},{"$f":"'Billed Usage'!M113","v":68693.989000000001},{"$f":"'Billed Usage'!N113","v":88518.619000000006},{"$f":"'Billed Usage'!O113","v":114831.204},985266.72700000007]
[null,"Transport Service Schedule 146",null,{"$f":"'Billed Usage'!D114","v":3967685},{"$f":"'Billed Usage'!E114","v":3629622},{"$f":"'Billed Usage'!F114","v":3567188},{"$f":"'Billed Usage'!G114","v":3349134},{"$f":"'Billed Usage'!H114","v":3031743},{"$f":"'Billed Usage'!I114","v":2500055},{"$f":"'Billed Usage'!J114","v":2416869},{"$f":"'Billed Usage'!K114","v":2200204},{"$f":"'Billed Usage'!L114","v":2275935},{"$f":"'Billed Usage'!M114","v":2340543},{"$f":"'Billed Usage'!N114","v":3067907},{"$f":"'Billed Usage'!O114","v":3261051},35607936]
[null,"Special Contract Transport",null,{"$f":"'Billed Usage'!D115","v":5265223},{"$f":"'Billed Usage'!E115","v":4912508},{"$f":"'Billed Usage'!F115","v":4547047},{"$f":"'Billed Usage'!G115","v":4301458},{"$f":"'Billed Usage'!H115","v":4021819},{"$f":"'Billed Usage'!I115","v":3930521},{"$f":"'Billed Usage'!J115","v":3756231},{"$f":"'Billed Usage'!K115","v":4538638},{"$f":"'Billed Usage'!L115","v":4562727},{"$f":"'Billed Usage'!M115","v":4393442},{"$f":"'Billed Usage'!N115","v":5173852},{"$f":"'Billed Usage'!O115","v":5114139},54517605]
["Total Revenue Run Billed Usage",null,null,{"$f":"SUM(D127:D132)","v":41845270.515729994},{"$f":"SUM(E127:E132)","v":33084467.1613},34271544.017590001,26122430.195789997,16725495.96133,11566402.358829999,10520740.848370001,10612638.077570001,11231494.014729999,15005015.727669999,23917025.971800003,34582858.876680002,269485383.72738999]
[]
["Adjustments to Revenue Runs"]
[null,"Schedule 111/112 Adjustments",null,310813,271139,287680,236730,223368,191219,179209,175800,195692,211707,246977,{"$f":"105598-2635932-4656697-3678231","v":-10865262},{"$f":"SUM(D136:O136)","v":-8334928}]
[null,"Schedule 121/122 Adjustments",null,{"$f":"-310813-26898","v":-337711},{"$f":"-271139-17228","v":-288367},{"$f":"-287680-20402","v":-308082},{"$f":"-236730-16730","v":-253460},{"$f":"-223368-13287","v":-236655},{"$f":"-191219-9395","v":-200614},{"$f":"-179209-7874","v":-187083},{"$f":"-175800-7553","v":-183353},{"$f":"-195692-9143","v":-204835},-211707,-246977,{"$f":"-105598+7292629+3678231","v":10865262},{"$f":"SUM(D137:O137)","v":8206418},null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020]
[null,"Schedule 146 Adjustments",null,{"$f":"-D147","v":338063},62434,218054,317393,530779,126466,180045,-81484,-33784,-757710,-200214,-274794,425248]
[null,"Special Contract Adjustments",null,{"$f":"-D148","v":109811},{"$f":"-E148","v":460701},165653,321439,236245,77519,40382,37419,-163678,-413841,-342192,-454249,75209,null,null,null,null,null,null,null,"Total Loads by Rate Sched:"]
["Total Adjustments to Revenue Runs",null,null,{"$f":"SUM(D136:D138)","v":311165},45206,197652,300663,517492,117071,172171,-89037,-42927,-757710,-200214,-274794,296738,null,null,null,null,null,null,null,"WA101",119085063.77425975,120603006.37423767,121850354.14015323,122908556.75763617,124079672.25952128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WA111",48375014.933017217,48898711.491567887,49428915.929394081,49949195.599535219,50475791.555149905]
["Net Unbilled Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WA121",5879933.8964681327,5913944.7947011888,5937035.3650723454,5954334.6474908199,5961536.3088199301]
[null,"Small Service Schedule 101",null,{"$f":"'Unbilled Usage '!E193","v":-3627217},{"$f":"'Unbilled Usage '!F193","v":792412},{"$f":"'Unbilled Usage '!G193","v":-2982167},{"$f":"'Unbilled Usage '!H193","v":-3042381},{"$f":"'Unbilled Usage '!I193","v":-2830192},{"$f":"'Unbilled Usage '!J193","v":-255260},{"$f":"'Unbilled Usage '!K193","v":-147302},{"$f":"'Unbilled Usage '!L193","v":130266},{"$f":"'Unbilled Usage '!M193","v":638100},{"$f":"'Unbilled Usage '!N193","v":3105368},{"$f":"'Unbilled Usage '!O193","v":4733169},{"$f":"'Unbilled Usage '!P193","v":1645863},{"$f":"SUM(D143:O143)","v":-1839341},null,null,null,null,null,null,null,"WA132",954605.72761068668,955018.70616187633,956090.51317834435,957130.06732408376,957844.21135447873]
[null,"Large Service Schedule 111/112",null,{"$f":"'Unbilled Usage '!E194","v":-1398759},{"$f":"'Unbilled Usage '!F194","v":663173},{"$f":"'Unbilled Usage '!G194","v":-1183036},{"$f":"'Unbilled Usage '!H194","v":-889852},{"$f":"'Unbilled Usage '!I194","v":-931502},{"$f":"'Unbilled Usage '!J194","v":32961},{"$f":"'Unbilled Usage '!K194","v":-100104},{"$f":"'Unbilled Usage '!L194","v":142574},{"$f":"'Unbilled Usage '!M194","v":344478},{"$f":"'Unbilled Usage '!N194","v":1123980},{"$f":"'Unbilled Usage '!O194","v":1417730},{"$f":"'Unbilled Usage '!P194","v":3909408},{"$f":"SUM(D144:O144)","v":3131051},null,null,null,null,null,null,null,"WA146",29233751.741171673,29395863.973832738,29478092.843613073,29517286.471186355,29576385.205616616]
[null,"Extra Large Service Schedule 121/122",null,{"$f":"'Unbilled Usage '!E195","v":-119441},{"$f":"'Unbilled Usage '!F195","v":42521},{"$f":"'Unbilled Usage '!G195","v":-77373},{"$f":"'Unbilled Usage '!H195","v":-45834},{"$f":"'Unbilled Usage '!I195","v":-48353},{"$f":"'Unbilled Usage '!J195","v":46913},{"$f":"'Unbilled Usage '!K195","v":-2048},{"$f":"'Unbilled Usage '!L195","v":38418},{"$f":"'Unbilled Usage '!M195","v":41015},{"$f":"'Unbilled Usage '!N195","v":86853},{"$f":"'Unbilled Usage '!O195","v":43909},{"$f":"'Unbilled Usage '!P195","v":-3837630},-3831050,null,null,null,null,null,null,null,"WA148",47404194,47979303,48515582,48999010,49468405]
[null,"Interrupt Service Schedule 131/132",null,{"$f":"'Unbilled Usage '!E196","v":0},{"$f":"'Unbilled Usage '!F196","v":0},{"$f":"'Unbilled Usage '!G196","v":0},{"$f":"'Unbilled Usage '!H196","v":0},{"$f":"'Unbilled Usage '!I196","v":0},{"$f":"'Unbilled Usage '!J196","v":0},{"$f":"'Unbilled Usage '!K196","v":0},{"$f":"'Unbilled Usage '!L196","v":0},{"$f":"'Unbilled Usage '!M196","v":0},{"$f":"'Unbilled Usage '!N196","v":0},{"$f":"'Unbilled Usage '!O196","v":0},{"$f":"'Unbilled Usage '!P196","v":0},0,null,null,null,null,null,null,null,"ID101",55949755.56705495,57044106.281610668,57770084.874988705,58464800.431971624,59192001.471174732]
[null,"Transport Service Schedule 146",null,{"$f":"'Unbilled Usage '!E197","v":-338063},{"$f":"'Unbilled Usage '!F197","v":-62434},{"$f":"'Unbilled Usage '!G197","v":-218054},{"$f":"'Unbilled Usage '!H197","v":-317393},{"$f":"'Unbilled Usage '!I197","v":-530779},{"$f":"'Unbilled Usage '!J197","v":-126466},{"$f":"'Unbilled Usage '!K197","v":-180045},{"$f":"'Unbilled Usage '!L197","v":81484},{"$f":"'Unbilled Usage '!M197","v":33784},{"$f":"'Unbilled Usage '!N197","v":757710},{"$f":"'Unbilled Usage '!O197","v":200214},{"$f":"'Unbilled Usage '!P197","v":274794},-425248,null,null,null,null,null,null,null,"ID111",23550004.398826901,23989902.607913066,24424158.010839544,24853813.368435606,25260302.122439001]
[null,"Special Contract Transport",null,{"$f":"'Unbilled Usage '!E198","v":-109811},{"$f":"'Unbilled Usage '!F198","v":-460701},{"$f":"'Unbilled Usage '!G198","v":-165653},{"$f":"'Unbilled Usage '!H198","v":-321439},{"$f":"'Unbilled Usage '!I198","v":-236245},{"$f":"'Unbilled Usage '!J198","v":-77519},{"$f":"'Unbilled Usage '!K198","v":-40382},{"$f":"'Unbilled Usage '!L198","v":-37419},{"$f":"'Unbilled Usage '!M198","v":163678},{"$f":"'Unbilled Usage '!N198","v":413841},{"$f":"'Unbilled Usage '!O198","v":342192},{"$f":"'Unbilled Usage '!P198","v":454249},-75209,null,null,null,null,null,null,null,"ID132",349221.48173942528,333779.87334239366,318358.51918161876,302726.86351383134,286574.96290512331]
["Net Unbilled Usage",null,null,{"$f":"SUM(D143:D148)","v":-5593291},{"$f":"SUM(E143:E148)","v":974971},-4626283,-4616899,-4577071,-379371,-469881,355323,1221055,5487752,6737214,2446684,-3039797,null,null,null,null,null,null,null,"ID146",2616320.5762033793,2614389.9958663373,2614123.904862761,2614096.8016835074,2614096.9681233899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID147",1421643.4200675935,1470746.435767022,1520631.6218959417,1562518.9463027171,1604217.2904507956]
["Weather Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID159",38168890,38478446,39132868,39263801,39282424]
[null,"Small Service Schedule 101",null,{"$f":"'Weather Adjustment'!E23","v":2469710},{"$f":"'Weather Adjustment'!F23","v":-917801},{"$f":"'Weather Adjustment'!G23","v":-187839},{"$f":"'Weather Adjustment'!H23","v":-13799},{"$f":"'Weather Adjustment'!I23","v":2477504},{"$f":"'Weather Adjustment'!J23","v":456349},{"$f":"'Weather Adjustment'!K23","v":0},{"$f":"'Weather Adjustment'!L23","v":0},{"$f":"'Weather Adjustment'!M23","v":0},{"$f":"'Weather Adjustment'!N23","v":169485},{"$f":"'Weather Adjustment'!O23","v":392134},{"$f":"'Weather Adjustment'!P23","v":2011236},{"$f":"SUM(D152:O152)","v":6856979},null,null,null,null,null,null,null,"OR410",48090767.948929884,48812133.099092022,49279948.601164401,49473728.002668768,49710002.210920863]
[null,"Large Service Schedule 111/112",null,{"$f":"'Weather Adjustment'!E24","v":792369},{"$f":"'Weather Adjustment'!F24","v":-296989},{"$f":"'Weather Adjustment'!G24","v":-61700},{"$f":"'Weather Adjustment'!H24","v":-4598},{"$f":"'Weather Adjustment'!I24","v":817214},{"$f":"'Weather Adjustment'!J24","v":151843},{"$f":"'Weather Adjustment'!K24","v":0},{"$f":"'Weather Adjustment'!L24","v":0},{"$f":"'Weather Adjustment'!M24","v":0},{"$f":"'Weather Adjustment'!N24","v":56255},{"$f":"'Weather Adjustment'!O24","v":128342},{"$f":"'Weather Adjustment'!P24","v":656337},{"$f":"SUM(D153:O153)","v":2239073},null,null,null,null,null,null,null,"OR420",26366046.930852417,26721708.192624412,26882886.091314606,27075597.135343879,27317920.534178391]
[null,"Extra Large Service Schedule 121/122",null,{"$f":"'Weather Adjustment'!E25","v":28932},{"$f":"'Weather Adjustment'!F25","v":-10775},{"$f":"'Weather Adjustment'!G25","v":-2195},{"$f":"'Weather Adjustment'!H25","v":-197},{"$f":"'Weather Adjustment'!I25","v":35346},{"$f":"'Weather Adjustment'!J25","v":6516},{"$f":"'Weather Adjustment'!K25","v":0},{"$f":"'Weather Adjustment'!L25","v":0},{"$f":"'Weather Adjustment'!M25","v":0},{"$f":"'Weather Adjustment'!N25","v":2607},{"$f":"'Weather Adjustment'!O25","v":5529},{"$f":"'Weather Adjustment'!P25","v":2315},68078,null,null,null,null,null,null,null,"OR424",4321265.790487417,4376946.997700423,4438888.6296691019,4510580.5761456937,4580180.4385392629]
[null,"Interrupt Service Schedule 131/132",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"OR440",3858086.8050976489,3840980.639651644,3838568.2033378286,3844082.3223155434,3843052.1663772329]
[null,"Transport Service Schedule 146",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"OR444",263520.13886683824,264111.20747897925,262942.8766291411,264983.72814172029,265801.53396578447]
[null,"Special Contract Transport",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"OR447",7822245,8309765,8729145,9091293,9450159]
["Total Weather Adjustment",null,null,{"$f":"SUM(D152:D157)","v":3291011},-1225565,-251734,-18594,3330064,614708,0,0,0,228347,526005,2669888,9164130,{"$f":"P158/P133","v":3.4006037259780984E-2},null,null,"Current Authorized",null,null,null,"OR456",37104338.805782139,38912844.497435682,40672402.529504769,42309912.358687863,43929872.660478279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12ME 12.2018",null,"12ME 12.2016"]
["Normalized Test Year Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UG-19___",null,"UG-17___"]
[null,"Small Service Schedule 101",null,{"$f":"D127+D143+D152","v":22749974.40532},{"$f":"E127+E143+E152","v":17283079.844430003},15602672.955779999,9757851.2954200003,5768556.9053500006,3089807.1433299999,2296430.2068099999,2216074.0266,3080267.8390499996,8570191.9442299996,15967978.47535,22603095.04854,{"$f":"SUM(D161:O161)","v":128985980.09020999},null,128985980,{"$f":"P161-R161","v":9.0209990739822388E-2},119446617,{"$f":"R161-T161","v":9539363}]
[null,"Large Service Schedule 111/112",null,{"$f":"D128+D144+D153+D136","v":7722631.2324099997},{"$f":"E128+E144+E153+E136","v":7198683.7318699993},5840138.94881,4508904.3463699995,3254611.19098,2272338.6935000001,1660394.0838299999,1769410.2879699999,2153847.3076800001,3956219.13344,6124876.7364500007,{"$f":"O128+O144+O153+O136","v":7867749.6751499996},54329805.368460007,null,54329806,{"$f":"P162-R162","v":-0.63153999298810959},47951720,6378086]
[null,"Extra Large Service Schedule 121/122",null,{"$f":"D129+D145+D154+D137","v":119350.59900000005},{"$f":"E129+E145+E154+E137","v":198559.02500000002},86668.036999999953,98472.426000000036,82595.023999999976,156137.93700000003,91751.299730000028,148501.32699999999,128333.11599999998,220473.66100000002,214706.141,9521.9489900004119,1555070.5417200006,null,1555071,-0.45827999943867326,4115331,-2560260,null,null,"Total Customers by Rate Sched:"]
[null,"Interrupt Service Schedule 131/132",null,{"$f":"D130+D146+D155","v":139102.27900000001},{"$f":"E130+E146+E155","v":117327.56},113117.076,93219.127999999997,72900.841,47469.584999999999,41737.258000000002,43515.436000000002,44833.752,68693.989000000001,88518.619000000006,114831.204,985266.72700000007,null,985267,-0.27299999992828816,901267,84000,null,null,"WA101",152614.24322500001,154375.48645833335,156196.13658333334,158052.93622499998,159947.67864999999]
[null,"Transport Service Schedule 146",null,{"$f":"D131+D147+D156+D138","v":3967685},3629622,3567188,3349134,3031743,2500055,2416869,2200204,2275935,2340543,3067907,3261051,35607936,null,35607936,0,30719529,4888407,null,null,"WA111",2650.1995250000004,2695.7946416666668,2741.5068583333327,2787.2168750000001,2833.0665000000004]
[null,"Special Contract Transport",null,{"$f":"D132+D148+D157+D139","v":5265223},{"$f":"E132+E148+E157+E139","v":4912508},4547047,4301458,4021819,3930521,3756231,4538638,4562727,4393442,5173852,5114139,54517605,null,{"$f":"43918147+10599458","v":54517605},0,{"$f":"39386921+9620298","v":49007219},5510386,null,null,"WA121",27.870063187400419,27.87200332567285,27.871846241783953,27.871798726225659,27.871794576306257]
["Total Normalized Test Year Usage",null,null,{"$f":"SUM(D161:D166)","v":39963966.515729994},{"$f":"SUM(E161:E166)","v":33339780.1613},29756832.017590001,22109039.19579,16232225.96133,11996329.358829999,10263412.848370001,10916343.077570001,12245944.014730001,19549563.727669999,30637838.971799999,38970387.876680002,275981663.72738999,null,{"$f":"SUM(R161:R166)","v":275981665},{"$f":"SUM(S161:S166)","v":-1.2726100016152486},{"$f":"SUM(T161:T166)","v":252141683},{"$f":"SUM(U161:U166)","v":23839982},null,null,"WA132",2,2,2,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WA146",39.883856612008756,39.921033257261094,39.923493467098815,39.923179462692794,39.923085903868625]
[null,"Residential Usage",null,{"$f":"D161","v":22749974.40532},{"$f":"E161","v":17283079.844430003},15602672.955779999,9757851.2954200003,5768556.9053500006,3089807.1433299999,2296430.2068099999,2216074.0266,3080267.8390499996,8570191.9442299996,15967978.47535,22603095.04854,{"$f":"SUM(D169:O169)","v":128985980.09020999},null,{"$f":"R161","v":128985980},null,{"$f":"T161","v":119446617},{"$f":"R169-T169","v":9539363},null,null,"WA148",5.2672619949630288,5.2697795426626515,5.269362568986133,5.2692430706839533,5.269230431162196]
[null,"Schedule 101 Customers",null,{"$f":"Meters!D112","v":160611},{"$f":"Meters!E112","v":160378},{"$f":"Meters!F112","v":161228},{"$f":"Meters!G112","v":160935},{"$f":"Meters!H112","v":161371},{"$f":"Meters!I112","v":161247},{"$f":"Meters!J112","v":161588},{"$f":"Meters!K112","v":161900},{"$f":"Meters!L112","v":160395},{"$f":"Meters!M112","v":164606},{"$f":"Meters!N112","v":163386},{"$f":"Meters!O112","v":163850},{"$f":"SUM(D170:O170)","v":1941495},null,1941495,null,1847462,94033,null,null,"ID101",76652.040341666681,77779.85454568667,78924.934117122728,80125.830565453405,81361.832761311103]
[null,"Schedule 101 Norm Use/Customer",null,{"$f":"D169/D170","v":141.64642773732808},{"$f":"E169/E170","v":107.76465503017873},96.773965786215797,60.632250880293292,35.747172077696739,19.161951188735294,14.211638282607618,13.687918632489191,19.20426346862433,52.06488186475584,97.731620061388369,137.94992400695759,66.436421463980068,null,66.436421417515888,null,{"$f":"T169/T170","v":64.65443781793617},1.7819835995797177,null,null,"ID111",1388.9305702667098,1405.9290556080352,1422.9293857388082,1439.9294777783934,1456.9294875015785]
[null,"Schedule  132 Usage",null,{"$f":"D164","v":139102.27900000001},{"$f":"E164","v":117327.56},113117.076,93219.127999999997,72900.841,47469.584999999999,41737.258000000002,43515.436000000002,44833.752,68693.989000000001,88518.619000000006,114831.204,{"$f":"SUM(D172:O172)","v":985266.72700000007},null,985267,null,1781211,-795944,null,null,"ID132",1,1,1,1,1]
[null,"Schedule 132 Customers",null,{"$f":"Meters!D115","v":2},{"$f":"Meters!E115","v":2},{"$f":"Meters!F115","v":2},{"$f":"Meters!G115","v":2},{"$f":"Meters!H115","v":2},{"$f":"Meters!I115","v":2},{"$f":"Meters!J115","v":2},{"$f":"Meters!K115","v":2},{"$f":"Meters!L115","v":2},{"$f":"Meters!M115","v":2},{"$f":"Meters!N115","v":2},{"$f":"Meters!O115","v":2},24,null,24,null,48,-24,null,null,"ID146",6,6,6,6,6]
[null,"Non-Residential Group Usage",null,{"$f":"SUM(D162:D164)-D172","v":7841981.8314100001},{"$f":"SUM(E162:E164)-E172","v":7397242.7568699997},{"$f":"SUM(F162:F164)-F172","v":5926806.9858099995},4607376.7723699994,3337206.2149799997,2428476.6305,{"$f":"SUM(J162:J164)-J172","v":1752145.38356},1917911.61497,2282180.42368,4176692.7944399994,6339582.8774500005,7877271.62414,{"$f":"SUM(D174:O174)","v":55884875.910179995},null,{"$f":"54329806+1555071+985267-R172","v":55884877},null,52606812,3278065,null,null,"ID147",1.2483392346769009,1.2559464254156472,1.256460898351998,1.2564262050754658,1.2564119924814443]
[null,"Non-Residential Group Customers",null,{"$f":"SUM(Meters!D113:D115)-Summary!D173","v":3023},{"$f":"SUM(Meters!E113:E115)-Summary!E173","v":3037},{"$f":"SUM(Meters!F113:F115)-Summary!F173","v":3097},{"$f":"SUM(Meters!G113:G115)-Summary!G173","v":3086},{"$f":"SUM(Meters!H113:H115)-Summary!H173","v":3066},{"$f":"SUM(Meters!I113:I115)-Summary!I173","v":3089},{"$f":"SUM(Meters!J113:J115)-Summary!J173","v":3078},{"$f":"SUM(Meters!K113:K115)-Summary!K173","v":3070},{"$f":"SUM(Meters!L113:L115)-Summary!L173","v":2996},{"$f":"SUM(Meters!M113:M115)-Summary!M173","v":3147},{"$f":"SUM(Meters!N113:N115)-Summary!N173","v":3078},{"$f":"SUM(Meters!O113:O115)-Summary!O173","v":3110},{"$f":"SUM(D175:O175)","v":36877},null,{"$f":"36840+36+24-R173","v":36876},null,{"$f":"32983+273+24-T173","v":33232},3644,null,null,"ID159",1,1,1,1,1]
[null,"Non-Residential Group Norm Use/Customer",null,{"$f":"D174/D175","v":2594.1057993417135},{"$f":"E174/E175","v":2435.7071968620348},1913.725213371004,1492.9931213123782,1088.4560388062621,786.16919083845903,{"$f":"J174/J175","v":569.24801285250157},624.7269104136808,761.74246451268357,1327.1982187607243,2059.6435599252763,2532.8847666045017,1515.4398652325297,null,1515.4809903460246,null,{"$f":"T174/T175","v":1583.01673086182},-67.535740515795396,null,null,"OR410",86297.893422236506,87064.704186120274,87895.668040983335,88702.818972692286,89526.585710239728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR420",11333.111852444454,11416.257039637139,11498.388418807008,11580.188033308668,11661.027356832337]
[null,null,null,{"$f":"D167/$P167","v":0.14480660046750687},{"$f":"E167/$P167","v":0.12080433066101257},0.1078217719818636,8.0110536682715755E-2,5.8816320410923814E-2,4.3467849265086574E-2,3.7188749099317069E-2,3.9554595512377881E-2,4.4372310280824806E-2,7.0836458711187156E-2,0.11101403824445213,0.14120643868273181,{"$f":"SUM(D178:O178)","v":0.99999999999999978},null,null,null,null,null,null,null,"OR424",80.802270822031986,82.795433615969401,83.794817839619498,85.794852854387031,86.794869707085297]
["IDAHO GAS SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR440",34.639215994784941,34.662696736553443,34.664301564358816,34.664159901764386,34.664108569800476]
[null,null,null,{"$f":"D5","v":"January"},{"$f":"E5","v":"February"},"March","April","May","June","July","August","September","October","November","December","Annual Total",null,null,null,null,null,null,null,"OR444",3.4166666666666665,3.4166666666666665,3.4166666666666665,3.4166666666666665,3.4166666666666665]
["Revenue Run Billed Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR447",3,3,3,3,3]
[null,"Small Service Schedule 101",null,{"$f":"'Billed Usage'!D116","v":10887981.293670001},{"$f":"'Billed Usage'!E116","v":8516749.4804999996},{"$f":"'Billed Usage'!F116","v":8963246.0380700007},{"$f":"'Billed Usage'!G116","v":6385724.17765},{"$f":"'Billed Usage'!H116","v":2989311.0519900001},{"$f":"'Billed Usage'!I116","v":1501710.3108999999},{"$f":"'Billed Usage'!J116","v":1286735.7420900001},{"$f":"'Billed Usage'!K116","v":1008619.02651},{"$f":"'Billed Usage'!L116","v":1269665.25514},{"$f":"'Billed Usage'!M116","v":2846567.3419400002},{"$f":"'Billed Usage'!N116","v":5490291.0203900002},{"$f":"'Billed Usage'!O116","v":9409204.7131600007},{"$f":"SUM(D182:O182)","v":60555805.452010013},null,null,null,null,null,null,null,"OR456",35.039203941677933,35.038620746051457,35.038471813745282,35.038460061283509,35.038461089451339]
[null,"Large Service Schedule 111/112",null,{"$f":"'Billed Usage'!D117","v":3485665.7643599999},{"$f":"'Billed Usage'!E117","v":2857226.8088400001},{"$f":"'Billed Usage'!F117","v":3108879.0364800002},{"$f":"'Billed Usage'!G117","v":2414196.60574},{"$f":"'Billed Usage'!H117","v":1557813.6181899998},{"$f":"'Billed Usage'!I117","v":1231208.8740000001},{"$f":"'Billed Usage'!J117","v":1130928.9464799999},{"$f":"'Billed Usage'!K117","v":1030549.3369499999},{"$f":"'Billed Usage'!L117","v":1151759.0970000001},{"$f":"'Billed Usage'!M117","v":1489691.132},{"$f":"'Billed Usage'!N117","v":2167143.5361300004},{"$f":"'Billed Usage'!O117","v":3108427.8050299999},{"$f":"SUM(D183:O183)","v":24733490.561199997}]
[null,"Interrupt Service Schedule 131/132",null,{"$f":"'Billed Usage'!D118","v":0},{"$f":"'Billed Usage'!E118","v":0},{"$f":"'Billed Usage'!F118","v":0},{"$f":"'Billed Usage'!G118","v":0},{"$f":"'Billed Usage'!H118","v":0},{"$f":"'Billed Usage'!I118","v":0},{"$f":"'Billed Usage'!J118","v":0},{"$f":"'Billed Usage'!K118","v":0},{"$f":"'Billed Usage'!L118","v":0},{"$f":"'Billed Usage'!M118","v":0},{"$f":"'Billed Usage'!N118","v":0},{"$f":"'Billed Usage'!O118","v":0},0]
[null,"Transport Service Schedule 146",null,{"$f":"'Billed Usage'!D119","v":294520},{"$f":"'Billed Usage'!E119","v":314847},{"$f":"'Billed Usage'!F119","v":314258},{"$f":"'Billed Usage'!G119","v":304591},{"$f":"'Billed Usage'!H119","v":335551},{"$f":"'Billed Usage'!I119","v":300325},{"$f":"'Billed Usage'!J119","v":277570},{"$f":"'Billed Usage'!K119","v":224711},{"$f":"'Billed Usage'!L119","v":256279},{"$f":"'Billed Usage'!M119","v":249077},{"$f":"'Billed Usage'!N119","v":406722},{"$f":"'Billed Usage'!O119","v":296829},3575280]
[null,"Special Contract Transport",null,{"$f":"'Billed Usage'!D120","v":5206155},{"$f":"'Billed Usage'!E120","v":4215204},{"$f":"'Billed Usage'!F120","v":4509955},{"$f":"'Billed Usage'!G120","v":2932760},{"$f":"'Billed Usage'!H120","v":2980341},{"$f":"'Billed Usage'!I120","v":2641807},{"$f":"'Billed Usage'!J120","v":2695368},{"$f":"'Billed Usage'!K120","v":3063886},{"$f":"'Billed Usage'!L120","v":2763116},{"$f":"'Billed Usage'!M120","v":3576797},{"$f":"'Billed Usage'!N120","v":3798970},{"$f":"'Billed Usage'!O120","v":4474448},42858807]
["Total Revenue Run Billed Usage",null,null,{"$f":"SUM(D182:D186)","v":19874322.058030002},{"$f":"SUM(E182:E186)","v":15904027.289340001},16896338.074550003,12037271.78339,7863016.6701800004,5675051.1848999998,5390602.6885700002,5327765.3634599997,5440819.3521400001,8162132.4739399999,11863126.55652,17288909.51819,131723383.01321001]
[]
["Adjustments to Revenue Runs"]
[null,"Schedule 146 Adjustments",null,{"$f":"-D198","v":-20327},{"$f":"-E198","v":589},9667,-30960,35322,22659,52859,-31568,7202,-157606,109854,-2690,{"$f":"SUM(D190:O190)","v":-4999}]
[null,"Special Contract Adjustments",null,{"$f":"-D199","v":-5119},{"$f":"-E199","v":22533},-80,-12905,-1932,20687,-7398,5133,-1291,-17709,3923,-10339,{"$f":"SUM(D191:O191)","v":-4497}]
["Total Adjustments to Revenue Runs",null,null,{"$f":"SUM(D190:D191)","v":-25446},23122,9587,-43865,33390,43346,45461,-26435,5911,-175315,113777,-13029,-9496]
[]
["Net Unbilled Usage"]
[null,"Small Service Schedule 101",null,{"$f":"'Unbilled Usage '!E199","v":-2065208},{"$f":"'Unbilled Usage '!F199","v":706034},{"$f":"'Unbilled Usage '!G199","v":-1549850},{"$f":"'Unbilled Usage '!H199","v":-1360056},{"$f":"'Unbilled Usage '!I199","v":-1429424},{"$f":"'Unbilled Usage '!J199","v":-76625},{"$f":"'Unbilled Usage '!K199","v":-68421},{"$f":"'Unbilled Usage '!L199","v":17807},{"$f":"'Unbilled Usage '!M199","v":398413},{"$f":"'Unbilled Usage '!N199","v":1718275},{"$f":"'Unbilled Usage '!O199","v":2239030},{"$f":"'Unbilled Usage '!P199","v":702255},{"$f":"SUM(D195:O195)","v":-767770}]
[null,"Large Service Schedule 111/112",null,{"$f":"'Unbilled Usage '!E200","v":-720690},{"$f":"'Unbilled Usage '!F200","v":282183},{"$f":"'Unbilled Usage '!G200","v":-435977},{"$f":"'Unbilled Usage '!H200","v":-383265},{"$f":"'Unbilled Usage '!I200","v":-400833},{"$f":"'Unbilled Usage '!J200","v":132773},{"$f":"'Unbilled Usage '!K200","v":-16719},{"$f":"'Unbilled Usage '!L200","v":87055},{"$f":"'Unbilled Usage '!M200","v":222895},{"$f":"'Unbilled Usage '!N200","v":455065},{"$f":"'Unbilled Usage '!O200","v":513823},{"$f":"'Unbilled Usage '!P200","v":-32152},{"$f":"SUM(D196:O196)","v":-295842}]
[null,"Interrupt Service Schedule 131/132",null,{"$f":"'Unbilled Usage '!E201","v":0},{"$f":"'Unbilled Usage '!F201","v":0},{"$f":"'Unbilled Usage '!G201","v":0},{"$f":"'Unbilled Usage '!H201","v":0},{"$f":"'Unbilled Usage '!I201","v":0},{"$f":"'Unbilled Usage '!J201","v":0},{"$f":"'Unbilled Usage '!K201","v":0},{"$f":"'Unbilled Usage '!L201","v":0},{"$f":"'Unbilled Usage '!M201","v":0},{"$f":"'Unbilled Usage '!N201","v":0},{"$f":"'Unbilled Usage '!O201","v":0},{"$f":"'Unbilled Usage '!P201","v":0},0]
[null,"Transport Service Schedule 146",null,{"$f":"'Unbilled Usage '!E202","v":20327},{"$f":"'Unbilled Usage '!F202","v":-589},{"$f":"'Unbilled Usage '!G202","v":-9667},{"$f":"'Unbilled Usage '!H202","v":30960},{"$f":"'Unbilled Usage '!I202","v":-35322},{"$f":"'Unbilled Usage '!J202","v":-22659},{"$f":"'Unbilled Usage '!K202","v":-52859},{"$f":"'Unbilled Usage '!L202","v":31568},{"$f":"'Unbilled Usage '!M202","v":-7202},{"$f":"'Unbilled Usage '!N202","v":157606},{"$f":"'Unbilled Usage '!O202","v":-109854},{"$f":"'Unbilled Usage '!P202","v":2690},4999]
[null,"Special Contract Transport",null,{"$f":"'Unbilled Usage '!E203","v":5119},{"$f":"'Unbilled Usage '!F203","v":-22533},{"$f":"'Unbilled Usage '!G203","v":80},{"$f":"'Unbilled Usage '!H203","v":12905},{"$f":"'Unbilled Usage '!I203","v":1932},{"$f":"'Unbilled Usage '!J203","v":-20687},{"$f":"'Unbilled Usage '!K203","v":7398},{"$f":"'Unbilled Usage '!L203","v":-5133},{"$f":"'Unbilled Usage '!M203","v":1291},{"$f":"'Unbilled Usage '!N203","v":17709},{"$f":"'Unbilled Usage '!O203","v":-3923},{"$f":"'Unbilled Usage '!P203","v":10339},4497]
["Net Unbilled Usage",null,null,{"$f":"SUM(D195:D199)","v":-2760452},{"$f":"SUM(E195:E199)","v":965095},-1995414,-1699456,-1863647,12802,-130601,131297,615397,2348655,2639076,683132,-1054116]
[]
["Weather Adjustment"]
[null,"Small Service Schedule 101",null,{"$f":"'Weather Adjustment'!E27","v":1133807},{"$f":"'Weather Adjustment'!F27","v":-422651},{"$f":"'Weather Adjustment'!G27","v":-86115},{"$f":"'Weather Adjustment'!H27","v":-6436},{"$f":"'Weather Adjustment'!I27","v":1152162},{"$f":"'Weather Adjustment'!J27","v":212695},{"$f":"'Weather Adjustment'!K27","v":0},{"$f":"'Weather Adjustment'!L27","v":0},{"$f":"'Weather Adjustment'!M27","v":0},{"$f":"'Weather Adjustment'!N27","v":78331},{"$f":"'Weather Adjustment'!O27","v":183024},{"$f":"'Weather Adjustment'!P27","v":924476},{"$f":"SUM(D203:O203)","v":3169293}]
[null,"Large Service Schedule 111/112",null,{"$f":"'Weather Adjustment'!E28","v":247168},{"$f":"'Weather Adjustment'!F28","v":-93353},{"$f":"'Weather Adjustment'!G28","v":-19110},{"$f":"'Weather Adjustment'!H28","v":-1215},{"$f":"'Weather Adjustment'!I28","v":219185},{"$f":"'Weather Adjustment'!J28","v":40412},{"$f":"'Weather Adjustment'!K28","v":0},{"$f":"'Weather Adjustment'!L28","v":0},{"$f":"'Weather Adjustment'!M28","v":0},{"$f":"'Weather Adjustment'!N28","v":14791},{"$f":"'Weather Adjustment'!O28","v":34175},{"$f":"'Weather Adjustment'!P28","v":204249},{"$f":"SUM(D204:O204)","v":646302}]
[null,"Interrupt Service Schedule 131/132",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport Service Schedule 146",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Special Contract Transport",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Weather Adjustment",null,null,{"$f":"SUM(D203:D207)","v":1380975},-516004,-105225,-7651,1371347,253107,0,0,0,93122,217199,1128725,3815595]
[]
["Normalized Test Year Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVU-G-19-__",null,"AVU-G-17-__"]
[null,"Small Service Schedule 101",null,{"$f":"D182+D195+D203","v":9956580.2936700005},{"$f":"E182+E195+E203","v":8800132.4804999996},7327281.0380700007,5019232.17765,2712049.0519900001,1637780.3108999999,1218314.7420900001,1026426.02651,1668078.25514,4643173.3419400007,7912345.0203900002,11035935.713160001,{"$f":"SUM(D211:O211)","v":62957328.452010013},null,62957328,{"$f":"P211-R211","v":0.45201001316308975},57259878,{"$f":"R211-T211","v":5697450}]
[null,"Large Service Schedule 111/112",null,{"$f":"D183+D196+D204","v":3012143.7643599999},{"$f":"E183+E196+E204","v":3046056.8088400001},2653792.0364800002,2029716.60574,1376165.6181899998,1404393.8740000001,1114209.9464799999,1117604.3369499999,1374654.0970000001,1959547.132,2715141.5361300004,3280524.8050299999,25083950.5612,null,25083951,{"$f":"P212-R212","v":-0.43879999965429306},22445627,{"$f":"R212-T212","v":2638324}]
[null,"Interrupt Service Schedule 131/132",null,{"$f":"D184+D197+D205","v":0},{"$f":"E184+E197+E205","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
[null,"Transport Service Schedule 146",null,{"$f":"D185+D198+D206+D190","v":294520},{"$f":"E185+E198+E206+E190","v":314847},314258,304591,335551,300325,277570,224711,256279,249077,406722,296829,3575280,null,3575280,0,2891150,684130]
[null,"Special Contract Transport",null,{"$f":"D186+D199+D207+D191","v":5206155},{"$f":"E186+E199+E207+E191","v":4215204},4509955,2932760,2980341,2641807,2695368,3063886,2763116,3576797,3798970,4474448,42858807,null,{"$f":"1786360+41072447","v":42858807},0,{"$f":"1429451+51464320","v":52893771},-10034964]
["Total Normalized Test Year Usage",null,null,{"$f":"SUM(D211:D215)","v":18469399.058030002},{"$f":"SUM(E211:E215)","v":16376240.289340001},14805286.074550001,10286299.78339,7404106.6701800004,5984306.1848999998,5305462.6885700002,5432627.3634599997,6062127.3521400001,10428594.47394,14833178.55652,19087737.51819,{"$f":"SUM(P211:P215)","v":134475366.01321},null,{"$f":"SUM(R211:R215)","v":134475366},{"$f":"SUM(S211:S215)","v":1.3210013508796692E-2},{"$f":"SUM(T211:T215)","v":135490426},{"$f":"SUM(U211:U215)","v":-1015060}]
[]
[null,"Residential Usage",null,{"$f":"D211","v":9956580.2936700005},{"$f":"E211","v":8800132.4804999996},7327281.0380700007,5019232.17765,2712049.0519900001,1637780.3108999999,1218314.7420900001,1026426.02651,1668078.25514,4643173.3419400007,7912345.0203900002,11035935.713160001,{"$f":"SUM(D218:O218)","v":62957328.452010013},null,{"$f":"R211","v":62957328},{"$f":"P218-R218","v":0.45201001316308975},{"$f":"T211","v":57259878},{"$f":"R218-T218","v":5697450}]
[null,"Schedule 101 Customers",null,{"$f":"Meters!D118","v":81663},{"$f":"Meters!E118","v":81746},{"$f":"Meters!F118","v":81795},{"$f":"Meters!G118","v":81891},{"$f":"Meters!H118","v":81907},{"$f":"Meters!I118","v":82005},{"$f":"Meters!J118","v":82164},{"$f":"Meters!K118","v":82408},{"$f":"Meters!L118","v":82361},{"$f":"Meters!M118","v":83068},{"$f":"Meters!N118","v":83227},{"$f":"Meters!O118","v":83374},{"$f":"SUM(D219:O219)","v":987609},null,987609,0,943245,44364]
[null,"Schedule 101 Norm Use/Customer",null,{"$f":"D218/D219","v":121.92278380257889},{"$f":"E218/E219","v":107.65214787879529},89.581038426187433,61.291621517016523,33.111322011427596,19.971712833363817,14.827841172411276,12.455417271502766,20.253254029698521,55.89605313646652,95.06944886142719,132.36663364070336,63.747220258229738,null,63.747219800548599,4.5768113920985343E-7,{"$f":"T218/T219","v":60.705201723836332},3.0420180767122673]
[null,"Non-Residential Group Usage",null,{"$f":"D212","v":3012143.7643599999},{"$f":"E212","v":3046056.8088400001},2653792.0364800002,2029716.60574,1376165.6181899998,1404393.8740000001,1114209.9464799999,1117604.3369499999,1374654.0970000001,1959547.132,2715141.5361300004,3280524.8050299999,{"$f":"SUM(D221:O221)","v":25083950.5612},null,{"$f":"R212","v":25083951},-0.43879999965429306,{"$f":"T212","v":22445627},2638324]
[null,"Non-Residential Group Customers",null,{"$f":"Meters!D119","v":1454},{"$f":"Meters!E119","v":1475},{"$f":"Meters!F119","v":1482},{"$f":"Meters!G119","v":1491},{"$f":"Meters!H119","v":1503},{"$f":"Meters!I119","v":1503},{"$f":"Meters!J119","v":1500},{"$f":"Meters!K119","v":1489},{"$f":"Meters!L119","v":1496},{"$f":"Meters!M119","v":1513},{"$f":"Meters!N119","v":1499},{"$f":"Meters!O119","v":1503},{"$f":"SUM(D222:O222)","v":17908},null,17908,0,{"$f":"17057","v":17057},851]
[null,"Non-Residential Group Norm Use/Customer",null,{"$f":"D221/D222","v":2071.6256976341128},{"$f":"E221/E222","v":2065.1232602305085},1790.6828856140353,1361.3122774916164,915.61252041916157,934.3937950765137,{"$f":"J221/J222","v":742.80663098666662},{"$f":"K221/K222","v":750.57376558092676},918.88642847593587,1295.1402062128222,1811.3018920146767,2182.65123421823,1400.712003640831,null,1400.7120281438463,-2.4503015310983756E-5,{"$f":"T221/T222","v":1315.9188016650055},84.793226478840779]
[]
[null,"ID Jurisdiction % of Annual Usage",null,{"$f":"D216/$P216","v":0.13734410699589161},0.1217787374360543,0.11009664084569679,7.6492075004871457E-2,5.5059204445315792E-2,4.4501133273079474E-2,3.9453045162552859E-2,4.0398680624720018E-2,4.5079835302656815E-2,7.7550221896518667E-2,0.11030405788271201,0.14194226112993025,{"$f":"SUM(D225:O225)","v":1}]
[]
[]
["OREGON GAS SYSTEM"]
[null,null,null,{"$f":"D5","v":"January"},"February","March","April","May","June","July","August","September","October","November","December","Annual Total"]
["Revenue Run Billed Usage"]
[null,"Residential Sch 410",null,{"$f":"'Billed Usage'!D121","v":8420896.7141299993},{"$f":"'Billed Usage'!E121","v":6771931.0056100003},{"$f":"'Billed Usage'!F121","v":7374678.3407600001},{"$f":"'Billed Usage'!G121","v":5048939.3989500003},{"$f":"'Billed Usage'!H121","v":2974644.1526799998},{"$f":"'Billed Usage'!I121","v":1527475.19364},{"$f":"'Billed Usage'!J121","v":1163342.9523400001},{"$f":"'Billed Usage'!K121","v":986546.57279000001},{"$f":"'Billed Usage'!L121","v":1145265.98599},{"$f":"'Billed Usage'!M121","v":1864481.7288800001},{"$f":"'Billed Usage'!N121","v":4248351.1835399996},{"$f":"'Billed Usage'!O121","v":7410703.8166699996},{"$f":"SUM(D231:O231)","v":48937257.045980006}]
[null,"General Sch 420",null,{"$f":"'Billed Usage'!D122","v":4526068.7149799997},{"$f":"'Billed Usage'!E122","v":3605601.8745800001},{"$f":"'Billed Usage'!F122","v":3895457.2149299998},{"$f":"'Billed Usage'!G122","v":2788041.9145300002},{"$f":"'Billed Usage'!H122","v":1698162.9151999999},{"$f":"'Billed Usage'!I122","v":1027033.9005099999},{"$f":"'Billed Usage'!J122","v":854381.96785999998},{"$f":"'Billed Usage'!K122","v":773518.56949000002},{"$f":"'Billed Usage'!L122","v":869381.20013999997},{"$f":"'Billed Usage'!M122","v":1136453.15949},{"$f":"'Billed Usage'!N122","v":2250269.1266999999},{"$f":"'Billed Usage'!O122","v":3868412.3864500001},{"$f":"SUM(D232:O232)","v":27292782.944859996}]
[null,"Large Gen/Industrial Sch 424",null,{"$f":"'Billed Usage'!D123","v":479564.52062000002},{"$f":"'Billed Usage'!E123","v":417140.90279000002},{"$f":"'Billed Usage'!F123","v":421529.13699999999},{"$f":"'Billed Usage'!G123","v":391014.19500000001},{"$f":"'Billed Usage'!H123","v":331407.88},{"$f":"'Billed Usage'!I123","v":262764.37599999999},{"$f":"'Billed Usage'!J123","v":238675.43299999999},{"$f":"'Billed Usage'!K123","v":228114.06},{"$f":"'Billed Usage'!L123","v":236027.94396},{"$f":"'Billed Usage'!M123","v":257203.60597},{"$f":"'Billed Usage'!N123","v":340460.48833000002},{"$f":"'Billed Usage'!O123","v":450554.77399999998},4054457.3166700006]
[null,"Interruptible Sch 440",null,{"$f":"'Billed Usage'!D124","v":468342.17099999997},{"$f":"'Billed Usage'!E124","v":444510.01299999998},{"$f":"'Billed Usage'!F124","v":414485.00599999999},{"$f":"'Billed Usage'!G124","v":395762.15299999999},{"$f":"'Billed Usage'!H124","v":386369.76500000001},{"$f":"'Billed Usage'!I124","v":325570.70299999998},{"$f":"'Billed Usage'!J124","v":297368.011},{"$f":"'Billed Usage'!K124","v":347013.55699999997},{"$f":"'Billed Usage'!L124","v":453612.31400000001},{"$f":"'Billed Usage'!M124","v":320742.17099999997},{"$f":"'Billed Usage'!N124","v":343698.4375},{"$f":"'Billed Usage'!O124","v":476072.723},4673547.0245000003]
[null,"Seasonal Sch 444",null,{"$f":"'Billed Usage'!D125","v":74.497},{"$f":"'Billed Usage'!E125","v":1.212},{"$f":"'Billed Usage'!F125","v":0},{"$f":"'Billed Usage'!G125","v":0},{"$f":"'Billed Usage'!H125","v":109.02},{"$f":"'Billed Usage'!I125","v":11294.37},{"$f":"'Billed Usage'!J125","v":17233.749},{"$f":"'Billed Usage'!K125","v":15567.942999999999},{"$f":"'Billed Usage'!L125","v":96944.555999999997},{"$f":"'Billed Usage'!M125","v":15530.953},{"$f":"'Billed Usage'!N125","v":8125.1540000000005},{"$f":"'Billed Usage'!O125","v":9390.509},174271.96300000002]
[null,"Transportation Sch 456",null,{"$f":"'Billed Usage'!D126","v":3674565},{"$f":"'Billed Usage'!E126","v":3835979},{"$f":"'Billed Usage'!F126","v":3541543},{"$f":"'Billed Usage'!G126","v":3952813},{"$f":"'Billed Usage'!H126","v":3587940},{"$f":"'Billed Usage'!I126","v":3374854},{"$f":"'Billed Usage'!J126","v":3264308},{"$f":"'Billed Usage'!K126","v":2850833},{"$f":"'Billed Usage'!L126","v":3010776},{"$f":"'Billed Usage'!M126","v":2956263},{"$f":"'Billed Usage'!N126","v":3316325},{"$f":"'Billed Usage'!O126","v":3315057},40681256]
[null,"Special Contracts Sch 447",null,{"$f":"'Billed Usage'!D127","v":515572},{"$f":"'Billed Usage'!E127","v":561595},{"$f":"'Billed Usage'!F127","v":518149},{"$f":"'Billed Usage'!G127","v":569754},{"$f":"'Billed Usage'!H127","v":532975},{"$f":"'Billed Usage'!I127","v":499312},{"$f":"'Billed Usage'!J127","v":483005},{"$f":"'Billed Usage'!K127","v":462466},{"$f":"'Billed Usage'!L127","v":494979},{"$f":"'Billed Usage'!M127","v":452185},{"$f":"'Billed Usage'!N127","v":462114},{"$f":"'Billed Usage'!O127","v":356947},5909053]
["Total Revenue Run Billed Usage",null,null,{"$f":"SUM(D231:D237)","v":18085083.617729999},{"$f":"SUM(E231:E237)","v":15636759.00798},16165841.698689999,13146324.661480002,9511608.73288,7028304.5431500003,6318315.1131999996,5664059.7022799999,6306987.0000899993,7002859.6183400005,10969343.390069999,15887138.20912,131722625.29501]
[]
["Adjustments to Revenue Runs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D241:O241)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D242:O242)","v":0}]
["Total Adjustments to Revenue Runs",null,null,{"$f":"SUM(D241:D242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Unbilled Usage"]
[null,"Residential Sch 410",null,{"$f":"'Unbilled Usage '!E204","v":-1345291},{"$f":"'Unbilled Usage '!F204","v":277719},{"$f":"'Unbilled Usage '!G204","v":-1099825},{"$f":"'Unbilled Usage '!H204","v":-1168858},{"$f":"'Unbilled Usage '!I204","v":-1060858},{"$f":"'Unbilled Usage '!J204","v":-222971},{"$f":"'Unbilled Usage '!K204","v":-100023},{"$f":"'Unbilled Usage '!L204","v":152441},{"$f":"'Unbilled Usage '!M204","v":24920},{"$f":"'Unbilled Usage '!N204","v":1140632},{"$f":"'Unbilled Usage '!O204","v":1076555},{"$f":"'Unbilled Usage '!P204","v":1482994},{"$f":"SUM(D246:O246)","v":-842565}]
[null,"General Sch 420",null,{"$f":"'Unbilled Usage '!E205","v":-617701},{"$f":"'Unbilled Usage '!F205","v":128052},{"$f":"'Unbilled Usage '!G205","v":-596133},{"$f":"'Unbilled Usage '!H205","v":-569127},{"$f":"'Unbilled Usage '!I205","v":-566387},{"$f":"'Unbilled Usage '!J205","v":-58845},{"$f":"'Unbilled Usage '!K205","v":-31430},{"$f":"'Unbilled Usage '!L205","v":147656},{"$f":"'Unbilled Usage '!M205","v":208},{"$f":"'Unbilled Usage '!N205","v":579266},{"$f":"'Unbilled Usage '!O205","v":419206},{"$f":"'Unbilled Usage '!P205","v":749866},{"$f":"SUM(D247:O247)","v":-415369}]
[null,"Large Gen/Industrial Sch 424",null,{"$f":"'Unbilled Usage '!E206","v":-77264},{"$f":"'Unbilled Usage '!F206","v":34545},{"$f":"'Unbilled Usage '!G206","v":-77671},{"$f":"'Unbilled Usage '!H206","v":-27515},{"$f":"'Unbilled Usage '!I206","v":-48962},{"$f":"'Unbilled Usage '!J206","v":13728},{"$f":"'Unbilled Usage '!K206","v":1060},{"$f":"'Unbilled Usage '!L206","v":45203},{"$f":"'Unbilled Usage '!M206","v":-12773},{"$f":"'Unbilled Usage '!N206","v":99860},{"$f":"'Unbilled Usage '!O206","v":-18964},{"$f":"'Unbilled Usage '!P206","v":34230},-34523]
[null,"Interruptible Sch 440",null,{"$f":"'Unbilled Usage '!E207","v":55060},{"$f":"'Unbilled Usage '!F207","v":-22614},{"$f":"'Unbilled Usage '!G207","v":-18197},{"$f":"'Unbilled Usage '!H207","v":-55261},{"$f":"'Unbilled Usage '!I207","v":-36759},{"$f":"'Unbilled Usage '!J207","v":27202},{"$f":"'Unbilled Usage '!K207","v":3137},{"$f":"'Unbilled Usage '!L207","v":108976},{"$f":"'Unbilled Usage '!M207","v":42154},{"$f":"'Unbilled Usage '!N207","v":27469},{"$f":"'Unbilled Usage '!O207","v":-85481},{"$f":"'Unbilled Usage '!P207","v":45782},91468]
[null,"Seasonal Sch 444",null,{"$f":"'Unbilled Usage '!E208","v":0},{"$f":"'Unbilled Usage '!F208","v":0},{"$f":"'Unbilled Usage '!G208","v":0},{"$f":"'Unbilled Usage '!H208","v":0},{"$f":"'Unbilled Usage '!I208","v":0},{"$f":"'Unbilled Usage '!J208","v":0},{"$f":"'Unbilled Usage '!K208","v":0},{"$f":"'Unbilled Usage '!L208","v":0},{"$f":"'Unbilled Usage '!M208","v":0},{"$f":"'Unbilled Usage '!N208","v":0},{"$f":"'Unbilled Usage '!O208","v":0},{"$f":"'Unbilled Usage '!P208","v":0},0]
[null,"Transportation Sch 456",null,{"$f":"'Unbilled Usage '!E209","v":154589},{"$f":"'Unbilled Usage '!F209","v":-324830},{"$f":"'Unbilled Usage '!G209","v":350547},{"$f":"'Unbilled Usage '!H209","v":-291857},{"$f":"'Unbilled Usage '!I209","v":-205722},{"$f":"'Unbilled Usage '!J209","v":-88494},{"$f":"'Unbilled Usage '!K209","v":-357156},{"$f":"'Unbilled Usage '!L209","v":161248},{"$f":"'Unbilled Usage '!M209","v":-75929},{"$f":"'Unbilled Usage '!N209","v":347912},{"$f":"'Unbilled Usage '!O209","v":-68060},{"$f":"'Unbilled Usage '!P209","v":-204135},-601887]
[null,"Special Contracts Sch 447",null,{"$f":"'Unbilled Usage '!E210","v":52848},{"$f":"'Unbilled Usage '!F210","v":-13052},{"$f":"'Unbilled Usage '!G210","v":112328},{"$f":"'Unbilled Usage '!H210","v":-116938},{"$f":"'Unbilled Usage '!I210","v":-33928},{"$f":"'Unbilled Usage '!J210","v":-38315},{"$f":"'Unbilled Usage '!K210","v":-76858},{"$f":"'Unbilled Usage '!L210","v":31208},{"$f":"'Unbilled Usage '!M210","v":-21378},{"$f":"'Unbilled Usage '!N210","v":18841},{"$f":"'Unbilled Usage '!O210","v":-35137},{"$f":"'Unbilled Usage '!P210","v":-91970},-212351]
["Net Unbilled Usage",null,null,{"$f":"SUM(D246:D252)","v":-1777759},{"$f":"SUM(E246:E252)","v":79820},-1328951,-2229556,-1952616,-367695,-561270,646732,-42798,2213980,1288119,2016767,-2015227]
[]
["Weather Adjustment"]
[null,"Residential Sch 410",null,{"$f":"'Weather Adjustment'!E36","v":971501.13272999995},{"$f":"'Weather Adjustment'!F36","v":-600426.74682},{"$f":"'Weather Adjustment'!G36","v":-334629.75612000003},{"$f":"'Weather Adjustment'!H36","v":193033.36854},{"$f":"'Weather Adjustment'!I36","v":586996.98101999995},{"$f":"'Weather Adjustment'!J36","v":60188.758000000002},{"$f":"'Weather Adjustment'!K36","v":1665.39336},{"$f":"'Weather Adjustment'!L36","v":-974.41550000000007},{"$f":"'Weather Adjustment'!M36","v":-25859.93562},{"$f":"'Weather Adjustment'!N36","v":73761.272160000008},{"$f":"'Weather Adjustment'!O36","v":211167.06248999998},{"$f":"'Weather Adjustment'!P36","v":770.24306000000024},{"$f":"SUM(D256:O256)","v":1137193.3573}]
[null,"General Sch 420",null,{"$f":"'Weather Adjustment'!E42","v":505022.56987000001},{"$f":"'Weather Adjustment'!F42","v":-293770.62895000004},{"$f":"'Weather Adjustment'!G42","v":-164099.02084000001},{"$f":"'Weather Adjustment'!H42","v":95873.328419999991},{"$f":"'Weather Adjustment'!I42","v":287449.5318},{"$f":"'Weather Adjustment'!J42","v":38629.111649999999},{"$f":"'Weather Adjustment'!K42","v":2695.6393800000001},{"$f":"'Weather Adjustment'!L42","v":-271.45255999999972},{"$f":"'Weather Adjustment'!M42","v":-22934.921399999999},{"$f":"'Weather Adjustment'!N42","v":50400.336629999998},{"$f":"'Weather Adjustment'!O42","v":101629.1358},{"$f":"'Weather Adjustment'!P42","v":-1830.6991099999993},{"$f":"SUM(D257:O257)","v":598792.93068999983}]
[null,"Large Gen/Industrial Sch 424",null,{"$f":"'Weather Adjustment'!E48","v":5877.38436},{"$f":"'Weather Adjustment'!F48","v":-1968.5172299999999},{"$f":"'Weather Adjustment'!G48","v":-2963.0807},{"$f":"'Weather Adjustment'!H48","v":2784.2759000000001},{"$f":"'Weather Adjustment'!I48","v":10380.611219999999},{"$f":"'Weather Adjustment'!J48","v":3605.5167099999999},{"$f":"'Weather Adjustment'!K48","v":1036.3642},{"$f":"'Weather Adjustment'!L48","v":-2038.5474300000001},{"$f":"'Weather Adjustment'!M48","v":-9370.1905449999995},{"$f":"'Weather Adjustment'!N48","v":6105.820740000001},{"$f":"'Weather Adjustment'!O48","v":1365.0637299999999},{"$f":"'Weather Adjustment'!P48","v":6.6527400000000156},14821.353695000002]
[null,"Interruptible Sch 440",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Seasonal Sch 444",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Transportation Sch 456",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Special Contracts Sch 447",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Weather Adjustment",null,null,{"$f":"SUM(D256:D262)","v":1482401.08696},-896165.89300000004,-501691.85766000004,291690.97285999998,884827.12403999991,102423.38636,5397.3969400000005,-3284.4154899999999,-58165.047564999993,130267.42952999999,314161.26201999997,-1053.8033099999991,1750807.6416849999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 rate year"]
["Normalized Test Year Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UG-366",null,"UG-325"]
[null,"Residential Sch 410",null,{"$f":"D231+D246+D256","v":8047106.846859999},{"$f":"E231+E246+E256","v":6449223.2587900003},5940223.58464,4073114.7674900005,2500783.1336999997,1364692.9516399999,1064985.3457000002,1138013.1572900002,1144326.0503700001,3078875.0010400005,5536073.24603,8894468.0597300008,{"$f":"SUM(D266:O266)","v":49231885.403279997},null,52100519,{"$f":"P266-R266","v":-2868633.5967200026},50011168,{"$f":"R266-T266","v":2089351}]
[null,"General Sch 420",null,{"$f":"D232+D247+D257","v":4413390.2848499995},3439883.2456299998,3135225.1940899999,2314788.2429500003,1419225.4469999999,1006818.0121599999,825647.60723999992,920903.11693000002,846654.27873999998,1766119.49612,2771104.2624999997,4616447.6873399997,27476206.875549994,null,28371439,{"$f":"P267-R267","v":-895232.12445000559},26984073,{"$f":"R267-T267","v":1387366}]
[null,"Large Gen/Industrial Sch 424",null,{"$f":"D233+D248+D258","v":408177.90498000005},449717.38556000002,340895.0563,366283.47090000001,292826.49122000003,280097.89270999999,240771.7972,271278.51257000002,213884.75341500001,363169.42671000003,322861.55206000002,484791.42673999997,4034755.6703649997,null,4450562,-415806.32963500032,3972666,477896]
[null,"Interruptible Sch 440",null,{"$f":"D234+D249+D259","v":523402.17099999997},421896.01299999998,396288.00599999999,340501.15299999999,349610.76500000001,352772.70299999998,300505.011,455989.55699999997,495766.31400000001,348211.17099999997,258217.4375,521854.723,4765015.0245000003,null,7986728,-3221712.9754999997,4212778,3773950]
[null,"Seasonal Sch 444",null,{"$f":"D235+D250+D260","v":74.497},1.212,0,0,109.02,11294.37,17233.749,15567.942999999999,96944.555999999997,15530.953,8125.1540000000005,9390.509,174271.96300000002,null,250607,-76335.036999999982,264821,-14214]
[null,"Transportation Sch 456",null,{"$f":"D236+D251+D261","v":3829154},3511149,3892090,3660956,3382218,3286360,2907152,3012081,2934847,3304175,3248265,3110922,40079369,null,38087986,1991383,41423239,-3335253]
[null,"Special Contracts Sch 447",null,{"$f":"D237+D252+D262","v":568420},548543,630477,452816,499047,460997,406147,493674,473601,471026,426977,264977,5696702,null,6855318,-1158616,5773284,1082034]
["Total Normalized Test Year Usage",null,null,{"$f":"SUM(D266:D272)","v":17789725.704689998},{"$f":"SUM(E266:E272)","v":14820413.114980001},14335198.841029998,11208459.634340001,8443819.8569200002,6763032.9295100002,5762442.5101399999,6307507.2867900003,6206023.9525250001,9347107.0478700008,12571623.65209,17902851.405809999,131458205.93669499,null,138103159,-6644953.0633050054,{"$f":"SUM(T266:T272)","v":132642029},{"$f":"SUM(U266:U272)","v":5461130}]
[]
[null,"Residential Usage",null,{"$f":"D266","v":8047106.846859999},{"$f":"E266","v":6449223.2587900003},5940223.58464,4073114.7674900005,2500783.1336999997,1364692.9516399999,1064985.3457000002,1138013.1572900002,1144326.0503700001,3078875.0010400005,5536073.24603,8894468.0597300008,{"$f":"SUM(D275:O275)","v":49231885.403279997},null,{"$f":"R266","v":52100519},{"$f":"P275-R275","v":-2868633.5967200026},{"$f":"T266","v":50011168},{"$f":"R275-T275","v":2089351}]
[null,"Schedule 410 Customers",null,{"$f":"Meters!D123","v":90112},{"$f":"Meters!E123","v":90142},{"$f":"Meters!F123","v":90337},{"$f":"Meters!G123","v":90197},{"$f":"Meters!H123","v":90101},{"$f":"Meters!I123","v":89830},{"$f":"Meters!J123","v":89683},{"$f":"Meters!K123","v":89582},{"$f":"Meters!L123","v":89455},{"$f":"Meters!M123","v":90312},{"$f":"Meters!N123","v":90598},{"$f":"Meters!O123","v":91079},{"$f":"SUM(D276:O276)","v":1081428},null,1110710,-29282,1078451,32259]
[null,"Schedule 410 Usage/Customer",null,{"$f":"D275/D276","v":89.301167956099064},{"$f":"E275/E276","v":71.5451538549178},65.756263597861349,45.157984938412589,27.755331613411613,15.191950925525992,11.874996885697403,12.703591762742517,12.792197757196357,34.091538234564624,61.105910130797589,97.656628418515808,45.524885062417468,null,46.907400671642463,-1.3825156092249955,{"$f":"T275/T276","v":46.373148154158137},0.53425251748432601]
[null,"Non-Residential Group Usage",null,{"$f":"SUM(D267:D270)","v":5345044.8578300001},{"$f":"SUM(E267:E270)","v":4311497.8561899997},3872408.2563899998,3021572.8668500003,2061771.72322,1650982.9778700001,1384158.16444,1663739.1295,1653249.902155,2493031.0468300004,3360308.40606,5632484.3460799996,{"$f":"SUM(D278:O278)","v":36450249.533414997},null,{"$f":"SUM(R267:R270)","v":41059336},-4609086.4665850028,{"$f":"SUM(T267:T270)","v":35434338},5624998]
[null,"Non-Residential Group Customers",null,{"$f":"SUM(Meters!D124:D127)","v":11945},{"$f":"SUM(Meters!E124:E127)","v":11877},{"$f":"SUM(Meters!F124:F127)","v":11905},{"$f":"SUM(Meters!G124:G127)","v":11903},{"$f":"SUM(Meters!H124:H127)","v":11858},{"$f":"SUM(Meters!I124:I127)","v":11846},{"$f":"SUM(Meters!J124:J127)","v":11796},{"$f":"SUM(Meters!K124:K127)","v":11789},{"$f":"SUM(Meters!L124:L127)","v":11654},{"$f":"SUM(Meters!M124:M127)","v":11914},{"$f":"SUM(Meters!N124:N127)","v":11876},{"$f":"SUM(Meters!O124:O127)","v":11945},{"$f":"SUM(D279:O279)","v":142308},null,{"$f":"143520+1084+486+42","v":145132},-2824,{"$f":"140240+985+434+47","v":141706},3426]
[null,"Non-Residential Group Norm Use/Customer",null,{"$f":"D278/D279","v":447.47131501297616},{"$f":"E278/E279","v":363.01236475456761},325.27578802099958,253.84969056960432,173.87179315398888,139.37050294360967,117.34131607663615,141.12639999151753,141.86115515316629,209.25222820463324,282.94951213034693,471.53489711845958,{"$f":"P278/P279","v":256.136334804895},null,{"$f":"R278/R279","v":282.91028856489265},-26.773953759997653,{"$f":"T278/T279","v":250.05531170169223},32.85497686320042]
[]
[null,null,null,{"$f":"D273/$P273","v":0.13532609530101772},{"$f":"E273/$P273","v":0.11273859253880977},0.10904757705223252,8.5262533095404838E-2,6.4231972410959307E-2,5.1446259146171569E-2,4.3834787406995049E-2,4.7981084496371743E-2,4.7209102758587564E-2,7.1103260395712325E-2,9.5632095102104089E-2,0.13618664029563354,{"$f":"SUM(D282:O282)","v":1.0000000000000002}]

{"sheet":"Billed Usage","index":1,"n_rows":127,"n_cols":16,"rows_kept":127,"cut":false,"hidden":false,"merged":[[91,0,91,2],[92,0,92,2],[92,3,92,9],[92,10,92,15],[3,0,3,2],[5,0,53,0],[5,1,26,1],[27,1,29,1],[30,1,52,1],[53,1,53,2],[54,1,62,1],[54,0,90,0],[63,1,75,1],[76,1,89,1],[90,1,90,2]]}
[null,null,null,null,null,null,"Usage Report 12 Month-Ended",null,null,null,"Data Source: Financial Reporting"]
[null,null,null,null,null,null,null,null,null,null,"Data Updated Daily"]
[]
["Usage Qty",null,null,"201801","201802","201803","201804","201805","201806","201807","201808","201809","201810","201811","201812","Total"]
["Service"," State Code","Rate Schedule"]
["ED","ID","0001",138407633.12636,113461056.16799,115662487.277,98264516.157000005,76604968.026999995,71752760.663000003,80381696.054000005,94277012.109999999,75899157.459000006,73435394.173999995,91569279.339000002,125701507.281,1155417467.83535]
[null,null,"0011",35387547.958140001,31346900.653999999,30996520.193999998,28139412.923999999,25667469.333999999,25699950.743000001,27662363.956,30772500.502,27397293.954999998,24723468.978,26642991.552000001,32973681.625,347410102.37514001]
[null,null,"0012",3270281.6990200002,2764549.3539999998,2810373.2009999999,2296568.5690000001,1714607.4110000001,1545918.797,1659212.9210000001,1898945.59,1760440.95,1745476.925,2165102.0860000001,2939319.0219999999,26570796.52502]
[null,null,"0021",55916857.873999998,52777360.588,51750060.035999998,50677197.412,48903647.620999999,49104342.358000003,50551567.734999999,54382597.137999997,51313672.023999996,47728842.446000002,48549962.836999997,54177361.799999997,615833469.86899996]
[null,null,"0022",812480,662040,717080,598480,522360,477520,514560,560800,558760,466920,548400,662400,7101800]
[null,null,"0025",28245246.800000001,26107649.100000001,22507242.219999999,27375213.059999999,5514471.8600000003,27431445.850000001,25765555.600000001,27505011,28587593.539999999,26251537.530000001,28333802.390000001,26332786.93,299957555.88]
[null,null,"0031",3451687.727,3364148.1910000001,3275828.3840000001,3268105.344,3965541.9079999998,5863307.2800000003,7254831.8039999995,8554598.1989999991,7225786.6349999998,4999429.5650000004,2936649.11,3373607.57,57533521.717]
[null,null,"0032",223131.49001000001,193565.07,195463.67,166447.62,271793.69,646127.35999999999,1079968.29,1079353.83,450874.65,237062.87,164800.45000000001,202137.61,4910726.6000100002]
[null,null,"0041",1778.6669999999999,1778.6669999999999,1778.6669999999999,1786.778,1952,1840,1962.6669999999999,1784,1906.6669999999999,1890.6669999999999,1781.223,1912,22152.003000000001]
[null,null,"0042",511138.58100000001,494248.86200000002,480654.83399999997,486809.55300000001,493392.51799999998,478596.28100000002,480727.19199999998,482037.29200000002,479335.64,525822.995,468799.614,489687.70699999999,5871251.0690000001]
[null,null,"0044",-78852.748989999993,20657.194,20702.006000000001,21184.254000000001,22165.666000000001,21294.6,20926.133999999998,22391.933000000001,21977.967000000001,32372.366999999998,10319.773999999999,22814.511999999999,157953.65801000001]
[null,null,"0045",7183,33303.934000000001,29555.100999999999,28015.258999999998,29458.333999999999,30522.535,28600.834999999999,28913.067999999999,31489.968000000001,44878.036,31202.678,29240.668000000001,352363.41600000003]
[null,null,"0046",65422.43,186569.62899999999,78028.547999999995,77553.543999999994,82760.232999999993,81162.399000000005,78898.665999999997,82212.798999999999,83011.732000000004,86120.667000000001,69942.698999999993,80102.971000000005,1051786.317]
[null,null,"0047",47565.292999999998,46645.847000000002,45925.292999999998,46611.612999999998,46223.781000000003,47138.39,46063.807000000001,45414.722000000002,45537.196000000004,46505.044999999998,44668.499000000003,46017.731,554317.21699999995]
[null,null,"0048",81682.61,75492.362999999998,79025.569090000005,92966.709000000003,90661.186000000002,93481.822,92448.555999999997,91551.895999999993,92152.512000000002,87781.934999999998,87232.630820000006,94063.827000000005,1058541.6159099999]
[null,null,"0049",239073.4767,215510.73830999999,210202.67543,206046.65400000001,202806.03200000001,199064.00237,204976.28599999999,204376.20699999999,204395.81899999999,196833.823,197218.20800000001,208589.59099999999,2489093.5128100002]
[null,null,"0058",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0095",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0099",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"025B",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"025P",31034360,29136680,33893450,34523990,0,36069710,33600660,38255050,62513600,47084840,35905670,30311220,412329230]
[null,null,"Total",297624217.98324001,260888156.35929999,262754377.67552,246270905.44999999,164134279.60100001,219544183.08037001,229425020.50299999,258244550.28600001,256666986.71399999,227695178.023,237727823.08982,277646450.84500003,2938622129.61025]
[null,"MT","0001",43250.942000000003,48501.798000000003,50491,39600,20077,9628,8675,8923,8458,16927.167000000001,26057.449000000001,31388.558000000001,311977.91399999999]
[null,null,"0011",119118,111441,105051,84002,49136,30591,22014,21023,17622.205000000002,31641.794999999998,66220,88115,745975]
[null,null,"Total",162368.94200000001,159942.79800000001,155542,123602,69213,40219,30689,29946,26080.205000000002,48568.962,92277.448999999993,119503.558,1057952.9140000001]
[null,"WA","0001",290082617.78600001,227037506.10299999,232576104.734,195370733.43000999,159351282.44622001,149010188.63001999,162685830.90099001,204769910.78900999,165623441.081,149120500.433,180836658.27200001,245231487.134,2361696261.7392502]
[null,null,"0002",698936.27599999995,537918.89899999998,559959.473,456615.86800000002,335660.24300000002,266055.96100000001,279567.73,335409.13400000002,278108.527,292086.625,378573.196,520127.90899999999,4939019.841]
[null,null,"0011",57439818.197999999,49814123.362000003,49597716.839000002,45542639.403999999,42858661.327030003,42432407.089000002,44491315.207999997,51053201.441,44553774.217,41762126.43,43172190.273999996,50926222.597000003,563644196.38602996]
[null,null,"0012",7528199.0209999997,6143985.8619999997,6142389.0769999996,5149600.71,4089527.74101,3668289.7390000001,3677028.4569999999,4157216.8590000002,3958714.09,3879774.2489999998,4555444.733,6108206.1849999996,59058376.723010004]
[null,null,"0021",122241827.957,110329898.21799999,109199871.412,108414515.04799999,109898844.984,111196835.38,112687625.103,122191477.355,111231103.263,108166165.94400001,106647354.88699999,116049949.939,1348255469.49]
[null,null,"0022",3695224.88,3069712,3024058.96,2676218.56,2374370.2400000002,2216276.7999999998,2227914.7200000002,2567959.92,2479779.6800000002,2282010,2403932.56,3066998.32,32084456.640000001]
[null,null,"0025",85895739.5,82389792.700000003,59452404.5,91719050,50375927.600000001,94067376.900000006,91430986,95462593.189999998,98727948.689999998,89411353.701000005,95120660.879999995,88922599.900000006,1022976433.561]
[null,null,"0030",8400,8140,10492.6,672678.255,2875569.1579999998,5388708.7680000002,6825279.1440000003,6313288.5669999998,5757755.392,2982402.3650000002,485646.72399999999,5945.2030000000004,31334306.175999999]
[null,null,"0031",4871955.8380000005,4012886.1570000001,3933829.2289999998,4293787.9720000001,6634148.1610099999,12227010.183,14748107.573000001,19821419.405000001,16784962.872000001,9329693.4230000004,5515307.4369999999,3736712.6630000002,105909820.91301]
[null,null,"0032",319449.84000000003,274299.12199999997,282325.97100000002,357364.77600000001,616418.36600000004,900917.60100000002,1510565.9180000001,1881129.7009999999,1256229.7250000001,627608.14300000004,281631.11300000001,255625.07699999999,8563565.3530000001]
[null,null,"0041",3880,3513.4670000000001,3521.7109999999998,3822.5349999999999,3734.4340000000002,3557,3828.7660000000001,788.79,6159.8,3687.933,3825.172,3836.1640000000002,44155.771999999997]
[null,null,"0042",838565.61499999999,738160.10369999998,730337.59051000001,749459.84614000004,789057.91299999994,756007.3,744118.15671000001,803308.56599999999,753224.26800000004,782225.08600000001,748764.29700000002,781373.56105000002,9214602.3031099997]
[null,null,"0044",16765.2,15419.099,15340.288,15992.300999999999,15961.266,15880.8,15999.665999999999,15302.999,21135.165000000001,17249.064999999999,17951.249,18740.102999999999,201737.201]
[null,null,"0045",38423.135000000002,35769.569000000003,37961.103000000003,35920.474999999999,37106.400999999998,39165.436000000002,31779.4,32524.399000000001,35130.567000000003,33323.9,34996.754999999997,37467.851000000002,429568.99099999998]
[null,null,"0046",99372.054000000004,89516.599000000002,70893.067660000001,90965.236000000004,95519.964000000007,92416.929000000004,91028.332999999999,93064.664000000004,80159.396999999997,84168.733999999997,96310.505999999994,94370.475000000006,1077785.95866]
[null,null,"0047",441811.02402999997,408057.92842000001,407399.72499999998,390020.04262000002,406203.65600000002,417708.83600000001,411730.21364999999,415332.44,422618.79499999998,401873.58100000001,404825.76299999998,427092.69400000002,4954674.6987199998]
[null,null,"0048",238692.97,214711.842,208808.4523,217388.30072,217937.796,219539.967,218956.39600000001,218547.30100000001,217027.03,212307.56299999999,211072.05900000001,224516.93900000001,2619506.6160200001]
[null,null,"0058",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0058A",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0095",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0099",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"025B",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",574459679.29402995,485123411.03112,466253414.73246998,456156772.75949001,380975931.69626999,422918343.31901997,442081661.68535,510132475.52000999,452187272.55900002,409388557.17500001,440915145.87699997,516411272.71404999,5557003938.3628101]
[null,"Total",null,872246266.21926999,746171510.18842006,729163334.40798998,702551280.20948994,545179424.29727006,642502745.39938998,671537371.18834996,768406971.80601001,708880339.47800004,637132304.15999997,678735246.41582,794177227.11705005,8496684020.8870602]
["GD","ID","0101",10887981.293670001,8516749.4804999996,8963246.0380700007,6385724.17765,2989311.0519900001,1501710.3108999999,1286735.7420900001,1008619.02651,1269665.25514,2846567.3419400002,5490291.0203900002,9409204.7131600007,60555805.452009998]
[null,null,"0111",3482055.7623600001,2853792.20884,3105227.3024800001,2379763.2327399999,1527343.8941899999,1153998.145,1061821.67848,978496.11994999996,1040099.208,1412798.4169999999,2124910.1941300002,3106627.9370300001,24226934.100200001]
[null,null,"0112",3610.002,3434.6,3651.7339999999999,34433.373,30469.723999999998,77210.729000000007,69107.267999999996,52053.216999999997,111659.889,76892.714999999997,42233.341999999997,1799.8679999999999,506556.46100000001]
[null,null,"0146",294520,314847,314258,304591,335551,300325,277570,224711,256279,249077,406722,296829,3575280]
[null,null,"0147",159175,164294,141761,141841,154746,156745,135991,143389,138256,139547,157282,153333,1786360]
[null,null,"0158",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0159",5046980,4050910,4368194,2790919,2825595,2485062,2559377,2920497,2624860,3437250,3641688,4321115,41072447]
[null,null,"0199",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",19874322.058030002,15904027.289340001,16896338.074549999,12037271.78339,7863016.6701800004,5675051.1848999998,5390602.6885700002,5327765.3634599997,5440819.3521400001,8162132.4739399999,11863126.55652,17288909.51819,131723383.01321]
[null,"OR","0410",8420896.7141299993,6771931.0056100003,7374678.3407600001,5048939.3989500003,2974644.1526799998,1527475.19364,1163342.9523400001,986546.57279000001,1145265.98599,1864481.7288800001,4248351.1835399996,7410703.8166699996,48937257.045979999]
[null,null,"0420",4526068.7149799997,3605601.8745800001,3895457.2149299998,2788041.9145300002,1698162.9151999999,1027033.9005099999,854381.96785999998,773518.56949000002,869381.20013999997,1136453.15949,2250269.1266999999,3868412.3864500001,27292782.94486]
[null,null,"0424",479564.52062000002,417140.90279000002,421529.13699999999,391014.19500000001,331407.88,262764.37599999999,238675.43299999999,228114.06,236027.94396,257203.60597,340460.48833000002,450554.77399999998,4054457.3166700001]
[null,null,"0440",468342.17099999997,444510.01299999998,414485.00599999999,395762.15299999999,386369.76500000001,325570.70299999998,297368.011,347013.55699999997,453612.31400000001,320742.17099999997,343698.4375,476072.723,4673547.0245000003]
[null,null,"0444",74.497,1.212,0,0,109.02,11294.37,17233.749,15567.942999999999,96944.555999999997,15530.953,8125.1540000000005,9390.509,174271.96299999999]
[null,null,"0447B",211289,851,7315,4206,7143,0,2905,4101,2106,2563,4066,2228,248773]
[null,null,"0447R",304283,329608,299488,327105,299480,281883,275307,255384,281803,254464,253298,197430,3359533]
[null,null,"0456",3674565,3835979,3541543,3952813,3587940,3374854,3264308,2850833,3010776,2956263,3316325,3315057,40681256]
[null,null,"0460",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0499",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"447B",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0447M",null,231136,211346,238443,226352,217429,204793,202981,211070,195158,204750,157289,2300747]
[null,null,"Total",18085083.617729999,15636759.00798,16165841.698690001,13146324.66148,9511608.73288,7028304.5431500003,6318315.1131999996,5664059.7022799999,6306987.0000900002,7002859.6183399996,10969343.390070001,15887138.20912,131722625.29501]
[null,"WA","0101",23880075.93132,17388420.812430002,18750439.564780001,12798699.402389999,6113675.1459100004,2885593.4033599999,2441175.1238099998,2083856.55241,2439745.7671599998,5289114.0872299997,10830584.17175,18925820.35283,123827200.31538001]
[null,null,"0102",27405.473999999998,20048.031999999999,22239.391,15331.893029999999,7569.7594399999998,3124.7399700000001,2557.0830000000001,1951.4741899999999,2422.0718900000002,6224.857,12091.303599999999,20175.69571,141141.77483000001]
[null,null,"0111",8000511.6484099999,6543418.9098699996,6783840.9438100001,5155334.4663699996,3139638.4229799998,1890738.3334999999,1576585.0028299999,1446383.72597,1606620.4256800001,2554353.7534400001,4314672.6484500002,14150238.71115,57162336.992459998]
[null,null,"0112",17696.583999999999,17941.822,13354.004999999999,11289.88,5892.768,5577.36,4704.0810000000001,4652.5619999999999,7056.8819999999996,9923.3799999999992,17155.088,17027.964,132272.37599999999]
[null,null,"0121",482275.98700000002,406354.23700000002,422670.68199999997,351525.34600000002,292745.36499999999,274869.37900000002,256893.02173000001,270466.20899999997,267299.68199999997,316924.913,380776.489,-7073546.2400099998,-3350744.9292799998]
[null,null,"0122",65294.612000000001,48825.788,51647.355000000003,46438.080000000002,39511.659,28453.558000000001,23989.277999999998,22970.117999999999,24853.434000000001,25795.748,31468.651999999998,53121.188999999998,462369.47100000002]
[null,null,"0132",139102.27900000001,117327.56,113117.076,93219.127999999997,72900.841,47469.584999999999,41737.258000000002,43515.436000000002,44833.752,68693.989000000001,88518.619000000006,114831.204,985266.72699999996]
[null,null,"0146",3967685,3629622,3567188,3349134,3031743,2500055,2416869,2200204,2275935,2340543,3067907,3261051,35607936]
[null,null,"0147",282077,39173,134413,54477,96277,240428,144453,967242,1028750,695787,1062005,660451,5405533]
[null,null,"0148",4983146,4873335,4412634,4246981,3925542,3690093,3611778,3571396,3533977,3697655,4111847,4453688,49112072]
[null,null,"0158",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0158A",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0199",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",41845270.515730001,33084467.1613,34271544.017590001,26122430.19579,16725495.96133,11566402.358829999,10520740.848370001,10612638.077570001,11231494.014730001,15005015.727670001,23917025.971799999,34582858.876680002,269485383.72738999]
[null,"Total",null,79804676.191489995,64625253.458619997,67333723.790830001,51306026.640660003,34100121.364390001,24269758.086879998,22229658.650139999,21604463.143309999,22979300.36696,30170007.819949999,46749495.918389998,67758906.603990003,532931392.03561002]
["Total",null,null,952050942.41076005,810796763.64704001,796497058.19881999,753857306.85014999,579279545.66165996,666772503.48626995,693767029.83849001,790011434.94931996,731859639.84495997,667302311.97994995,725484742.33421004,861936133.72104001,9029615412.9226704]
["Page 2 of 4",null,null,null,null,null,null,null,null,null,"Run Date:  Jan 8, 2019"]
[]
[null,"Billed Usage"]
[null,"WA Sch 1/2",null,{"$f":"D31+D32","v":290781554.06200004},{"$f":"E31+E32","v":227575425.00199997},233136064.20699999,195827349.29800999,159686942.68922001,149276244.59101999,162965398.63099,205105319.92300999,165901549.60800001,149412587.058,181215231.46800002,245751615.04300001,{"$f":"SUM(D96:O96)","v":2366635281.5802498}]
[null,"WA Sch 11/12",null,{"$f":"D33+D34","v":64968017.218999997},{"$f":"E33+E34","v":55958109.224000007},55740105.916000001,50692240.114,46948189.068040006,46100696.828000002,48168343.664999999,55210418.299999997,48512488.306999996,45641900.678999998,47727635.006999999,57034428.782000005,{"$f":"SUM(D97:O97)","v":622702573.10904002}]
[null,"WA Sch 21/22",null,{"$f":"D35+D36","v":125937052.837},{"$f":"E35+E36","v":113399610.21799999},112223930.37199999,111090733.608,112273215.22399999,113413112.17999999,114915539.823,124759437.27500001,113710882.943,110448175.94400001,109051287.447,119116948.25899999,1380339926.1299999]
[null,"WA Sch 25",null,{"$f":"D37+D52","v":85895739.5},{"$f":"E37+E52","v":82389792.700000003},59452404.5,91719050,50375927.600000001,94067376.900000006,91430986,95462593.189999998,98727948.689999998,89411353.701000005,95120660.879999995,88922599.900000006,1022976433.5610001]
[null,"WA Sch 30/31/32",null,{"$f":"D38+D39+D40","v":5199805.6780000003},{"$f":"E38+E39+E40","v":4295325.2790000001},4226647.8,5323831.0029999996,10126135.685010001,18516636.552000001,23083952.635000002,28015837.673000004,23798947.989000004,12939703.931,6282585.2740000002,3998282.9430000004,145807692.44200999]
[null,"WA St & Area Lights",null,{"$f":"SUM(D41:D47)","v":1677509.9980299999},{"$f":"SUM(E41:E47)","v":1505148.60812},1474261.9374700002,1503568.73648,1565521.43,1544276.2679999999,1517440.9313599998,1578869.159,1535455.0220000001,1534835.862,1517745.801,1587397.7870500002,18542031.540509999]
[null,"ID Sch 1",null,{"$f":"D6+D28","v":138450884.06836},{"$f":"E6+E28","v":113509557.96598999},115712978.277,98304116.157000005,76625045.026999995,71762388.663000003,80390371.054000005,94285935.109999999,75907615.459000006,73452321.340999991,91595336.788000003,125732895.839,1155729445.7493501]
[null,"ID Sch 11/12",null,{"$f":"D7+D8+D29","v":38776947.657159999},{"$f":"E7+E8+E29","v":34222891.008000001},33911944.394999996,30519983.493000001,27431212.744999997,27276460.539999999,29343590.877,32692469.092,29175357.109999996,26500587.698000003,28874313.638,36001115.647,374726873.90016007]
[null,"ID Sch 21/22",null,{"$f":"D9+D10","v":56729337.873999998},{"$f":"E9+E10","v":53439400.588},52467140.035999998,51275677.412,49426007.620999999,49581862.358000003,51066127.734999999,54943397.137999997,51872432.023999996,48195762.446000002,49098362.836999997,54839761.799999997,622935269.86899996]
[null,"ID Sch 25",null,{"$f":"D11+D25","v":28245246.800000001},{"$f":"E11+E25","v":26107649.100000001},22507242.219999999,27375213.059999999,5514471.8600000003,27431445.850000001,25765555.600000001,27505011,28587593.539999999,26251537.530000001,28333802.390000001,26332786.93,299957555.88]
[null,"ID Sch 25P",null,{"$f":"D26","v":31034360},{"$f":"E26","v":29136680},33893450,34523990,0,36069710,33600660,38255050,62513600,47084840,35905670,30311220,412329230]
[null,"ID Sch 31/32",null,{"$f":"D12+D13","v":3674819.2170099998},{"$f":"E12+E13","v":3557713.2609999999},3471292.054,3434552.9640000002,4237335.5980000002,6509434.6400000006,8334800.0939999996,9633952.0289999992,7676661.2850000001,5236492.4350000005,3101449.56,3575745.1799999997,62444248.317010008]
[null,"ID St & Area Lights",null,{"$f":"SUM(D14:D21)","v":874991.30871000001},{"$f":"SUM(E14:E21)","v":1074207.23431},945872.69351999997,960974.36400000006,969419.75,953100.02937,954604.14299999992,958681.9169999999,959807.50100000005,1022205.535,911165.32581999991,972429.0070000001,11557458.808729999]
[]
[null,"WA Sch 101/102",null,{"$f":"D77+D78","v":23907481.40532},{"$f":"E77+E78","v":17408468.844430003},18772678.955779999,12814031.29542,6121244.9053500006,2888718.1433299999,2443732.2068099999,2085808.0266,2442167.8390499996,5295338.9442299996,10842675.47535,18945996.04854,{"$f":"SUM(D110:O110)","v":123968342.09020999}]
[null,"WA Sch 111/112",null,{"$f":"D79+D80","v":8018208.2324099997},{"$f":"E79+E80","v":6561360.7318699993},6797194.94881,5166624.3463699995,3145531.19098,1896315.6935000001,1581289.0838299999,1451036.2879699999,1613677.3076800001,2564277.13344,4331827.7364500007,14167266.67515,{"$f":"SUM(D111:O111)","v":57294609.368460007}]
[null,"WA Sch 121/122",null,{"$f":"D81+D82","v":547570.59900000005},{"$f":"E81+E82","v":455180.02500000002},474318.03699999995,397963.42600000004,332257.02399999998,303322.93700000003,280882.29973000003,293436.32699999999,292153.11599999998,342720.66100000002,412245.141,-7020425.0510099996,-2888375.4582799999]
[null,"WA Sch 131/132",null,{"$f":"D83","v":139102.27900000001},{"$f":"E83","v":117327.56},113117.076,93219.127999999997,72900.841,47469.584999999999,41737.258000000002,43515.436000000002,44833.752,68693.989000000001,88518.619000000006,114831.204,985266.72700000007]
[null,"WA Sch 146",null,{"$f":"D84","v":3967685},{"$f":"E84","v":3629622},3567188,3349134,3031743,2500055,2416869,2200204,2275935,2340543,3067907,3261051,35607936]
[null,"WA Special Contracts",null,{"$f":"D85+D86","v":5265223},{"$f":"E85+E86","v":4912508},4547047,4301458,4021819,3930521,3756231,4538638,4562727,4393442,5173852,5114139,54517605]
[null,"ID Sch 101",null,{"$f":"D55","v":10887981.293670001},{"$f":"E55","v":8516749.4804999996},8963246.0380700007,6385724.17765,2989311.0519900001,1501710.3108999999,1286735.7420900001,1008619.02651,1269665.25514,2846567.3419400002,5490291.0203900002,9409204.7131600007,60555805.452010013]
[null,"ID Sch 111/112",null,{"$f":"D56+D57","v":3485665.7643599999},{"$f":"E56+E57","v":2857226.8088400001},3108879.0364800002,2414196.60574,1557813.6181899998,1231208.8740000001,1130928.9464799999,1030549.3369499999,1151759.0970000001,1489691.132,2167143.5361300004,3108427.8050299999,24733490.561199997]
[null,"ID Sch 131/132",null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0]
[null,"ID Sch 146",null,{"$f":"D58","v":294520},{"$f":"E58","v":314847},314258,304591,335551,300325,277570,224711,256279,249077,406722,296829,3575280]
[null,"ID Special Contracts",null,{"$f":"D59+D61","v":5206155},{"$f":"E59+E61","v":4215204},4509955,2932760,2980341,2641807,2695368,3063886,2763116,3576797,3798970,4474448,42858807]
[null,"OR Sch 410",null,{"$f":"D64","v":8420896.7141299993},{"$f":"E64","v":6771931.0056100003},7374678.3407600001,5048939.3989500003,2974644.1526799998,1527475.19364,1163342.9523400001,986546.57279000001,1145265.98599,1864481.7288800001,4248351.1835399996,7410703.8166699996,48937257.045980006]
[null,"OR Sch 420",null,{"$f":"D65","v":4526068.7149799997},3605601.8745800001,3895457.2149299998,2788041.9145300002,1698162.9151999999,1027033.9005099999,854381.96785999998,773518.56949000002,869381.20013999997,1136453.15949,2250269.1266999999,3868412.3864500001,27292782.944859996]
[null,"OR Sch 424",null,479564.52062000002,417140.90279000002,421529.13699999999,391014.19500000001,331407.88,262764.37599999999,238675.43299999999,228114.06,236027.94396,257203.60597,340460.48833000002,450554.77399999998,4054457.3166700006]
[null,"OR Sch 440",null,468342.17099999997,444510.01299999998,414485.00599999999,395762.15299999999,386369.76500000001,325570.70299999998,297368.011,347013.55699999997,453612.31400000001,320742.17099999997,343698.4375,476072.723,4673547.0245000003]
[null,"OR Sch 444",null,74.497,1.212,0,0,109.02,11294.37,17233.749,15567.942999999999,96944.555999999997,15530.953,8125.1540000000005,9390.509,174271.96300000002]
[null,"OR Sch 456",null,{"$f":"D71","v":3674565},{"$f":"E71","v":3835979},3541543,3952813,3587940,3374854,3264308,2850833,3010776,2956263,3316325,3315057,40681256]
[null,"OR Special Contracts",null,{"$f":"D69+D70+D75","v":515572},{"$f":"E69+E70+E75","v":561595},518149,569754,532975,499312,483005,462466,494979,452185,462114,356947,5909053]

{"sheet":"Unbilled Usage ","index":2,"n_rows":212,"n_cols":17,"rows_kept":212,"cut":false,"hidden":false,"merged":[[172,1,172,3],[173,0,173,3],[174,0,174,3],[174,4,174,10],[174,11,174,16],[100,0,172,0],[100,1,112,1],[100,2,102,2],[103,2,105,2],[112,2,112,3],[106,2,108,2],[109,2,111,2],[146,2,146,3],[147,1,171,1],[147,2,149,2],[150,2,152,2],[153,2,155,2],[156,2,158,2],[159,2,161,2],[162,2,164,2],[165,2,167,2],[168,2,170,2],[171,2,171,3],[131,2,133,2],[134,2,136,2],[137,2,139,2],[140,2,142,2],[143,2,145,2],[116,2,118,2],[119,2,121,2],[122,2,124,2],[125,2,127,2],[128,2,130,2],[2,7,2,10],[2,11,2,16],[5,0,99,0],[5,1,48,1],[11,2,12,2],[13,2,14,2],[15,2,16,2],[17,2,18,2],[19,2,20,2],[21,2,23,2],[24,2,26,2],[27,2,29,2],[30,2,32,2],[33,2,35,2],[36,2,38,2],[39,2,41,2],[0,7,0,10],[0,11,0,16],[1,0,1,6],[1,7,1,10],[1,11,1,16],[113,1,146,1],[113,2,115,2],[95,2,97,2],[98,2,98,3],[0,0,0,6],[2,0,2,6],[42,2,44,2],[45,2,47,2],[48,2,48,3],[49,1,98,1],[52,2,53,2],[54,2,56,2],[57,2,58,2],[59,2,61,2],[62,2,64,2],[65,2,67,2],[49,2,51,2],[3,0,3,3],[5,2,7,2],[8,2,10,2],[99,1,99,3],[68,2,69,2],[70,2,72,2],[73,2,74,2],[75,2,76,2],[77,2,79,2],[80,2,82,2],[83,2,85,2],[86,2,88,2],[89,2,91,2],[92,2,94,2]]}
[null,null,null,null,null,null,null,"Unbilled Usage 12 Month-Ended",null,null,null,"Data Source: Financial Reporting"]
[null,null,null,null,null,null,null,null,null,null,null,"Data Updated Daily"]
[]
["Usage Qty",null,null,null,"201801","201802","201803","201804","201805","201806","201807","201808","201809","201810","201811","201812","Total"]
["Service","State Code"," Rate Sch"," Journal Source"]
["ED","ID","0001","REVUNBL-E",62854399,0,0,0,0,0,0,0,0,0,0,0,62854399]
[null,null,null,"REVUNBL-ER",-74576888,-62854399,0,0,0,0,0,0,0,0,0,0,-137431287]
[null,null,null,"Total",-11722489,-62854399,0,0,0,0,0,0,0,0,0,0,-74576888]
[null,null,"0011","REVUNBL-E",15812015,0,0,0,0,0,0,0,0,0,0,0,15812015]
[null,null,null,"REVUNBL-ER",-19532972,-15812015,0,0,0,0,0,0,0,0,0,0,-35344987]
[null,null,null,"Total",-3720957,-15812015,0,0,0,0,0,0,0,0,0,0,-19532972]
[null,null,"0012","REVUNBL-ER",-1718902,0,0,0,0,0,0,0,0,0,0,0,-1718902]
[null,null,null,"Total",-1718902,0,0,0,0,0,0,0,0,0,0,0,-1718902]
[null,null,"0021","REVUNBL-ER",-33127921,0,0,0,0,0,0,0,0,0,0,0,-33127921]
[null,null,null,"Total",-33127921,0,0,0,0,0,0,0,0,0,0,0,-33127921]
[null,null,"0022","REVUNBL-ER",-429725,0,0,0,0,0,0,0,0,0,0,0,-429725]
[null,null,null,"Total",-429725,0,0,0,0,0,0,0,0,0,0,0,-429725]
[null,null,"0031","REVUNBL-ER",-1836099,0,0,0,0,0,0,0,0,0,0,0,-1836099]
[null,null,null,"Total",-1836099,0,0,0,0,0,0,0,0,0,0,0,-1836099]
[null,null,"0032","REVUNBL-ER",-117198,0,0,0,0,0,0,0,0,0,0,0,-117198]
[null,null,null,"Total",-117198,0,0,0,0,0,0,0,0,0,0,0,-117198]
[null,null,"011","REVUNBL-E",196830,16554846,15635784,13863705,13615146,13528822,17112814,14694541,11795392,13591262,16810174,17036748,164436064]
[null,null,null,"REVUNBL-ER",null,-196830,-16554846,-15635784,-13863705,-13615146,-13528822,-17112814,-14694541,-11795392,-13591262,-16810174,-147399316]
[null,null,null,"Total",196830,16358016,-919062,-1772079,-248559,-86324,3583992,-2418273,-2899149,1795870,3218912,226574,17036748]
[null,null,"012","REVUNBL-E",1476225,1472965,1418631,1128441,911584,815381,1028313,908403,759283,961745,1370078,1523402,13774451]
[null,null,null,"REVUNBL-ER",null,-1476225,-1472965,-1418631,-1128441,-911584,-815381,-1028313,-908403,-759283,-961745,-1370078,-12251049]
[null,null,null,"Total",1476225,-3260,-54334,-290190,-216857,-96203,212932,-119910,-149120,202462,408333,153324,1523402]
[null,null,"021","REVUNBL-E",25325468,27922293,26152158,24986910,25957193,25863714,31289571,25982473,22101073,26256707,30662130,28006319,320506009]
[null,null,null,"REVUNBL-ER",null,-25325468,-27922293,-26152158,-24986910,-25957193,-25863714,-31289571,-25982473,-22101073,-26256707,-30662130,-292499690]
[null,null,null,"Total",25325468,2596825,-1770135,-1165248,970283,-93479,5425857,-5307098,-3881400,4155634,4405423,-2655811,28006319]
[null,null,"022","REVUNBL-E",360855,352231,370078,295544,277717,251864,318903,268271,240995,257270,347028,343311,3684067]
[null,null,null,"REVUNBL-ER",null,-360855,-352231,-370078,-295544,-277717,-251864,-318903,-268271,-240995,-257270,-347028,-3340756]
[null,null,null,"Total",360855,-8624,17847,-74534,-17827,-25853,67039,-50632,-27276,16275,89758,-3717,343311]
[null,null,"031","REVUNBL-E",1476225,1601049,1541991,1504588,1839551,2676133,3922275,3552414,2813159,2569156,1720065,1608695,26825301]
[null,null,null,"REVUNBL-ER",null,-1476225,-1601049,-1541991,-1504588,-1839551,-2676133,-3922275,-3552414,-2813159,-2569156,-1720065,-25216606]
[null,null,null,"Total",1476225,124824,-59058,-37403,334963,836582,1246142,-369861,-739255,-244003,-849091,-111370,1608695]
[null,null,"032","REVUNBL-E",98415,96063,92519,80603,82382,113619,190367,177784,111226,98200,97241,99150,1337569]
[null,null,null,"REVUNBL-ER",null,-98415,-96063,-92519,-80603,-82382,-113619,-190367,-177784,-111226,-98200,-97241,-1238419]
[null,null,null,"Total",98415,-2352,-3544,-11916,1779,31237,76748,-12583,-66558,-13026,-959,1909,99150]
[null,null,"001","REVUNBL-E",null,60135397,58564798,48549835,40725481,37845065,49817130,45099352,32734186,40460787,57938646,65141271,537011948]
[null,null,null,"REVUNBL-ER",null,null,-60135397,-58564798,-48549835,-40725481,-37845065,-49817130,-45099352,-32734186,-40460787,-57938646,-471870677]
[null,null,null,"Total",null,60135397,-1570599,-10014963,-7824354,-2880416,11972065,-4717778,-12365166,7726601,17477859,7202625,65141271]
[null,null,"025","REVUNBL-E",null,null,null,5514472,65455690,23353787,27387310,31378615,26434177,28254820,26284114,27065983,261128968]
[null,null,null,"REVUNBL-ER",null,null,null,null,-5514472,-65455690,-23353787,-27387310,-31378615,-26434177,-28254820,-26284114,-234062985]
[null,null,null,"Total",null,null,null,5514472,59941218,-42101903,4033523,3991305,-4944438,1820643,-1970706,781869,27065983]
[null,null,"025P","REVUNBL-E",null,null,null,null,null,35849850,37927498,62513600,46333333,36250894,30311220,30311220,279497615]
[null,null,null,"REVUNBL-ER",null,null,null,null,null,null,-35849850,-37927498,-62513600,-46333333,-36250894,-30311220,-249186395]
[null,null,null,"Total",null,null,null,null,null,35849850,2077648,24586102,-16180267,-10082439,-5939674,0,30311220]
[null,null,"Total",null,-23739273,534412,-4358885,-7851861,52940646,-8566509,28695946,15581272,-41252629,5378017,16839855,5595403,39796394]
[null,"WA","0001","REVUNBL-ER",-148528721,0,-120366856,-117838911,0,0,0,0,5524283,0,0,0,-381210205]
[null,null,null,"REVUNBL-E",null,120366856,117838911,0,0,0,0,-5524283,0,0,0,0,232681484]
[null,null,null,"Total",-148528721,120366856,-2527945,-117838911,0,0,0,-5524283,5524283,0,0,0,-148528721]
[null,null,"0002","REVUNBL-ER",-351593,0,0,0,0,0,0,0,0,0,0,0,-351593]
[null,null,null,"Total",-351593,0,0,0,0,0,0,0,0,0,0,0,-351593]
[null,null,"001","REVUNBL-E",131744919,0,0,96562318,84716237,78586377,100822517,103479910,71433400,82163972,114430432,127093842,991033924]
[null,null,null,"REVUNBL-ER",null,-131744919,0,0,-96562318,-84716237,-78586377,-100822517,-103479910,-71433400,-82163972,-114430432,-863940082]
[null,null,null,"Total",131744919,-131744919,0,96562318,-11846081,-6129860,22236140,2657393,-32046510,10730572,32266460,12663410,127093842]
[null,null,"0011","REVUNBL-ER",-30705832,0,0,0,0,0,0,0,0,0,0,0,-30705832]
[null,null,null,"Total",-30705832,0,0,0,0,0,0,0,0,0,0,0,-30705832]
[null,null,"0012","REVUNBL-ER",-3711265,0,0,0,0,0,0,-2278873,0,0,0,0,-5990138]
[null,null,null,"REVUNBL-E",null,null,null,null,null,null,2278873,0,0,0,0,0,2278873]
[null,null,null,"Total",-3711265,0,0,0,0,0,2278873,-2278873,0,0,0,0,-3711265]
[null,null,"002","REVUNBL-E",328050,288189,277558,214941,178456,140329,173265,160450,119949,160938,239561,269574,2551260]
[null,null,null,"REVUNBL-ER",null,-328050,-288189,-277558,-214941,-178456,-140329,-173265,-160450,-119949,-160938,-239561,-2281686]
[null,null,null,"Total",328050,-39861,-10631,-62617,-36485,-38127,32936,-12815,-40501,40989,78623,30013,269574]
[null,null,"0021","REVUNBL-ER",-72193864,0,0,-3854976,0,0,0,0,0,0,0,0,-76048840]
[null,null,null,"REVUNBL-E",null,null,3854976,0,0,0,0,0,0,0,0,0,3854976]
[null,null,null,"Total",-72193864,0,3854976,-3854976,0,0,0,0,0,0,0,0,-72193864]
[null,null,"0022","REVUNBL-ER",-1992363,0,0,0,0,0,0,0,0,0,0,0,-1992363]
[null,null,null,"Total",-1992363,0,0,0,0,0,0,0,0,0,0,0,-1992363]
[null,null,"0025","REVUNBL-E",11830759,0,0,5446758,0,0,0,0,0,0,0,0,17277517]
[null,null,null,"REVUNBL-ER",-2136242,-11830759,0,0,-5446758,0,0,0,0,0,0,0,-19413759]
[null,null,null,"Total",9694517,-11830759,0,5446758,-5446758,0,0,0,0,0,0,0,-2136242]
[null,null,"0031","REVUNBL-ER",-1679835,0,0,0,0,0,0,0,0,0,0,0,-1679835]
[null,null,null,"Total",-1679835,0,0,0,0,0,0,0,0,0,0,0,-1679835]
[null,null,"0032","REVUNBL-ER",-156264,0,0,0,0,0,0,0,0,0,0,0,-156264]
[null,null,null,"Total",-156264,0,0,0,0,0,0,0,0,0,0,0,-156264]
[null,null,"011","REVUNBL-E",25948763,26321244,24980245,22407616,22691377,22318280,27487278,24350340,19139293,22887083,27208344,26276394,292016257]
[null,null,null,"REVUNBL-ER",null,-25948763,-26321244,-24980245,-22407616,-22691377,-22318280,-27487278,-24350340,-19139293,-22887083,-27208344,-265739863]
[null,null,null,"Total",25948763,372481,-1340999,-2572629,283761,-373097,5168998,-3136938,-5211047,3747790,4321261,-931950,26276394]
[null,null,"012","REVUNBL-E",3411721,3266140,3114821,2552426,2174229,1934806,0,1988697,1707404,2137728,2882688,3165785,28336445]
[null,null,null,"REVUNBL-ER",null,-3411721,-3266140,-3114821,-2552426,-2174229,-1934806,0,-1988697,-1707404,-2137728,-2882688,-25170660]
[null,null,null,"Total",3411721,-145581,-151319,-562395,-378197,-239423,-1934806,1988697,-281293,430324,744960,283097,3165785]
[null,null,"021","REVUNBL-E",55178026,58150096,51101564,53278541,58100808,58325794,69470717,58149012,47703446,59213692,67185053,59753857,695610606]
[null,null,null,"REVUNBL-ER",null,-55178026,-58150096,-51101564,-53278541,-58100808,-58325794,-69470717,-58149012,-47703446,-59213692,-67185053,-635856749]
[null,null,null,"Total",55178026,2972070,-7048532,2176977,4822267,224986,11144923,-11321705,-10445566,11510246,7971361,-7431196,59753857]
[null,null,"022","REVUNBL-E",1673055,1633070,1541990,1316515,1262352,1168955,1380771,1228440,1069536,1257371,1521210,1589576,16642841]
[null,null,null,"REVUNBL-ER",null,-1673055,-1633070,-1541990,-1316515,-1262352,-1168955,-1380771,-1228440,-1069536,-1257371,-1521210,-15053265]
[null,null,null,"Total",1673055,-39985,-91080,-225475,-54163,-93397,211816,-152331,-158904,187835,263839,68366,1589576]
[null,null,"031","REVUNBL-E",2033911,1921259,1788709,1826999,2683359,4808391,6510007,7219225,5938288,4288578,3070656,1728595,43817977]
[null,null,null,"REVUNBL-ER",null,-2033911,-1921259,-1788709,-1826999,-2683359,-4808391,-6510007,-7219225,-5938288,-4288578,-3070656,-42089382]
[null,null,null,"Total",2033911,-112652,-132550,38290,856360,2125032,1701616,709218,-1280937,-1649710,-1217922,-1342061,1728595]
[null,null,"032","REVUNBL-E",131220,128084,123359,107471,181337,274178,605650,623328,373828,231486,139136,122329,3041406]
[null,null,null,"REVUNBL-ER",null,-131220,-128084,-123359,-107471,-181337,-274178,-605650,-623328,-373828,-231486,-139136,-2919077]
[null,null,null,"Total",131220,-3136,-4725,-15888,73866,92841,331472,17678,-249500,-142342,-92350,-16807,122329]
[null,null,"025","REVUNBL-E",null,16075679,45932134,44453460,92404792,94046228,95141639,98894442,89933574,95301943,87801605,92515285,852500781]
[null,null,null,"REVUNBL-ER",null,null,-16075679,-45932134,-44453460,-92404792,-94046228,-95141639,-98894442,-89933574,-95301943,-87801605,-759985496]
[null,null,null,"Total",null,16075679,29856455,-1478674,47951332,1641436,1095411,3752803,-8960868,5368369,-7500338,4713680,92515285]
[null,null,"Total",null,-29175555,-4129807,22403650,-22387222,36225902,-2789609,42267379,-13301156,-53150843,30224073,36835894,8036552,51059258]
[null,"Total",null,null,-52914828,-3595395,18044765,-30239083,89166548,-11356118,70963325,2280116,-94403472,35602090,53675749,13631955,90855652]
["GD","ID","101","REVUNBL-G",4408154,5114188,3564338,2204282,774858,698233,629812,647619,1046032,2764307,5003337,5705592,32560752]
[null,null,null,"REVUNBL-GR",-6473362,-4408154,-5114188,-3564338,-2204282,-774858,-698233,-629812,-647619,-1046032,-2764307,-5003337,-33328522]
[null,null,null,"Total",-2065208,706034,-1549850,-1360056,-1429424,-76625,-68421,17807,398413,1718275,2239030,702255,-767770]
[null,null,"111","REVUNBL-G",1296717,1578900,1142923,759658,358825,491598,474879,561934,784829,1239894,1753717,1721565,12165439]
[null,null,null,"REVUNBL-GR",-2017407,-1296717,-1578900,-1142923,-759658,-358825,-491598,-474879,-561934,-784829,-1239894,-1753717,-12461281]
[null,null,null,"Total",-720690,282183,-435977,-383265,-400833,132773,-16719,87055,222895,455065,513823,-32152,-295842]
[null,null,"146","REVUNBL-G",314847,314258,304591,335551,300229,277570,224711,256279,249077,406683,296829,299519,3580144]
[null,null,null,"REVUNBL-GR",-294520,-314847,-314258,-304591,-335551,-300229,-277570,-224711,-256279,-249077,-406683,-296829,-3575145]
[null,null,null,"Total",20327,-589,-9667,30960,-35322,-22659,-52859,31568,-7202,157606,-109854,2690,4999]
[null,null,"147","REVUNBL-G",164294,141761,141841,154746,156678,135991,143389,138256,139547,157256,153333,163672,1790764]
[null,null,null,"REVUNBL-GR",-159175,-164294,-141761,-141841,-154746,-156678,-135991,-143389,-138256,-139547,-157256,-153333,-1786267]
[null,null,null,"Total",5119,-22533,80,12905,1932,-20687,7398,-5133,1291,17709,-3923,10339,4497]
[null,null,"Total",null,-2760452,965095,-1995414,-1699456,-1863647,12802,-130601,131297,615397,2348655,2639076,683132,-1054116]
[null,"OR","410","REVUNBL-G",3950644,4228363,3128538,1959680,898822,675851,575828,728269,753189,1893821,2970376,4453370,26216751]
[null,null,null,"REVUNBL-GR",-5295935,-3950644,-4228363,-3128538,-1959680,-898822,-675851,-575828,-728269,-753189,-1893821,-2970376,-27059316]
[null,null,null,"Total",-1345291,277719,-1099825,-1168858,-1060858,-222971,-100023,152441,24920,1140632,1076555,1482994,-842565]
[null,null,"420","REVUNBL-G",2113457,2241509,1645376,1076249,509862,451017,419587,567243,567451,1146717,1565923,2315789,14620180]
[null,null,null,"REVUNBL-GR",-2731158,-2113457,-2241509,-1645376,-1076249,-509862,-451017,-419587,-567243,-567451,-1146717,-1565923,-15035549]
[null,null,null,"Total",-617701,128052,-596133,-569127,-566387,-58845,-31430,147656,208,579266,419206,749866,-415369]
[null,null,"424","REVUNBL-G",214736,249281,171610,144095,95133,108861,109921,155124,142351,242211,223247,257477,2114047]
[null,null,null,"REVUNBL-GR",-292000,-214736,-249281,-171610,-144095,-95133,-108861,-109921,-155124,-142351,-242211,-223247,-2148570]
[null,null,null,"Total",-77264,34545,-77671,-27515,-48962,13728,1060,45203,-12773,99860,-18964,34230,-34523]
[null,null,"440","REVUNBL-G",249682,227068,208871,153610,116851,144053,147190,256166,298320,325789,240308,286090,2653998]
[null,null,null,"REVUNBL-GR",-194622,-249682,-227068,-208871,-153610,-116851,-144053,-147190,-256166,-298320,-325789,-240308,-2562530]
[null,null,null,"Total",55060,-22614,-18197,-55261,-36759,27202,3137,108976,42154,27469,-85481,45782,91468]
[null,null,"447","REVUNBL-G",848457,835405,947733,830795,0,0,0,0,0,0,0,0,3462390]
[null,null,null,"REVUNBL-GR",-795609,-848457,-835405,-947733,-830795,0,0,0,0,0,0,0,-4257999]
[null,null,null,"Total",52848,-13052,112328,-116938,-830795,0,0,0,0,0,0,0,-795609]
[null,null,"456","REVUNBL-G",3549117,3224287,3574834,3282977,3077255,2988761,2631605,2792853,2716924,3064836,2996776,2792641,36692866]
[null,null,null,"REVUNBL-GR",-3394528,-3549117,-3224287,-3574834,-3282977,-3077255,-2988761,-2631605,-2792853,-2716924,-3064836,-2996776,-37294753]
[null,null,null,"Total",154589,-324830,350547,-291857,-205722,-88494,-357156,161248,-75929,347912,-68060,-204135,-601887]
[null,null,"447M","REVUNBL-G",null,null,null,null,217429,204793,202981,211070,195158,204750,157289,131188,1524658]
[null,null,null,"REVUNBL-GR",null,null,null,null,null,-217429,-204793,-202981,-211070,-195158,-204750,-157289,-1393470]
[null,null,null,"Total",null,null,null,null,217429,-12636,-1812,8089,-15912,9592,-47461,-26101,131188]
[null,null,"447R","REVUNBL-G",null,null,null,null,405860,412817,366588,382409,375872,347569,368699,301810,2961624]
[null,null,null,"REVUNBL-GR",null,null,null,null,null,-405860,-412817,-366588,-382409,-375872,-347569,-368699,-2659814]
[null,null,null,"Total",null,null,null,null,405860,6957,-46229,15821,-6537,-28303,21130,-66889,301810]
[null,null,"447W","REVUNBL-G",null,null,null,null,173578,0,108024,117317,117931,153980,147012,145524,963366]
[null,null,null,"REVUNBL-GR",null,null,null,null,null,-173578,0,-108024,-117317,-117931,-153980,-147012,-817842]
[null,null,null,"Total",null,null,null,null,173578,-173578,108024,9293,614,36049,-6968,-1488,145524]
[null,null,"447B","REVUNBL-G",null,null,null,null,null,2905,4101,2106,2563,4066,2228,4736,22705]
[null,null,null,"REVUNBL-GR",null,null,null,null,null,null,-2905,-4101,-2106,-2563,-4066,-2228,-17969]
[null,null,null,"Total",null,null,null,null,null,2905,1196,-1995,457,1503,-1838,2508,4736]
[null,null,"447C","REVUNBL-G",null,null,null,null,null,138037,0,0,0,0,0,0,138037]
[null,null,null,"REVUNBL-GR",null,null,null,null,null,null,-138037,0,0,0,0,0,-138037]
[null,null,null,"Total",null,null,null,null,null,138037,-138037,0,0,0,0,0,0]
[null,null,"Total",null,-1777759,79820,-1328951,-2229556,-1952616,-367695,-561270,646732,-42798,2213980,1288119,2016767,-2015227]
[null,"WA","101","REVUNBL-G",9629638,10422050,7439883,4397502,1567310,1312050,1164748,1295014,1933114,5038482,9771651,11417514,65388956]
[null,null,null,"REVUNBL-GR",-13256855,-9629638,-10422050,-7439883,-4397502,-1567310,-1312050,-1164748,-1295014,-1933114,-5038482,-9771651,-67228297]
[null,null,null,"Total",-3627217,792412,-2982167,-3042381,-2830192,-255260,-147302,130266,638100,3105368,4733169,1645863,-1839341]
[null,null,"111","REVUNBL-G",3107754,3767306,2589731,1701302,772170,804108,704295,846222,1188000,2308113,3719804,7634427,29143232]
[null,null,null,"REVUNBL-GR",-4499374,-3107754,-3767306,-2589731,-1701302,-772170,-804108,-704295,-846222,-1188000,-2308113,-3719804,-26008179]
[null,null,null,"Total",-1391620,659552,-1177575,-888429,-929132,31938,-99813,141927,341778,1120113,1411691,3914623,3135053]
[null,null,"112","REVUNBL-G",7144,10765,5304,3881,1511,2534,2243,2890,5590,9457,15496,10281,77096]
[null,null,null,"REVUNBL-GR",-14283,-7144,-10765,-5304,-3881,-1511,-2534,-2243,-2890,-5590,-9457,-15496,-81098]
[null,null,null,"Total",-7139,3621,-5461,-1423,-2370,1023,-291,647,2700,3867,6039,-5215,-4002]
[null,null,"121","REVUNBL-G",199450,241971,164598,118764,60281,104394,103836,139424,175022,256977,297046,-3544231,-1682468]
[null,null,null,"REVUNBL-GR",-318891,-199450,-241971,-164598,-118764,-60281,-104394,-103836,-139424,-175022,-256977,-297046,-2180654]
[null,null,null,"Total",-119441,42521,-77373,-45834,-58483,44113,-558,35588,35598,81955,40069,-3841277,-3863122]
[null,null,"146","REVUNBL-G",3629622,3567188,3349134,3031741,2500962,2374496,2194451,2275935,2309719,3067429,3267643,3542437,35110757]
[null,null,null,"REVUNBL-GR",-3967685,-3629622,-3567188,-3349134,-3031741,-2500962,-2374496,-2194451,-2275935,-2309719,-3067429,-3267643,-35536005]
[null,null,null,"Total",-338063,-62434,-218054,-317393,-530779,-126466,-180045,81484,33784,757710,200214,274794,-425248]
[null,null,"148","REVUNBL-G",4873335,4412634,4246981,0,3689297,3611778,3571396,3533977,3697655,4111496,4453688,4907937,45110174]
[null,null,null,"REVUNBL-GR",-4983146,-4873335,-4412634,-4246981,0,-3689297,-3611778,-3571396,-3533977,-3697655,-4111496,-4453688,-45185383]
[null,null,null,"Total",-109811,-460701,-165653,-4246981,3689297,-77519,-40382,-37419,163678,413841,342192,454249,-75209]
[null,null,"147","REVUNBL-G",null,null,null,3925542,0,0,0,0,0,0,0,0,3925542]
[null,null,null,"REVUNBL-GR",null,null,null,null,-3925542,0,0,0,0,0,0,0,-3925542]
[null,null,null,"Total",null,null,null,3925542,-3925542,0,0,0,0,0,0,0,0]
[null,null,"122","REVUNBL-G",null,null,null,null,10130,12930,11440,14270,19687,24585,28425,32072,153539]
[null,null,null,"REVUNBL-GR",null,null,null,null,null,-10130,-12930,-11440,-14270,-19687,-24585,-28425,-121467]
[null,null,null,"Total",null,null,null,null,10130,2800,-1490,2830,5417,4898,3840,3647,32072]
[null,null,"Total",null,-5593291,974971,-4626283,-4616899,-4577071,-379371,-469881,355323,1221055,5487752,6737214,2446684,-3039797]
[null,"Total",null,null,-10131502,2019886,-7950648,-8545911,-8393334,-734264,-1161752,1133352,1793654,10050387,10664409,5146583,-6109140]
["Total",null,null,null,-63046330,-1575509,10094117,-38784994,80773214,-12090382,69801573,3413468,-92609818,45652477,64340158,18778538,84746512]
["Page 2 of 4",null,null,null,null,null,null,null,null,null,null,"Run Date:  Jan 9, 2019"]
[]
[]
[null,"Unbilled Usage"]
[null,"WA Sch 1/2",null,null,{"$f":"E52+E54+E57+E65","v":-16807345},{"$f":"F52+F54+F57+F65","v":-11417924},-2538576,-21339210,-11882566,-6167987,22269076,-2879705,-26562728,10771561,32345083,12693423,{"$f":"SUM(E179:P179)","v":-21516898}]
[null,"WA Sch 11/12",null,null,{"$f":"E59+E62+E80+E83","v":-5056613},{"$f":"F59+F62+F80+F83","v":226900},-1492318,-3135024,-94436,-612520,5513065,-3427114,-5492340,4178114,5066221,-648853,{"$f":"SUM(E180:P180)","v":-4974918}]
[null,"WA Sch 21/22",null,null,{"$f":"E68+E70+E86+E89","v":-17335146},{"$f":"F68+F70+F86+F89","v":2932085},-3284636,-1903474,4768104,131589,11356739,-11474036,-10604470,11698081,8235200,-7362830,-12842794]
[null,"WA Sch 25",null,null,{"$f":"E73+E98","v":9694517},{"$f":"F73+F98","v":4244920},29856455,3968084,42504574,1641436,1095411,3752803,-8960868,5368369,-7500338,4713680,90379043]
[null,"WA Sch 30/31/32",null,null,{"$f":"E75+E77+E92+E95","v":329032},{"$f":"F75+F77+F92+F95","v":-115788},-137275,22402,930226,2217873,2033088,726896,-1530437,-1792052,-1310272,-1358868,14825]
[null,"WA St & Area Lights",null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0]
[null,"ID Sch 1",null,null,{"$f":"E8+E42","v":-11722489},{"$f":"F8+F42","v":-2719002},-1570599,-10014963,-7824354,-2880416,11972065,-4717778,-12365166,7726601,17477859,7202625,-9435617]
[null,"ID Sch 11/12",null,null,{"$f":"E11+E13+E24+E27","v":-3766804},{"$f":"F11+F13+F24+F27","v":542741},-973396,-2062269,-465416,-182527,3796924,-2538183,-3048269,1998332,3627245,379898,-2691724]
[null,"ID Sch 21/22",null,null,{"$f":"E15+E17+E30+E33","v":-7871323},{"$f":"F15+F17+F30+F33","v":2588201},-1752288,-1239782,952456,-119332,5492896,-5357730,-3908676,4171909,4495181,-2659528,-5208016]
[null,"ID Sch 25",null,null,{"$f":"E45","v":0},{"$f":"F45","v":0},0,5514472,59941218,-42101903,4033523,3991305,-4944438,1820643,-1970706,781869,27065983]
[null,"ID Sch 25P",null,null,{"$f":"E48","v":0},{"$f":"F48","v":0},0,0,0,35849850,2077648,24586102,-16180267,-10082439,-5939674,0,30311220]
[null,"ID Sch 31/32",null,null,{"$f":"E19+E21+E36+E39","v":-378657},{"$f":"F19+F21+F36+F39","v":122472},-62602,-49319,336742,867819,1322890,-382444,-805813,-257029,-850050,-109461,-245452]
[null,"ID St & Area Lights",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WA Sch 101/102",null,null,{"$f":"E150","v":-3627217},{"$f":"F150","v":792412},-2982167,-3042381,-2830192,-255260,-147302,130266,638100,3105368,4733169,1645863,{"$f":"SUM(E193:P193)","v":-1839341}]
[null,"WA Sch 111/112",null,null,{"$f":"E153+E156","v":-1398759},{"$f":"F153+F156","v":663173},-1183036,-889852,-931502,32961,-100104,142574,344478,1123980,1417730,3909408,{"$f":"SUM(E194:P194)","v":3131051}]
[null,"WA Sch 121/122",null,null,{"$f":"E159+E171","v":-119441},{"$f":"F159+F171","v":42521},-77373,-45834,-48353,46913,-2048,38418,41015,86853,43909,-3837630,-3831050]
[null,"WA Sch 131/132",null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0]
[null,"WA Sch 146",null,null,{"$f":"E162","v":-338063},{"$f":"F162","v":-62434},-218054,-317393,-530779,-126466,-180045,81484,33784,757710,200214,274794,-425248]
[null,"WA Special Contracts",null,null,{"$f":"E165+E168","v":-109811},{"$f":"F165+F168","v":-460701},-165653,-321439,-236245,-77519,-40382,-37419,163678,413841,342192,454249,-75209]
[null,"ID Sch 101",null,null,{"$f":"E103","v":-2065208},{"$f":"F103","v":706034},-1549850,-1360056,-1429424,-76625,-68421,17807,398413,1718275,2239030,702255,-767770]
[null,"ID Sch 111/112",null,null,{"$f":"E106","v":-720690},{"$f":"F106","v":282183},-435977,-383265,-400833,132773,-16719,87055,222895,455065,513823,-32152,-295842]
[null,"ID Sch 131/132",null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0]
[null,"ID Sch 146",null,null,{"$f":"E109","v":20327},{"$f":"F109","v":-589},-9667,30960,-35322,-22659,-52859,31568,-7202,157606,-109854,2690,4999]
[null,"ID Special Contracts",null,null,{"$f":"E112","v":5119},{"$f":"F112","v":-22533},80,12905,1932,-20687,7398,-5133,1291,17709,-3923,10339,4497]
[null,"OR Sch 410",null,null,{"$f":"E116","v":-1345291},{"$f":"F116","v":277719},-1099825,-1168858,-1060858,-222971,-100023,152441,24920,1140632,1076555,1482994,-842565]
[null,"OR Sch 420",null,null,{"$f":"E119","v":-617701},{"$f":"F119","v":128052},-596133,-569127,-566387,-58845,-31430,147656,208,579266,419206,749866,-415369]
[null,"OR Sch 424",null,null,{"$f":"E122","v":-77264},{"$f":"F122","v":34545},-77671,-27515,-48962,13728,1060,45203,-12773,99860,-18964,34230,-34523]
[null,"OR Sch 440",null,null,{"$f":"E125","v":55060},{"$f":"F125","v":-22614},-18197,-55261,-36759,27202,3137,108976,42154,27469,-85481,45782,91468]
[null,"OR Sch 444",null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0]
[null,"OR Sch 456",null,null,{"$f":"E131","v":154589},{"$f":"F131","v":-324830},350547,-291857,-205722,-88494,-357156,161248,-75929,347912,-68060,-204135,-601887]
[null,"OR Special Contracts",null,null,{"$f":"E128+E134+E137+E140+E143+E146","v":52848},{"$f":"F128+F134+F137+F140+F143+F146","v":-13052},112328,-116938,-33928,-38315,-76858,31208,-21378,18841,-35137,-91970,-212351]
[]
[null,null,null,null,{"$f":"SUM(E179:E210)","v":-63046330},{"$f":"SUM(F179:F210)","v":-1575509},10094117,-38784994,80773214,-12090382,69801573,3413468,-92609818,45652477,64340158,18778538,84746512]

{"sheet":"Meters","index":3,"n_rows":129,"n_cols":16,"rows_kept":129,"cut":false,"hidden":false,"merged":[[91,0,91,2],[3,0,3,2],[5,0,53,0],[5,1,26,1],[27,1,29,1],[30,1,52,1],[53,1,53,2],[54,1,62,1],[54,0,90,0],[63,1,75,1],[76,1,89,1],[90,1,90,2]]}
[null,null,null,null,null,null,"Meters Report 12 Month-Ended",null,null,null,"Data Source: Financial Reporting"]
[null,null,null,null,null,null,null,null,null,null,"Data Updated Daily"]
[]
["Meter Qty",null,null,"201801","201802","201803","201804","201805","201806","201807","201808","201809","201810","201811","201812","Total"]
["Service","State Code"," Rate Schedule"]
["ED","ID","0001",107438,107386,107490,107453,107486,107433,107732,108005,108271,108602,108888,108980,1295164]
[null,null,"0011",16054,16150,16169,16156,16151,16206,16194,16186,16165,16338,16267,16244,194280]
[null,null,"0012",5385,5376,5386,5386,5397,5384,5398,5436,5442,5500,5525,5505,65120]
[null,null,"0021",1091,1088,1089,1085,1092,1087,1081,1085,1072,1084,1068,1059,12981]
[null,null,"0022",16,18,18,18,18,18,18,17,19,17,19,18,214]
[null,null,"0025",12,12,10,12,2,12,12,12,12,12,12,12,132]
[null,null,"0031",753,765,755,766,764,766,764,764,762,792,759,752,9162]
[null,null,"0032",656,656,657,657,660,663,656,661,655,667,662,658,7908]
[null,null,"0041",2,2,2,2,2,2,2,2,2,2,2,2,24]
[null,null,"0042",132,134,134,134,135,137,137,137,137,144,135,138,1634]
[null,null,"0044",-23,13,13,13,13,13,13,13,15,14,11,14,122]
[null,null,"0045",3,5,5,5,5,5,5,5,5,7,5,5,60]
[null,null,"0046",8,50,13,13,13,13,13,13,14,14,14,13,191]
[null,null,"0047",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0048",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0049",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0058",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0095",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0099",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"025B",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"025P",1,1,1,1,0,1,1,1,1,1,1,1,11]
[null,null,"Total",131528,131656,131742,131701,131738,131740,132026,132337,132572,133194,133368,133401,1587003]
[null,"MT","0001",12,12,12,12,12,12,12,12,12,11,12,11,142]
[null,null,"0011",19,19,18,18,18,18,18,18,18,18,18,18,218]
[null,null,"Total",31,31,30,30,30,30,30,30,30,29,30,29,360]
[null,"WA","0001",214784,213790,215639,214565,214700,214425,215008,215250,213728,217990,216566,216760,2583205]
[null,null,"0002",414,408,406,406,399,404,400,398,394,398,377,366,4770]
[null,null,"0011",22901,22712,22750,22562,22741,22732,22723,22870,22047,23411,22734,22730,272913]
[null,null,"0012",9566,9369,9436,9385,9435,9406,9565,9482,9398,9672,9573,9600,113887]
[null,null,"0021",1866,1856,1867,1842,1856,1853,1845,1857,1810,1891,1819,1857,22219]
[null,null,"0022",48,47,47,47,49,48,47,47,49,49,46,44,568]
[null,null,"0025",21,22,22,23,4,23,23,23,23,23,23,23,253]
[null,null,"0030",49,49,48,48,50,49,50,50,49,52,51,46,591]
[null,null,"0031",1245,1200,1195,1192,1203,1202,1200,1214,1181,1228,1189,1180,14429]
[null,null,"0032",1193,1212,1209,1179,1210,1196,1214,1209,1184,1225,1201,1194,14426]
[null,null,"0041",3,6,6,6,6,6,6,-5,7,5,5,5,56]
[null,null,"0042",354,342,349,350,349,349,352,354,347,354,350,357,4207]
[null,null,"0044",12,12,12,12,12,12,12,10,14,12,12,12,144]
[null,null,"0045",9,9,9,9,9,9,9,9,7,9,9,9,106]
[null,null,"0046",49,49,49,49,49,49,49,48,46,49,49,49,584]
[null,null,"0047",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0048",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0058",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0058A",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0095",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0099",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"025B",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",252514,251083,253044,251675,252072,251763,252503,252816,250284,256368,254004,254232,3032358]
[null,"Total",null,384073,382770,384816,383406,383840,383533,384559,385183,382886,389591,387402,387662,4619721]
["GD","ID","0101",81663,81746,81795,81891,81907,82005,82164,82408,82361,83068,83227,83374,987609]
[null,null,"0111",1452,1473,1480,1489,1501,1501,1498,1487,1494,1511,1497,1501,17884]
[null,null,"0112",2,2,2,2,2,2,2,2,2,2,2,2,24]
[null,null,"0146",6,6,6,6,6,6,6,6,6,6,6,6,72]
[null,null,"0147",1,1,1,1,1,1,1,1,1,1,1,1,12]
[null,null,"0158",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0159",1,1,1,1,1,1,1,1,1,1,1,1,12]
[null,null,"0199",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",83125,83229,83285,83390,83418,83516,83672,83905,83865,84589,84734,84885,1005613]
[null,"OR","0410",90112,90142,90337,90197,90101,89830,89683,89582,89455,90312,90598,91079,1081428]
[null,null,"0420",11824,11757,11787,11780,11735,11722,11674,11664,11525,11788,11752,11818,140826]
[null,null,"0424",83,84,81,87,84,84,82,84,84,85,86,86,1010]
[null,null,"0440",37,35,37,36,38,36,37,37,38,37,36,39,443]
[null,null,"0444",1,1,0,0,1,4,3,4,7,4,2,2,29]
[null,null,"0447B",2,1,1,1,1,0,1,1,1,1,1,1,12]
[null,null,"0447R",1,1,1,1,1,1,1,1,1,1,1,1,12]
[null,null,"0456",38,38,38,38,38,38,38,38,38,38,38,34,452]
[null,null,"0460",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0499",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"447B",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0447M",null,1,1,1,1,1,1,1,1,1,1,1,11]
[null,null,"Total",102098,102060,102283,102141,102000,101716,101520,101412,101150,102267,102515,103061,1224223]
[null,"WA","0101",160426,160194,161042,160754,161195,161073,161417,161730,160225,164438,163219,163683,1939396]
[null,null,"0102",185,184,186,181,176,174,171,170,170,168,167,167,2099]
[null,null,"0111",2999,3013,3073,3062,3042,3065,3054,3045,2975,3121,3054,3716,37219]
[null,null,"0112",1,1,1,1,1,1,1,1,1,1,1,1,12]
[null,null,"0121",22,22,22,22,22,22,22,23,19,24,22,-608,-366]
[null,null,"0122",1,1,1,1,1,1,1,1,1,1,1,1,12]
[null,null,"0132",2,2,2,2,2,2,2,2,2,2,2,2,24]
[null,null,"0146",41,41,41,41,41,41,41,41,41,38,40,39,486]
[null,null,"0147",3,2,3,3,3,2,3,3,3,3,3,3,34]
[null,null,"0148",5,5,5,5,5,5,5,5,5,5,5,5,60]
[null,null,"0158",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0158A",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"0199",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",163685,163465,164376,164072,164488,164386,164717,165021,163442,167801,166514,167009,1978976]
[null,"Total",null,348908,348754,349944,349603,349906,349618,349909,350338,348457,354657,353763,354955,4208812]
["Total",null,null,732981,731524,734760,733009,733746,733151,734468,735521,731343,744248,741165,742617,8828533]
["Page 3 of 4",null,null,null,null,null,null,null,null,null,"Run Date:  Jan 8, 2019"]
[]
[]
[]
[null,"Billed Customers"]
[null,"WA Sch 1/2",null,{"$f":"D31+D32","v":215198},{"$f":"E31+E32","v":214198},216045,214971,215099,214829,215408,215648,214122,218388,216943,217126,{"$f":"SUM(D98:O98)","v":2587975}]
[null,"WA Sch 11/12",null,{"$f":"D33+D34","v":32467},{"$f":"E33+E34","v":32081},32186,31947,32176,32138,32288,32352,31445,33083,32307,32330,{"$f":"SUM(D99:O99)","v":386800}]
[null,"WA Sch 21/22",null,{"$f":"D35+D36","v":1914},{"$f":"E35+E36","v":1903},1914,1889,1905,1901,1892,1904,1859,1940,1865,1901,22787]
[null,"WA Sch 25",null,{"$f":"D37+D52","v":21},{"$f":"E37+E52","v":22},22,23,4,23,23,23,23,23,23,23,253]
[null,"WA Sch 30/31/32",null,{"$f":"D38+D39+D40","v":2487},{"$f":"E38+E39+E40","v":2461},2452,2419,2463,2447,2464,2473,2414,2505,2441,2420,29446]
[null,"WA St & Area Lights",null,{"$f":"SUM(D41:D47)","v":427},{"$f":"SUM(E41:E47)","v":418},425,426,425,425,428,416,421,429,425,432,5097]
[null,"ID Sch 1",null,{"$f":"D6+D28","v":107450},{"$f":"E6+E28","v":107398},107502,107465,107498,107445,107744,108017,108283,108613,108900,108991,{"$f":"SUM(D104:O104)","v":1295306}]
[null,"ID Sch 11/12",null,{"$f":"D7+D8+D29","v":21458},{"$f":"E7+E8+E29","v":21545},21573,21560,21566,21608,21610,21640,21625,21856,21810,21767,{"$f":"SUM(D105:O105)","v":259618}]
[null,"ID Sch 21/22",null,{"$f":"D9+D10","v":1107},{"$f":"E9+E10","v":1106},1107,1103,1110,1105,1099,1102,1091,1101,1087,1077,13195]
[null,"ID Sch 25",null,{"$f":"D11+D25","v":12},{"$f":"E11+E25","v":12},10,12,2,12,12,12,12,12,12,12,132]
[null,"ID Sch 25P",null,{"$f":"D26","v":1},{"$f":"E26","v":1},1,1,0,1,1,1,1,1,1,1,11]
[null,"ID Sch 31/32",null,{"$f":"D12+D13","v":1409},{"$f":"E12+E13","v":1421},1412,1423,1424,1429,1420,1425,1417,1459,1421,1410,17070]
[null,"ID St & Area Lights",null,{"$f":"SUM(D14:D21)","v":122},{"$f":"SUM(E14:E21)","v":204},167,167,168,170,170,170,173,181,167,172,2031]
[]
[null,"WA Sch 101/102",null,{"$f":"D77+D78","v":160611},{"$f":"E77+E78","v":160378},161228,160935,161371,161247,161588,161900,160395,164606,163386,163850,{"$f":"SUM(D112:O112)","v":1941495}]
[null,"WA Sch 111/112",null,{"$f":"D79+D80","v":3000},{"$f":"E79+E80","v":3014},3074,3063,3043,3066,3055,3046,2976,3122,3055,3717,{"$f":"SUM(D113:O113)","v":37231}]
[null,"WA Sch 121/122",null,{"$f":"D81+D82","v":23},{"$f":"E81+E82","v":23},23,23,23,23,23,24,20,25,23,-607,-354]
[null,"WA Sch 131/132",null,{"$f":"D83","v":2},{"$f":"E83","v":2},2,2,2,2,2,2,2,2,2,2,24]
[null,"WA Sch 146",null,{"$f":"D84","v":41},{"$f":"E84","v":41},41,41,41,41,41,41,41,38,40,39,486]
[null,"WA Special Contracts",null,{"$f":"D85+D86","v":8},{"$f":"E85+E86","v":7},8,8,8,7,8,8,8,8,8,8,94]
[null,"ID Sch 101",null,{"$f":"D55","v":81663},{"$f":"E55","v":81746},81795,81891,81907,82005,82164,82408,82361,83068,83227,83374,987609]
[null,"ID Sch 111/112",null,{"$f":"D56+D57","v":1454},{"$f":"E56+E57","v":1475},1482,1491,1503,1503,1500,1489,1496,1513,1499,1503,17908]
[null,"ID Sch 131/132",null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0]
[null,"ID Sch 146",null,{"$f":"D58","v":6},{"$f":"E58","v":6},6,6,6,6,6,6,6,6,6,6,72]
[null,"ID Special Contracts",null,{"$f":"D59+D61","v":2},{"$f":"E59+E61","v":2},2,2,2,2,2,2,2,2,2,2,24]
[null,"OR Sch 410",null,{"$f":"D64","v":90112},{"$f":"E64","v":90142},90337,90197,90101,89830,89683,89582,89455,90312,90598,91079,1081428]
[null,"OR Sch 420",null,{"$f":"D65","v":11824},11757,11787,11780,11735,11722,11674,11664,11525,11788,11752,11818,140826]
[null,"OR Sch 424",null,83,84,81,87,84,84,82,84,84,85,86,86,1010]
[null,"OR Sch 440",null,37,35,37,36,38,36,37,37,38,37,36,39,443]
[null,"OR Sch 444",null,1,1,0,0,1,4,3,4,7,4,2,2,29]
[null,"OR Sch 456",null,{"$f":"D71","v":38},{"$f":"E71","v":38},38,38,38,38,38,38,38,38,38,34,452]
[null,"OR Special Contracts",null,{"$f":"D69+D70+D74+D75","v":3},{"$f":"E69+E70+E74+E75","v":3},3,3,3,2,3,3,3,3,3,3,35]

{"sheet":"WA Sch 25","index":4,"n_rows":115,"n_cols":19,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
["Washington Schedule 25 Billing Determinants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st",{"$f":"Q2","v":500000},{"$f":"R2","v":6000000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-mo Ended",500000,6000000,99999999]
["KWHs",null,"Acct No.","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total","kwhs/mo","kwhs/mo","kwhs/mo"]
[1,null,null,5417357.4000000004,5209482.5999999996,5598083.4000000004,5938930.2000000002,6179069.4000000004,5771215.7999999998,6205584,6286131.5999999996,5214997.2,6027205.7999999998,4774253.4000000004,6083616,{"$f":"SUM(D4:O4)","v":68705926.799999997},{"$f":"Q$2*12-SUMPRODUCT(--($D4:$O4<=Q$2),Q$2-$D4:$O4)","v":6000000},{"$f":"R$2*12-SUM($Q4:Q4)-SUMPRODUCT(--($D4:$O4<=R$2),R$2-$D4:$O4)","v":61924320},{"$f":"S$2*12-SUM($Q4:R4)-SUMPRODUCT(--($D4:$O4<=S$2),S$2-$D4:$O4)","v":781606.79999995232}]
[22,null,null,606597,661977.19999999995,727160,697581,691017.6,762333.6,723049.6,817499.2,511733.6,638428,649174.4,720994.4,8207545.6000000006,{"$f":"Q$2*12-SUMPRODUCT(--($D5:$O5<=Q$2),Q$2-$D5:$O5)","v":6000000},{"$f":"R$2*12-SUM($Q5:Q5)-SUMPRODUCT(--($D5:$O5<=R$2),R$2-$D5:$O5)","v":2207545.6000000015},{"$f":"S$2*12-SUM($Q5:R5)-SUMPRODUCT(--($D5:$O5<=S$2),S$2-$D5:$O5)","v":0}]
[23,null,null,979473.6,895377,951957.3,876397.2,896023.8,891303,781783.8,831364.8,779045.4,873927.6,836098.2,812217,10404968.699999999,6000000,{"$f":"R$2*12-SUM($Q6:Q6)-SUMPRODUCT(--($D6:$O6<=R$2),R$2-$D6:$O6)","v":4404968.6999999955},{"$f":"S$2*12-SUM($Q6:R6)-SUMPRODUCT(--($D6:$O6<=S$2),S$2-$D6:$O6)","v":0}]
[2,null,null,3098709.6,2900940,3192966,3000358.2,2990820,2914699.2,2818183.2,2977010.4,2712145.8,2877663.6,2753625,1593639.598,33830760.597999997,{"$f":"Q$2*12-SUMPRODUCT(--($D7:$O7<=Q$2),Q$2-$D7:$O7)","v":6000000},{"$f":"R$2*12-SUM($Q7:Q7)-SUMPRODUCT(--($D7:$O7<=R$2),R$2-$D7:$O7)","v":27830760.597999997},{"$f":"S$2*12-SUM($Q7:R7)-SUMPRODUCT(--($D7:$O7<=S$2),S$2-$D7:$O7)","v":0}]
[3,null,null,1451406.6,1330051.8,1413395.2,1259812.3999999999,1296068.2,1267047.6000000001,1254391.6000000001,1297139.2,1191800.3999999999,1372032.2,1325175.6000000001,1396154.9,15854475.699999999,6000000,{"$f":"R$2*12-SUM($Q8:Q8)-SUMPRODUCT(--($D8:$O8<=R$2),R$2-$D8:$O8)","v":9854475.700000003},{"$f":"S$2*12-SUM($Q8:R8)-SUMPRODUCT(--($D8:$O8<=S$2),S$2-$D8:$O8)","v":0}]
[4,null,null,1294328.7,1157305.8,1248464.7,1205773.8,1278664.8,1238120.1000000001,1324371.3,1312516.8,1250367.3,1238766.8999999999,1209572.7,1305220.344,15063473.244000003,6000000,{"$f":"R$2*12-SUM($Q9:Q9)-SUMPRODUCT(--($D9:$O9<=R$2),R$2-$D9:$O9)","v":9063473.2440000027},{"$f":"S$2*12-SUM($Q9:R9)-SUMPRODUCT(--($D9:$O9<=S$2),S$2-$D9:$O9)","v":0}]
[5,null,null,1680174.3,1550971.8,1669355.1,1622050.5,1966864.2,1912079.4,2179709.7000000002,2106808.2000000002,1816311,1649123.7,1620303.3,1705474.05,21479225.25,6000000,{"$f":"R$2*12-SUM($Q10:Q10)-SUMPRODUCT(--($D10:$O10<=R$2),R$2-$D10:$O10)","v":15479225.249999993},{"$f":"S$2*12-SUM($Q10:R10)-SUMPRODUCT(--($D10:$O10<=S$2),S$2-$D10:$O10)","v":0}]
[6,null,null,2251093.6,2295039.6,2148288.7999999998,2103292.7999999998,1859382,1633699.2,1985695.6,2040340.4,2035250,2111894.4,2195715.2000000002,2199177.4,24858868.999999996,6000000,{"$f":"R$2*12-SUM($Q11:Q11)-SUMPRODUCT(--($D11:$O11<=R$2),R$2-$D11:$O11)","v":18858869},{"$f":"S$2*12-SUM($Q11:R11)-SUMPRODUCT(--($D11:$O11<=S$2),S$2-$D11:$O11)","v":0}]
[7,null,null,1342430.6,1273123.6000000001,1374676.8,1291710,1411495.4,1389838.8,1540082.6,1508025.4,1332346.3999999999,1340910.2,1106404.6000000001,1156736.7,16067781.1,6000000,{"$f":"R$2*12-SUM($Q12:Q12)-SUMPRODUCT(--($D12:$O12<=R$2),R$2-$D12:$O12)","v":10067781.100000001},{"$f":"S$2*12-SUM($Q12:R12)-SUMPRODUCT(--($D12:$O12<=S$2),S$2-$D12:$O12)","v":0}]
[8,null,null,1108779,1009331.4,1067136,1043343,1082596.2,1052801.3999999999,1056594,1131643.8,962224.2,1076833.8,959767.2,904652.7,12455702.699999999,6000000,{"$f":"R$2*12-SUM($Q13:Q13)-SUMPRODUCT(--($D13:$O13<=R$2),R$2-$D13:$O13)","v":6455702.700000003},{"$f":"S$2*12-SUM($Q13:R13)-SUMPRODUCT(--($D13:$O13<=S$2),S$2-$D13:$O13)","v":0}]
[9,null,null,42113570,38726690,42012008,40858220,39613368,39658628,40571988,41162272,38387778,41469272,39553724,41299864,485427382,6000000,{"$f":"R$2*12-SUM($Q14:Q14)-SUMPRODUCT(--($D14:$O14<=R$2),R$2-$D14:$O14)","v":66000000},{"$f":"S$2*12-SUM($Q14:R14)-SUMPRODUCT(--($D14:$O14<=S$2),S$2-$D14:$O14)","v":413427382}]
[10,null,null,5475880.2000000002,3225600,5302936.8,5139876,5546520,4880064,4436115.5999999996,5475225,4745651.4000000004,5373593.4000000004,4515264.5999999996,4882489.5,58999216.5,6000000,{"$f":"R$2*12-SUM($Q15:Q15)-SUMPRODUCT(--($D15:$O15<=R$2),R$2-$D15:$O15)","v":52999216.5},{"$f":"S$2*12-SUM($Q15:R15)-SUMPRODUCT(--($D15:$O15<=S$2),S$2-$D15:$O15)","v":0}]
[11,null,null,2675148,4832542.4000000004,5366177.5999999996,5075285.5999999996,5759633.5999999996,4983580,4542300,5232987.2,5027002.4009999996,5821580.7999999998,5324020.8,5382109.5999999996,60022368.001000002,6000000,{"$f":"R$2*12-SUM($Q16:Q16)-SUMPRODUCT(--($D16:$O16<=R$2),R$2-$D16:$O16)","v":54022368.001000002},{"$f":"S$2*12-SUM($Q16:R16)-SUMPRODUCT(--($D16:$O16<=S$2),S$2-$D16:$O16)","v":0}]
[12,null,null,3200689.8,2917420.8,3190861.8,3189855.9,4044789,3911493.6,4551246,4441298.4000000004,3624860.4,3239193.3,3056115.3,3093191.85,42461016.149999991,6000000,{"$f":"R$2*12-SUM($Q17:Q17)-SUMPRODUCT(--($D17:$O17<=R$2),R$2-$D17:$O17)","v":36461016.149999999},{"$f":"S$2*12-SUM($Q17:R17)-SUMPRODUCT(--($D17:$O17<=S$2),S$2-$D17:$O17)","v":0}]
[13,null,null,911570.1,817296.9,882348.6,881155.8,1073816.1000000001,1046600.1,1202604.8999999999,1199814,978219.9,934644.9,858442.2,887575.5,11674089,6000000,{"$f":"R$2*12-SUM($Q18:Q18)-SUMPRODUCT(--($D18:$O18<=R$2),R$2-$D18:$O18)","v":5674089},{"$f":"S$2*12-SUM($Q18:R18)-SUMPRODUCT(--($D18:$O18<=S$2),S$2-$D18:$O18)","v":0}]
[14,null,null,889757.4,844967.4,962325,864949.2,926184,881078.4,904692,991965,957684.6,1042830.6,790020.6,875425.8,10931880,6000000,{"$f":"R$2*12-SUM($Q19:Q19)-SUMPRODUCT(--($D19:$O19<=R$2),R$2-$D19:$O19)","v":4931880},{"$f":"S$2*12-SUM($Q19:R19)-SUMPRODUCT(--($D19:$O19<=S$2),S$2-$D19:$O19)","v":0}]
[15,null,null,1270193.3999999999,1112622,1160409.6000000001,1219999.2,1452465,1443086.4,1530123,1495053,1277089.8,1209801.6000000001,1110093.6000000001,1091279.7009999999,15372216.300999999,6000000,{"$f":"R$2*12-SUM($Q20:Q20)-SUMPRODUCT(--($D20:$O20<=R$2),R$2-$D20:$O20)","v":9372216.300999999},{"$f":"S$2*12-SUM($Q20:R20)-SUMPRODUCT(--($D20:$O20<=S$2),S$2-$D20:$O20)","v":0}]
[16,null,null,2358092.7999999998,2190658.4,2360405.6,2160110.4,1789183.2,2045484,1923790.4,1989926.4,1954489.6,2159164,2107380.7999999998,2255610,25294295.600000001,6000000,{"$f":"R$2*12-SUM($Q21:Q21)-SUMPRODUCT(--($D21:$O21<=R$2),R$2-$D21:$O21)","v":19294295.599999994},{"$f":"S$2*12-SUM($Q21:R21)-SUMPRODUCT(--($D21:$O21<=S$2),S$2-$D21:$O21)","v":0}]
[17,null,null,2503933.6,2509035.2000000002,2568546.4,2359705.6000000001,2259538.4,2136456,2168320,2295686.4,2237127.2000000002,2436683.2000000002,2370692.7999999998,2555655.2000000002,28401380,6000000,{"$f":"R$2*12-SUM($Q22:Q22)-SUMPRODUCT(--($D22:$O22<=R$2),R$2-$D22:$O22)","v":22401380},{"$f":"S$2*12-SUM($Q22:R22)-SUMPRODUCT(--($D22:$O22<=S$2),S$2-$D22:$O22)","v":0}]
[18,null,null,4357473,3896860,3695622,3595240,4259323,4201313,5094661.29,5131098.29,4086204.3,3815254.08,3722507,3968524.87,49824080.829999991,6000000,{"$f":"R$2*12-SUM($Q23:Q23)-SUMPRODUCT(--($D23:$O23<=R$2),R$2-$D23:$O23)","v":43824080.829999998},{"$f":"S$2*12-SUM($Q23:R23)-SUMPRODUCT(--($D23:$O23<=S$2),S$2-$D23:$O23)","v":0}]
[19,null,null,3294921,2997090.6,3210345.6,3063408.6,2906194.2,2811337.2,2954351.4,2975448,2907105.6,3094039.2,3162175.8,3309637.8,36686055,6000000,{"$f":"R$2*12-SUM($Q24:Q24)-SUMPRODUCT(--($D24:$O24<=R$2),R$2-$D24:$O24)","v":30686055},{"$f":"S$2*12-SUM($Q24:R24)-SUMPRODUCT(--($D24:$O24<=S$2),S$2-$D24:$O24)","v":0}]
[20,null,null,2586936,2474712,2788048,2708744,2555544,2409704,2499608,2613272,2564312,2750072,2713584,2854344.4240000001,31518880.423999999,6000000,{"$f":"R$2*12-SUM($Q25:Q25)-SUMPRODUCT(--($D25:$O25<=R$2),R$2-$D25:$O25)","v":25518880.424000002},{"$f":"S$2*12-SUM($Q25:R25)-SUMPRODUCT(--($D25:$O25<=S$2),S$2-$D25:$O25)","v":0}]
[21,null,null,2369852.7999999998,2230491.2000000002,2259040,2340637.6,2228816.7999999998,2189023.2000000002,3213347.2,3415423.2,2857607.2,2567745.6,2208488.7999999998,2141949.6,30022423.199999999,6000000,{"$f":"R$2*12-SUM($Q26:Q26)-SUMPRODUCT(--($D26:$O26<=R$2),R$2-$D26:$O26)","v":24022423.199999996},{"$f":"S$2*12-SUM($Q26:R26)-SUMPRODUCT(--($D26:$O26<=S$2),S$2-$D26:$O26)","v":0}]
["Schedule 25 Total",null,null,{"$f":"SUM(D4:D26)","v":93238368.5},87059587.700000018,95150558.299999967,92496437,94067376.899999991,91430986,95462593.190000027,98727948.690000027,89411353.70099999,95120660.879999995,88922599.899999976,92475540.936999992,{"$f":"IF(ROUND(SUM(P4:P26),0)<>ROUND(SUM(D27:O27),0),#VALUE!,SUM(P4:P26))","v":1113564011.698},{"$f":"SUM(Q4:Q26)","v":138000000},{"$f":"SUM(R4:R26)","v":561355022.898},{"$f":"SUM(S4:S26)","v":414208988.79999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q27:S27)","v":1113564011.698}]
["Revenue Run Total",null,null,{"$f":"'Billed Usage'!D99","v":85895739.5},{"$f":"'Billed Usage'!E99","v":82389792.700000003},{"$f":"'Billed Usage'!F99","v":59452404.5},{"$f":"'Billed Usage'!G99","v":91719050},{"$f":"'Billed Usage'!H99","v":50375927.600000001},{"$f":"'Billed Usage'!I99","v":94067376.900000006},{"$f":"'Billed Usage'!J99","v":91430986},{"$f":"'Billed Usage'!K99","v":95462593.189999998},{"$f":"'Billed Usage'!L99","v":98727948.689999998},{"$f":"'Billed Usage'!M99","v":89411353.701000005},{"$f":"'Billed Usage'!N99","v":95120660.879999995},{"$f":"'Billed Usage'!O99","v":88922599.900000006},{"$f":"SUM(D29:O29)","v":1022976433.5610001}]
["Booked Unbilled Reversal",null,null,{"$f":"'Unbilled Usage '!E72+'Unbilled Usage '!E97","v":-2136242},{"$f":"'Unbilled Usage '!F72+'Unbilled Usage '!F97","v":-11830759},{"$f":"'Unbilled Usage '!G72+'Unbilled Usage '!G97","v":-16075679},{"$f":"'Unbilled Usage '!H72+'Unbilled Usage '!H97","v":-45932134},{"$f":"'Unbilled Usage '!I72+'Unbilled Usage '!I97","v":-49900218},{"$f":"'Unbilled Usage '!J72+'Unbilled Usage '!J97","v":-92404792},{"$f":"'Unbilled Usage '!K72+'Unbilled Usage '!K97","v":-94046228},{"$f":"'Unbilled Usage '!L72+'Unbilled Usage '!L97","v":-95141639},{"$f":"'Unbilled Usage '!M72+'Unbilled Usage '!M97","v":-98894442},{"$f":"'Unbilled Usage '!N72+'Unbilled Usage '!N97","v":-89933574},{"$f":"'Unbilled Usage '!O72+'Unbilled Usage '!O97","v":-95301943},{"$f":"'Unbilled Usage '!P72+'Unbilled Usage '!P97","v":-87801605},{"$f":"SUM(D30:O30)","v":-779399255}]
["Gross Booked Unbilled",null,null,{"$f":"'Unbilled Usage '!E71+'Unbilled Usage '!E96","v":11830759},{"$f":"'Unbilled Usage '!F71+'Unbilled Usage '!F96","v":16075679},{"$f":"'Unbilled Usage '!G71+'Unbilled Usage '!G96","v":45932134},{"$f":"'Unbilled Usage '!H71+'Unbilled Usage '!H96","v":49900218},{"$f":"'Unbilled Usage '!I71+'Unbilled Usage '!I96","v":92404792},{"$f":"'Unbilled Usage '!J71+'Unbilled Usage '!J96","v":94046228},{"$f":"'Unbilled Usage '!K71+'Unbilled Usage '!K96","v":95141639},{"$f":"'Unbilled Usage '!L71+'Unbilled Usage '!L96","v":98894442},{"$f":"'Unbilled Usage '!M71+'Unbilled Usage '!M96","v":89933574},{"$f":"'Unbilled Usage '!N71+'Unbilled Usage '!N96","v":95301943},{"$f":"'Unbilled Usage '!O71+'Unbilled Usage '!O96","v":87801605},{"$f":"'Unbilled Usage '!P71+'Unbilled Usage '!P96","v":92515285},{"$f":"SUM(D31:O31)","v":869778298}]
["Gross Unbilled True-up",null,null,0,424875,6266574,3075877,4262752,-15075,2921121,2433674,2077947,2418885,3721162,2560423,30148215]
["Unbilled Reversal True-up",null,null,-2351888,{"$f":"-D32","v":0},{"$f":"-E32","v":-424875},-6266574,-3075877,-4262752,15075,-2921121,-2433674,-2077947,-2418885,-3721162,-29939680]
["Adj Revenue Runs, Sch 25",null,null,{"$f":"SUM(D29:D33)","v":93238368.5},87059587.700000003,95150558.5,92496437,94067376.599999994,91430985.900000006,95462593,98727949.189999998,89411353.689999998,95120660.701000005,88922599.879999995,92475540.900000006,{"$f":"IF(ROUND(SUM(P29:P33),0)<>ROUND(SUM(D34:O34),0),#VALUE!,SUM(P29:P33))","v":1113564011.5610001}]
[null,null,null,{"$f":"D34-D27","v":0},0,0.20000003278255463,0,-0.29999999701976776,-9.9999994039535522E-2,-0.1900000274181366,0.49999997019767761,-1.0999992489814758E-2,-0.17899999022483826,-1.9999980926513672E-2,-3.6999985575675964E-2,-0.13699984550476074]
[]
[]
["KVA",null,null,{"$f":"D$3","v":"2018-01-01"},{"$f":"E$3","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total","Peak","Month"]
[1,null,null,9397.4339999999993,10808.555,10876.92,12189.222,10398.216,11271.489,10980.262000000001,11527.986000000001,10716.938,11924.82,10440.25,10616.861999999999,{"$f":"SUM(D39:O39)","v":131148.954},{"$f":"MAX(D39:O39)","v":12189.222},{"$f":"INDEX($D$38:$O$38,MATCH(Q39,$D39:$O39,0))","v":"2018-04-01"}]
[22,null,null,2039,2084,2418.837,2431.6640000000002,2296.9009999999998,2265.1979999999999,2143.4180000000001,2308.64,2129.444,2274.5100000000002,2130.739,2258.7649999999999,{"$f":"SUM(D40:O40)","v":26781.116000000002},{"$f":"MAX(D40:O40)","v":2431.6640000000002},{"$f":"INDEX($D$38:$O$38,MATCH(Q40,$D40:$O40,0))","v":"2018-04-01"}]
[23,null,null,4001.76,3968.2510000000002,3931.9270000000001,3862.1370000000002,3778.404,3829.9029999999998,3654.6179999999999,3595.9949999999999,3626.6219999999998,3622.5039999999999,3699.8539999999998,3744.723,45316.697999999997,4001.76,"2018-01-01"]
[2,null,null,5106.8680000000004,5228.8360000000002,5152.5969999999998,5015.616,4996.5810000000001,4970.7349999999997,4928.08,5016.8540000000003,5010.1260000000002,5221.1120000000001,5144.9229999999998,5190.3100000000004,{"$f":"SUM(D42:O42)","v":60982.638000000006},{"$f":"MAX(D42:O42)","v":5228.8360000000002},{"$f":"INDEX($D$38:$O$38,MATCH(Q42,$D42:$O42,0))","v":"2018-02-01"}]
[3,null,null,3044.835,3165.7240000000002,2936.1570000000002,2832.7370000000001,2790.268,2642.027,2697.375,2738.0790000000002,2684.6880000000001,2751.567,2958.556,3120.7350000000001,34362.748,3165.7240000000002,"2018-02-01"]
[4,null,null,2633.598,2437.0320000000002,2551.9549999999999,2453.0300000000002,2354.556,2611.7449999999999,2612.4029999999998,2763.9859999999999,2602.4960000000001,2752.6959999999999,2553.4960000000001,2503.2179999999998,30830.210999999999,2763.9859999999999,"2018-08-01"]
[5,null,null,2779.067,2869.538,2721.9920000000002,3450.44,3858.0239999999999,3693.93,3911.6970000000001,3885,3581.145,3055.4209999999998,2832.3609999999999,2887.8719999999998,39526.487000000001,3911.6970000000001,"2018-07-01"]
[6,null,null,4475.3249999999998,4880.0200000000004,4434.5249999999996,4814.7790000000005,4723.3999999999996,4119.1229999999996,4821.9930000000004,5334.5519999999997,5154.96,4196.4179999999997,4699.3639999999996,4772.5309999999999,56426.990000000005,5334.5519999999997,"2018-08-01"]
[7,null,null,3061.67,3134.306,3167.087,3035.386,3408.92,3260.4760000000001,3649.7249999999999,3544.7089999999998,3110.4180000000001,3118.114,3034.5920000000001,2905.0309999999999,38430.434000000001,3649.7249999999999,"2018-07-01"]
[8,null,null,4179.9939999999997,4116.866,4122.7659999999996,4175.7380000000003,4152.0309999999999,4106.2939999999999,4239.0709999999999,4195.2430000000004,4110.0389999999998,4143.3459999999995,4199.8739999999998,4103.4840000000004,49844.745999999985,4239.0709999999999,"2018-07-01"]
[9,null,null,62256,62379,63189,61994.13,61517.53,59396.53,62813.1,61040.2,59942.23,61096.84,60588.02,60856.67,737069.25000000012,63189,"2018-03-01"]
[10,null,null,8442.4179999999997,8358.5110000000004,8105.56,8224.9040000000005,8483.3549999999996,8479.8610000000008,8624.3089999999993,8557.473,9557.9490000000005,8207.0059999999994,8147.16,8210.1049999999996,101398.61100000002,9557.9490000000005,"2018-09-01"]
[11,null,null,8657.7160000000003,8652.44,8902.7880000000005,9184,9377.5310000000009,8867.607,8953.0669999999991,8889.2520000000004,8913.0679999999993,9166.2610000000004,9181.9779999999992,9106.7780000000002,107852.48600000002,9377.5310000000009,"2018-05-01"]
[12,null,null,5071.4459999999999,5121.7960000000003,5189.1419999999998,7026.4409999999998,7631.1180000000004,7475.982,8008.9009999999998,8512.1190000000006,7510.1090000000004,6467.3239999999996,5024.3389999999999,5040.6610000000001,78079.377999999997,8512.1190000000006,"2018-08-01"]
[13,null,null,1785.914,1777.6469999999999,1775.5619999999999,2368.0140000000001,2782.8029999999999,2718.5,2820.4270000000001,2869.4879999999998,2416.0839999999998,2158.5300000000002,2108.1869999999999,1774.4490000000001,27355.604999999996,2869.4879999999998,"2018-08-01"]
[14,null,null,6008.5889999999999,5809.049,6148.5940000000001,6208.0169999999998,6002.5249999999996,6222.2669999999998,6246.7430000000004,6290.1589999999997,5921.3220000000001,6413.4849999999997,5857.6760000000004,6328.8339999999998,73457.260000000009,6413.4849999999997,"2018-10-01"]
[15,null,null,3065.39,2963.9740000000002,2942.471,3177.0439999999999,3683.0909999999999,3760.2930000000001,3950.1979999999999,3875.2510000000002,3607.348,3124.8110000000001,2862.7240000000002,2867.9450000000002,39880.54,3950.1979999999999,"2018-07-01"]
[16,null,null,4777.3739999999998,4899.0110000000004,4820.9589999999998,4753.4470000000001,4477.8860000000004,4414.1220000000003,4523.0389999999998,4447.9089999999997,4598.1149999999998,4784.4449999999997,4793.2470000000003,4869.4759999999997,56159.030000000006,4899.0110000000004,"2018-02-01"]
[17,null,null,4509.5410000000002,4640.6400000000003,4637.1379999999999,4368.6319999999996,3971.7069999999999,3937.0030000000002,3983.5650000000001,4133.5439999999999,4257.915,4457.1499999999996,4390.9139999999998,4512.5990000000002,51800.347999999998,4640.6400000000003,"2018-02-01"]
[18,null,null,8308,7585,7410,9091.2000000000007,9326.83,9601.17,10739.17,10982.51,9616.0300000000007,7396.07,7264.42,7321.84,104642.23999999998,10982.51,"2018-08-01"]
[19,null,null,5683.2809999999999,5615.9319999999998,5617.817,5574.0569999999998,5024.5339999999997,4956.9750000000004,4832.4830000000002,5151.4189999999999,5185.6850000000004,5362.3459999999995,5780.5309999999999,5915.085,64700.144999999997,5915.085,"2018-12-01"]
[20,null,null,4817.3819999999996,5010.6570000000002,5289.2520000000004,5335.1059999999998,4795.3310000000001,4586.6450000000004,4694.7389999999996,5016.1980000000003,4987.9470000000001,5059.4920000000002,5305.9480000000003,5437.4110000000001,60336.108,5437.4110000000001,"2018-12-01"]
[21,null,null,4338.6229999999996,4320.7179999999998,4136.3190000000004,5872.9449999999997,5696.32,5612.3180000000002,6844.5559999999996,7163.116,6990.2089999999998,5036.2150000000001,4252.4620000000004,4379.93,64643.731000000007,7163.116,"2018-08-01"]
["Schedule 25 Total",null,null,{"$f":"SUM(D39:D61)","v":168441.22500000001},169827.503,170479.36500000002,177438.68600000002,175527.86199999996,172800.19300000003,180672.93900000001,181839.68200000003,176230.88699999996,171790.48299999995,167251.61499999999,168725.31399999995,{"$f":"IF(ROUND(SUM(P39:P61),0)<>ROUND(SUM(D62:O62),0),#VALUE!,SUM(P39:P61))","v":2081025.7540000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$2","v":"12-mo Ended"}]
["KVA in excess of 3,000",null,null,{"$f":"D$3","v":"2018-01-01"},{"$f":"E$3","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total"]
[1,{"$f":"B4","v":0},0,{"$f":"IF(D39>3000,D39-3000,0)","v":6397.4339999999993},{"$f":"IF(E39>3000,E39-3000,0)","v":7808.5550000000003},{"$f":"IF(F39>3000,F39-3000,0)","v":7876.92},{"$f":"MAX(0,G39-3000)","v":9189.2219999999998},7398.2160000000003,8271.4889999999996,7980.2620000000006,8527.9860000000008,7716.9380000000001,8924.82,7440.25,7616.8619999999992,{"$f":"SUM(D66:O66)","v":95148.953999999998}]
[22,0,0,{"$f":"IF(D40>3000,D40-3000,0)","v":0},0,0,{"$f":"MAX(0,G40-3000)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D67:O67)","v":0}]
[23,0,0,{"$f":"IF(D41>3000,D41-3000,0)","v":1001.7600000000002},968.2510000000002,931.92700000000013,{"$f":"MAX(0,G41-3000)","v":862.13700000000017},778.404,829.90299999999979,654.61799999999994,595.99499999999989,626.62199999999984,622.50399999999991,699.85399999999981,744.72299999999996,9316.6980000000021]
[2,{"$f":"B7","v":0},0,{"$f":"IF(D42>3000,D42-3000,0)","v":2106.8680000000004},2228.8360000000002,2152.5969999999998,{"$f":"MAX(0,G42-3000)","v":2015.616},1996.5810000000001,1970.7349999999997,1928.08,2016.8540000000003,2010.1260000000002,2221.1120000000001,2144.9229999999998,2190.3100000000004,24982.638000000003]
[3,0,0,44.835000000000036,165.72400000000016,0,{"$f":"MAX(0,G43-3000)","v":0},0,0,0,0,0,0,0,120.73500000000013,331.29400000000032]
[4,0,0,0,0,0,{"$f":"MAX(0,G44-3000)","v":0},0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,{"$f":"MAX(0,G45-3000)","v":450.44000000000005},858.02399999999989,693.92999999999984,911.69700000000012,885,581.14499999999998,55.420999999999822,0,0,4435.6569999999992]
[6,0,0,1475.3249999999998,1880.0200000000004,1434.5249999999996,{"$f":"MAX(0,G46-3000)","v":1814.7790000000005},1723.3999999999996,1119.1229999999996,1821.9930000000004,2334.5519999999997,2154.96,1196.4179999999997,1699.3639999999996,1772.5309999999999,20426.990000000002]
[7,0,0,61.670000000000073,134.30600000000004,167.08699999999999,{"$f":"MAX(0,G47-3000)","v":35.385999999999967},408.92000000000007,260.47600000000011,649.72499999999991,544.70899999999983,110.41800000000012,118.11400000000003,34.592000000000098,0,2525.4030000000002]
[8,0,0,1179.9939999999997,1116.866,1122.7659999999996,{"$f":"MAX(0,G48-3000)","v":1175.7380000000003},1152.0309999999999,1106.2939999999999,1239.0709999999999,1195.2430000000004,1110.0389999999998,1143.3459999999995,1199.8739999999998,1103.4840000000004,13844.746000000001]
[9,0,0,{"$f":"MAX(0,D49-3000)","v":59256},59379,60189,{"$f":"MAX(0,G49-3000)","v":58994.13},58517.53,56396.53,59813.1,58040.2,56942.23,58096.84,57588.02,57856.67,701069.25000000012]
[10,0,0,{"$f":"IF(D50>3000,D50-3000,0)","v":5442.4179999999997},5358.5110000000004,5105.5600000000004,{"$f":"MAX(0,G50-3000)","v":5224.9040000000005},5483.3549999999996,5479.8610000000008,5624.3089999999993,5557.473,6557.9490000000005,5207.0059999999994,5147.16,5210.1049999999996,65398.611000000004]
[11,0,0,5657.7160000000003,5652.4400000000005,5902.7880000000005,{"$f":"MAX(0,G51-3000)","v":6184},6377.5310000000009,5867.607,5953.0669999999991,5889.2520000000004,5913.0679999999993,6166.2610000000004,6181.9779999999992,6106.7780000000002,71852.486000000004]
[12,0,0,2071.4459999999999,2121.7960000000003,2189.1419999999998,{"$f":"MAX(0,G52-3000)","v":4026.4409999999998},4631.1180000000004,4475.982,5008.9009999999998,5512.1190000000006,4510.1090000000004,3467.3239999999996,2024.3389999999999,2040.6610000000001,42079.378000000004]
[13,0,0,0,0,0,{"$f":"MAX(0,G53-3000)","v":0},0,0,0,0,0,0,0,0,0]
[14,0,0,3008.5889999999999,2809.049,3148.5940000000001,{"$f":"MAX(0,G54-3000)","v":3208.0169999999998},3002.5249999999996,3222.2669999999998,3246.7430000000004,3290.1589999999997,2921.3220000000001,3413.4849999999997,2857.6760000000004,3328.8339999999998,37457.26]
[15,0,0,65.389999999999873,0,0,{"$f":"MAX(0,G55-3000)","v":177.04399999999987},683.09099999999989,760.29300000000012,950.19799999999987,875.2510000000002,607.34799999999996,124.81100000000015,0,0,4243.4259999999995]
[16,0,0,1777.3739999999998,1899.0110000000004,1820.9589999999998,{"$f":"MAX(0,G56-3000)","v":1753.4470000000001},1477.8860000000004,1414.1220000000003,1523.0389999999998,1447.9089999999997,1598.1149999999998,1784.4449999999997,1793.2470000000003,1869.4759999999997,20159.03]
[17,0,0,1509.5410000000002,1640.6400000000003,1637.1379999999999,{"$f":"MAX(0,G57-3000)","v":1368.6319999999996},971.70699999999988,937.00300000000016,983.56500000000005,1133.5439999999999,1257.915,1457.1499999999996,1390.9139999999998,1512.5990000000002,15800.348]
[18,0,0,5308,4585,4410,{"$f":"MAX(0,G58-3000)","v":6091.2000000000007},6326.83,6601.17,7739.17,7982.51,6616.0300000000007,4396.07,4264.42,4321.84,68642.239999999991]
[19,0,0,2683.2809999999999,2615.9319999999998,2617.817,{"$f":"MAX(0,G59-3000)","v":2574.0569999999998},2024.5339999999997,1956.9750000000004,1832.4830000000002,2151.4189999999999,2185.6850000000004,2362.3459999999995,2780.5309999999999,2915.085,28700.145]
[20,0,0,1817.3819999999996,2010.6570000000002,2289.2520000000004,{"$f":"MAX(0,G60-3000)","v":2335.1059999999998},1795.3310000000001,1586.6450000000004,1694.7389999999996,2016.1980000000003,1987.9470000000001,2059.4920000000002,2305.9480000000003,2437.4110000000001,24336.108000000004]
[21,0,0,1338.6229999999996,1320.7179999999998,1136.3190000000004,{"$f":"MAX(0,G61-3000)","v":2872.9449999999997},2696.3199999999997,2612.3180000000002,3844.5559999999996,4163.116,3990.2089999999998,2036.2150000000001,1252.4620000000004,1379.9300000000003,28643.731]
["Schedule 25 Total",null,null,{"$f":"SUM(D66:D88)","v":102203.64599999998},103695.31200000001,104132.39100000002,110353.24099999998,108303.334,105562.72300000003,113399.31600000001,114159.48899999999,109398.17499999999,104853.17999999998,100805.55200000001,102528.03399999999,{"$f":"IF(ROUND(SUM(P66:P88),0)<>ROUND(SUM(D89:O89),0),#VALUE!,SUM(P66:P88))","v":1279394.3930000002}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$2","v":"12-mo Ended"}]
["9 KWHs",null,null,{"$f":"D$3","v":"2018-01-01"},{"$f":"E$3","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total"]
[null," 60 KV",null,5562144,4876344,5097348,5210820,5487552,5107032,5177772,5112972,5004972,5215464,5106708,5000688,{"$f":"SUM(D94:O94)","v":61959816}]
[null,"4.16 KV",null,1355090,1231610,1351470,1292650,1502960,1262550,1286030,1302820,1256680,1377130,1350120,1387600,{"$f":"SUM(D95:O95)","v":15956710}]
[null,"115 KV",null,35196336,32618736,35504928,34355376,32622984,33290064,34107480,34747920,32144544,34857792,33153120,34911576,{"$f":"SUM(D96:O96)","v":407510856}]
["9 Total",null,null,{"$f":"SUM(D94:D96)","v":42113570},38726690,41953746,40858846,39613496,39659646,40571282,41163712,38406196,41450386,39609948,41299864,485427382]
[null,null,null,{"$f":"D14","v":42113570},38726690,42012008,40858220,39613368,39658628,40571988,41162272,38387778,41469272,39553724,41299864,{"$f":"SUM(D98:O98)","v":485427382}]
["9 KVA"]
[null,"60 KV",null,9615,9738,9266,9426.5,13524.7,8784.2999999999993,8958.43,9132.94,11689.97,9293.58,10280.129999999999,9078.2800000000007,{"$f":"SUM(D100:O100)","v":118787.83}]
[null,"4.16 KV",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D101:O101)","v":0}]
[null,"115 KV",null,52272,52705,53136,51984.800000000003,51840,50544,52848.78,51408,50976,51408,51696,52128.2,{"$f":"SUM(D102:O102)","v":622946.77999999991}]
["9 Total",null,null,{"$f":"SUM(D100:D102)","v":61887},62443,62402,61411.3,65364.7,59328.3,61807.21,60540.94,62665.97,60701.58,61976.13,61206.479999999996,741734.60999999987]
[null,null,null,{"$f":"D49","v":62256},62379,63189,61994.13,61517.53,59396.53,62813.1,61040.2,59942.23,61096.84,60588.02,60856.67,{"$f":"SUM(D104:O104)","v":737069.25000000012}]
[]
["*9","Class Peak","4.16kV",1850,1780,1740,1770,2010,1790,1910,1960,1970,1880,1870,1890,{"$f":"AVERAGE(D106:O106)","v":1868.3333333333333}]
[]
["Calc Revenue for 9",null,null,{"$f":"500000*0.0575+MIN(5500000,D14-500000)*0.05177+MAX(0,D14-6000000)*0.04433+15000+D76*5.25-D100*1.1-D102*1.4","v":2156736.2581000002},{"$f":"500000*0.0575+MIN(5500000,E14-500000)*0.05177+MAX(0,E14-6000000)*0.04433+15000+E76*5.25-E100*1.1-E102*1.4","v":2006500.1177000001},{"$f":"500000*0.0575+MIN(5500000,F14-500000)*0.05177+MAX(0,F14-6000000)*0.04433+15000+F76*5.25-F100*1.1-F102*1.4","v":2156306.56464},{"$f":"500000*0.05616+MIN(5500000,G14-500000)*0.05053+MAX(0,G14-6000000)*0.0432+21000+G76*6-G100*1.1-G102*1.4","v":2103687.014},2042744.5076000001,2039002.5795999998,2095540.9166000001,2112228.9163999995,1983575.0226,2125654.4523999998,2038361.4537999998,2116123.5567999999,{"$f":"SUM(D108:O108)","v":24976461.360240001}]
["Revenue for 9 per Handbill Report",null,null,2183197,2154617,2076593,{"$f":"2165579+21000-9245.5-77617.4","v":2099716.1},{"$f":"2051752+21000-73180.8-9497.4","v":1990073.8},{"$f":"2227520.8+21000-74188.8-9422.6","v":2164909.4},{"$f":"2172483.28+21000-74592-9458.9","v":2109432.38},{"$f":"2138921.74+21000-76406.4-9422.6","v":2074092.7400000002},{"$f":"2104738.35+21000-76004.6-8784.6","v":2040949.15},{"$f":"2150265.77+21000-72777.6-8819.8","v":2089668.3699999999},{"$f":"2158550.53+21000-70761.6-8996.9","v":2099792.0299999998},{"$f":"2049012.26+21000-70358.4-9369.8","v":1990284.06},{"$f":"SUM(D109:O109)","v":25073325.030000001}]
[]
["Primary Voltage Discount"]
[">11 and <60",null,null,{"$f":"(D62-D60-D61-D49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(E62-E60-E61-E49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(F62-F60-F61-F49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(G62-G60-G61-G49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(H62-H60-H61-H49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(I62-I60-I61-I49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(J62-J60-J61-J49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(K62-K60-K61-K49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(L62-L60-L61-L49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(M62-M60-M61-M49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(N62-N60-N61-N49)*#REF!","v":{"$error":"#REF!"}},{"$f":"(O62-O60-O61-O49)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(D112:O112)","v":{"$error":"#REF!"}}]
[">60 and <115",null,null,{"$f":"D100*#REF!","v":{"$error":"#REF!"}},{"$f":"E100*#REF!","v":{"$error":"#REF!"}},{"$f":"F100*#REF!","v":{"$error":"#REF!"}},{"$f":"G100*#REF!","v":{"$error":"#REF!"}},{"$f":"H100*#REF!","v":{"$error":"#REF!"}},{"$f":"I100*#REF!","v":{"$error":"#REF!"}},{"$f":"J100*#REF!","v":{"$error":"#REF!"}},{"$f":"K100*#REF!","v":{"$error":"#REF!"}},{"$f":"L100*#REF!","v":{"$error":"#REF!"}},{"$f":"M100*#REF!","v":{"$error":"#REF!"}},{"$f":"N100*#REF!","v":{"$error":"#REF!"}},{"$f":"O100*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(D113:O113)","v":{"$error":"#REF!"}}]
[">115",null,null,{"$f":"D102*#REF!","v":{"$error":"#REF!"}},{"$f":"E102*#REF!","v":{"$error":"#REF!"}},{"$f":"F102*#REF!","v":{"$error":"#REF!"}},{"$f":"G102*#REF!","v":{"$error":"#REF!"}},{"$f":"H102*#REF!","v":{"$error":"#REF!"}},{"$f":"I102*#REF!","v":{"$error":"#REF!"}},{"$f":"J102*#REF!","v":{"$error":"#REF!"}},{"$f":"K102*#REF!","v":{"$error":"#REF!"}},{"$f":"L102*#REF!","v":{"$error":"#REF!"}},{"$f":"M102*#REF!","v":{"$error":"#REF!"}},{"$f":"N102*#REF!","v":{"$error":"#REF!"}},{"$f":"O102*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(D114:O114)","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"SUM(D112:D114)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"ID Sch 25","index":5,"n_rows":104,"n_cols":20,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["Idaho Schedule 25 Billing Determinants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st",{"$f":"S2","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-mo Ended",null,500000,99999999]
["KWH",null,"SA Account ID","new SA","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total",null,"kwhs/mo","kwhs/mo"]
[1,null,null,null,3570885,3377124,3974775,3647640.65,3727456,3396866.07,3511807.18,3611794.59,3359233.92,3676400.6,3409588.82,3662546.52,{"$f":"SUM(E4:P4)","v":42926118.350000001},null,{"$f":"S$2*12-SUMPRODUCT(--($E4:$P4<=S$2),S$2-$E4:$P4)","v":6000000},{"$f":"T$2*12-SUM($R4:S4)-SUMPRODUCT(--($E4:$P4<=T$2),T$2-$E4:$P4)","v":36926118.350000143}]
[2,null,null,null,3679156.8,3339014.4,3604975.2,3383438.4,3228696,3316248,3255537.6,3484065.6,3198009.6,3393489.6,3015792,2906258.4,39804681.600000001,null,{"$f":"S$2*12-SUMPRODUCT(--($E5:$P5<=S$2),S$2-$E5:$P5)","v":6000000},{"$f":"T$2*12-SUM($R5:S5)-SUMPRODUCT(--($E5:$P5<=T$2),T$2-$E5:$P5)","v":33804681.600000143}]
[3,null,null,null,2000737.2,1839734.4,1923717.6,1877064,1960232.4,1635102,2054488.8,2241414,1943197.2,2062267.2,1865614.8,1876803.6,23280373.200000003,null,{"$f":"S$2*12-SUMPRODUCT(--($E6:$P6<=S$2),S$2-$E6:$P6)","v":6000000},{"$f":"T$2*12-SUM($R6:S6)-SUMPRODUCT(--($E6:$P6<=T$2),T$2-$E6:$P6)","v":17280373.200000048}]
[4,null,null,null,855483.6,770070,810138,737127.6,784754.4,776937.6,944554.8,909382.8,732451.2,716073.6,766382.4,875492.39899999998,9678848.3990000002,null,6000000,{"$f":"T$2*12-SUM($R7:S7)-SUMPRODUCT(--($E7:$P7<=T$2),T$2-$E7:$P7)","v":3678848.3989999294}]
[5,null,null,null,2716546,2657172,2845054.8,2747959.2,2874925.2,2812964,2897428.8,2947613.2,2809640.4,2854894,2695456.4,2726613.4,33586267.399999999,null,6000000,{"$f":"T$2*12-SUM($R8:S8)-SUMPRODUCT(--($E8:$P8<=T$2),T$2-$E8:$P8)","v":27586267.400000095}]
[6,null,null,null,2024685.6,1845659.2,1983111.2,1946565.6,1911795.2,2014941.6,2110444,2128162.4,1961960,1978127.2,1944516,2034099.2,23884067.199999996,null,6000000,{"$f":"T$2*12-SUM($R9:S9)-SUMPRODUCT(--($E9:$P9<=T$2),T$2-$E9:$P9)","v":17884067.200000048}]
[7,null,null,null,2152806,1935968,2017902,1866831.21,1957436.21,1838540.85,1886185.42,2016673.57,1833304.79,2202865.0699999998,1956988.43,2004567.71,23670069.260000002,null,6000000,{"$f":"T$2*12-SUM($R10:S10)-SUMPRODUCT(--($E10:$P10<=T$2),T$2-$E10:$P10)","v":17670069.25999999}]
[8,null,null,null,4215097.5999999996,4053899.2,4386580.2,4053510.6,4146743.2,3186219.6,4270046,4460645.5999999996,4008280.6,4380319.4000000004,4211462.4000000004,4357252.5999999996,49730057,null,6000000,{"$f":"T$2*12-SUM($R11:S11)-SUMPRODUCT(--($E11:$P11<=T$2),T$2-$E11:$P11)","v":43730057}]
[9,null,null,null,3318210,2835778.8,3183040.32,2981333.76,3035629.44,3049105.68,2820538.8,2933392.08,2812996.32,3297083.52,2928690.48,2996199.12,36191998.32,null,6000000,{"$f":"T$2*12-SUM($R12:S12)-SUMPRODUCT(--($E12:$P12<=T$2),T$2-$E12:$P12)","v":30191998.320000172}]
[10,null,null,null,1545243,1428527.1,1557110.1,1532766.9,1515313.8,1496607,1531580.4,1474000.5,1452761.1,1518279,1414324.8,1376247.6,17842761.300000001,null,6000000,{"$f":"T$2*12-SUM($R13:S13)-SUMPRODUCT(--($E13:$P13<=T$2),T$2-$E13:$P13)","v":11842761.299999952}]
[11,null,null,null,1283114,1178436,1294904.8,1281126,1444072,1393207.2,1552877.2,1562327.2,1394870.4,1363555.2,1271264.3999999999,1285708.2,16305462.599999998,null,6000000,{"$f":"T$2*12-SUM($R14:S14)-SUMPRODUCT(--($E14:$P14<=T$2),T$2-$E14:$P14)","v":10305462.600000143}]
[12,null,null,null,883282,846266,918610,841644,844392,848816,669522,818122,744832,890448,852706,890087,10048727,null,6000000,{"$f":"T$2*12-SUM($R15:S15)-SUMPRODUCT(--($E15:$P15<=T$2),T$2-$E15:$P15)","v":4048727}]
[null,"Schedule 25 Total",null,null,{"$f":"SUM(E4:E15)","v":28245246.799999997},{"$f":"SUM(F4:F15)","v":26107649.100000001},28499919.220000003,26897007.920000002,27431445.850000001,25765555.599999998,27505011,28587593.539999995,26251537.530000001,28333802.390000001,26332786.93,26991875.748999998,{"$f":"IF(ROUND(SUM(E16:P16),3)<>ROUND(SUM(Q4:Q15),3),#VALUE!,SUM(E16:P16))","v":326949431.62900001},null,{"$f":"SUM(S4:S15)","v":72000000},{"$f":"SUM(T4:T15)","v":254949431.62900066}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S16:T16)","v":326949431.62900066}]
[null,"Revenue Run Total",null,null,{"$f":"'Billed Usage'!D105","v":28245246.800000001},{"$f":"'Billed Usage'!E105","v":26107649.100000001},{"$f":"'Billed Usage'!F105","v":22507242.219999999},{"$f":"'Billed Usage'!G105","v":27375213.059999999},{"$f":"'Billed Usage'!H105","v":5514471.8600000003},{"$f":"'Billed Usage'!I105","v":27431445.850000001},{"$f":"'Billed Usage'!J105","v":25765555.600000001},{"$f":"'Billed Usage'!K105","v":27505011},{"$f":"'Billed Usage'!L105","v":28587593.539999999},{"$f":"'Billed Usage'!M105","v":26251537.530000001},{"$f":"'Billed Usage'!N105","v":28333802.390000001},{"$f":"'Billed Usage'!O105","v":26332786.93},{"$f":"SUM(E18:P18)","v":299957555.88}]
[null,"Booked Unbilled Reversal",null,null,{"$f":"'Unbilled Usage '!E44","v":0},{"$f":"'Unbilled Usage '!F44","v":0},{"$f":"'Unbilled Usage '!G44","v":0},{"$f":"'Unbilled Usage '!H44","v":0},{"$f":"'Unbilled Usage '!I44","v":-5514472},{"$f":"'Unbilled Usage '!J44","v":-65455690},{"$f":"'Unbilled Usage '!K44","v":-23353787},{"$f":"'Unbilled Usage '!L44","v":-27387310},{"$f":"'Unbilled Usage '!M44","v":-31378615},{"$f":"'Unbilled Usage '!N44","v":-26434177},{"$f":"'Unbilled Usage '!O44","v":-28254820},{"$f":"'Unbilled Usage '!P44","v":-26284114},{"$f":"SUM(E19:P19)","v":-234062985}]
[null,"Gross Booked Unbilled",null,null,{"$f":"'Unbilled Usage '!E43","v":0},{"$f":"'Unbilled Usage '!F43","v":0},{"$f":"'Unbilled Usage '!G43","v":0},{"$f":"'Unbilled Usage '!H43","v":5514472},{"$f":"'Unbilled Usage '!I43","v":65455690},{"$f":"'Unbilled Usage '!J43","v":23353787},{"$f":"'Unbilled Usage '!K43","v":27387310},{"$f":"'Unbilled Usage '!L43","v":31378615},{"$f":"'Unbilled Usage '!M43","v":26434177},{"$f":"'Unbilled Usage '!N43","v":28254820},{"$f":"'Unbilled Usage '!O43","v":26284114},{"$f":"'Unbilled Usage '!P43","v":27065983},{"$f":"SUM(E20:P20)","v":261128968}]
[null,"Calendar per Books Total",null,null,{"$f":"SUM(E18:E20)","v":28245246.800000001},26107649.100000001,22507242.219999999,32889685.059999999,65455689.859999999,-14670457.149999999,29799078.600000001,31496316,23643155.539999999,28072180.530000001,26363096.390000001,27114655.93,327023538.88]
[null,"Gross Unbilled True-up",null,null,{"$f":"E16-E21-E23","v":-3.7252902984619141E-9},{"$f":"F16-F21-F23","v":-3.7252902984619141E-9},{"$f":"G16-G21-G23","v":5992677},{"$f":"H16-H21-H23","v":-0.13999999687075615},{"$f":"I16-I21-I23","v":-38024244.149999991},2411768.6000000089,117701.00000000745,-2791021.4599999972,-182639.46999999508,78982.390000004321,48672.930000003427,-74107.250999998301,{"$f":"SUM(E22:P22)","v":-32422210.550999962}]
[null,"Unbilled Reversal True-up",null,null,0,{"$f":"-E22","v":3.7252902984619141E-9},{"$f":"-F22","v":3.7252902984619141E-9},{"$f":"-G22","v":-5992677},{"$f":"-H22","v":0.13999999687075615},38024244.149999991,-2411768.6000000089,-117701.00000000745,2791021.4599999972,182639.46999999508,-78982.390000004321,-48672.930000003427,{"$f":"SUM(E23:P23)","v":32348103.299999963}]
[null,"Adj Revenue Runs, Sch 25",null,null,{"$f":"SUM(E21:E23)","v":28245246.799999997},26107649.100000001,{"$f":"SUM(G21:G23)","v":28499919.220000003},{"$f":"SUM(H21:H23)","v":26897007.920000002},27431445.850000005,25765555.600000001,27505011,28587593.539999995,26251537.530000001,28333802.390000001,26332786.93,{"$f":"SUM(P21:P23)","v":26991875.748999998},{"$f":"SUM(Q21:Q23)","v":326949431.62900001}]
[]
["Schedule 25P KWH"]
[1,null,2166400000,2160125933,31034360,29136680,33893450,34523990,36069710,33600660,38255050,62513600,47084840,35905670,30311220,34319970,{"$f":"SUM(E27:P27)","v":446649200},null,{"$f":"Q27/8760/1000","v":50.987351598173518}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:P28)","v":0},null,{"$f":"Q28/8760/1000","v":0}]
["25P Tie Load",null,null,null,{"$f":"E27-E28","v":31034360},29136680,33893450,34523990,36069710,33600660,38255050,62513600,47084840,35905670,30311220,34319970,{"$f":"IF(ROUND(SUM(E29:P29),3)<>ROUND(Q27-Q28,3),#VALUE!,SUM(E29:P29))","v":446649200},null,{"$f":"Q29/8760/1000","v":50.987351598173518}]
[]
[null,"Revenue Run Total",null,null,{"$f":"'Billed Usage'!D106","v":31034360},{"$f":"'Billed Usage'!E106","v":29136680},{"$f":"'Billed Usage'!F106","v":33893450},{"$f":"'Billed Usage'!G106","v":34523990},{"$f":"'Billed Usage'!H106","v":0},{"$f":"'Billed Usage'!I106","v":36069710},{"$f":"'Billed Usage'!J106","v":33600660},{"$f":"'Billed Usage'!K106","v":38255050},{"$f":"'Billed Usage'!L106","v":62513600},{"$f":"'Billed Usage'!M106","v":47084840},{"$f":"'Billed Usage'!N106","v":35905670},{"$f":"'Billed Usage'!O106","v":30311220},{"$f":"SUM(E31:P31)","v":412329230}]
[null,"Booked Unbilled Reversal",null,null,{"$f":"'Unbilled Usage '!E47","v":0},{"$f":"'Unbilled Usage '!F47","v":0},{"$f":"'Unbilled Usage '!G47","v":0},{"$f":"'Unbilled Usage '!H47","v":0},{"$f":"'Unbilled Usage '!I47","v":0},{"$f":"'Unbilled Usage '!J47","v":0},{"$f":"'Unbilled Usage '!K47","v":-35849850},{"$f":"'Unbilled Usage '!L47","v":-37927498},{"$f":"'Unbilled Usage '!M47","v":-62513600},{"$f":"'Unbilled Usage '!N47","v":-46333333},{"$f":"'Unbilled Usage '!O47","v":-36250894},{"$f":"'Unbilled Usage '!P47","v":-30311220},{"$f":"SUM(E32:P32)","v":-249186395}]
[null,"Gross Booked Unbilled",null,null,{"$f":"'Unbilled Usage '!E46","v":0},{"$f":"'Unbilled Usage '!F46","v":0},{"$f":"'Unbilled Usage '!G46","v":0},{"$f":"'Unbilled Usage '!H46","v":0},{"$f":"'Unbilled Usage '!I46","v":0},{"$f":"'Unbilled Usage '!J46","v":35849850},{"$f":"'Unbilled Usage '!K46","v":37927498},{"$f":"'Unbilled Usage '!L46","v":62513600},{"$f":"'Unbilled Usage '!M46","v":46333333},{"$f":"'Unbilled Usage '!N46","v":36250894},{"$f":"'Unbilled Usage '!O46","v":30311220},{"$f":"'Unbilled Usage '!P46","v":30311220},{"$f":"SUM(E33:P33)","v":279497615}]
[null,"Calendar per Books Total",null,null,{"$f":"SUM(E31:E33)","v":31034360},29136680,33893450,34523990,0,71919560,35678308,62841152,46333333,37002401,29965996,30311220,442640450]
[null,"Gross Unbilled True-up",null,null,{"$f":"E29-E34-E36","v":0},0,0,0,36069710,-2249190,327552,0,751507,-345224,0,4008750,{"$f":"SUM(E35:P35)","v":38563105}]
[null,"Unbilled Reversal True-up",null,null,0,{"$f":"-E35","v":0},{"$f":"-F35","v":0},{"$f":"-G35","v":0},{"$f":"-H35","v":0},-36069710,2249190,-327552,0,-751507,345224,0,{"$f":"SUM(E36:P36)","v":-34554355}]
[null,"Adj Revenue Runs, Sch 25P",null,null,{"$f":"SUM(E34:E36)","v":31034360},29136680,{"$f":"SUM(G34:G36)","v":33893450},{"$f":"SUM(H34:H36)","v":34523990},36069710,33600660,38255050,62513600,47084840,35905670,30311220,{"$f":"SUM(P34:P36)","v":34319970},{"$f":"SUM(Q34:Q36)","v":446649200}]
[null,null,null,null,{"$f":"E37-E27","v":0},{"$f":"F37-F27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"12-mo Ended"}]
["KVA",null,null,null,{"$f":"E$3","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total",null,"Peak","Month"]
[1,null,null,null,9479,9446,9544,7905.73,9368,7767.28,7735.2,8952.48,7523.96,8152.61,7792.81,7960.9,{"$f":"SUM(E42:P42)","v":101627.96999999999},null,{"$f":"MAX(F42:P42)","v":9544},{"$f":"INDEX($E$41:$P$41,MATCH(S42,$E42:$P42,0))","v":"2018-03-01"}]
[2,null,null,null,9294.4390000000003,9199.2109999999993,9152.6470000000008,9054.8520000000008,8977.1270000000004,9117.3040000000001,9052.8369999999995,9060.9879999999994,9160.1769999999997,9216.1460000000006,8951.9369999999999,9318.1460000000006,{"$f":"SUM(E43:P43)","v":109555.81100000002},null,{"$f":"MAX(F43:P43)","v":9318.1460000000006},{"$f":"INDEX($E$41:$P$41,MATCH(S43,$E43:$P43,0))","v":"2018-12-01"}]
[3,null,null,null,3551.1239999999998,3553.4279999999999,3500.3719999999998,3878.2170000000001,3781.306,3664.134,3889.2269999999999,4324.0990000000002,4174.5550000000003,3991.6529999999998,3724.7910000000002,3528.16,45561.065999999992,null,{"$f":"MAX(F44:P44)","v":4324.0990000000002},"2018-08-01"]
[4,null,null,null,1470.951,1514.2170000000001,1452.9739999999999,1502.412,2113.1610000000001,1640.702,2285.4499999999998,2076.4450000000002,1636.68,1387.86,1481.502,1528.6659999999999,20091.02,null,2285.4499999999998,"2018-07-01"]
[5,null,null,null,4610.7730000000001,4618.8829999999998,4475.1289999999999,4611.0410000000002,4669.1239999999998,4824.6170000000002,4914.2389999999996,4870.2780000000002,4810.2470000000003,4657.5039999999999,4480.6189999999997,4578.2420000000002,56120.696000000004,null,4914.2389999999996,"2018-07-01"]
[6,null,null,null,3605.53,3655.5259999999998,3541.9279999999999,3690.5659999999998,3858.152,6465.03,4155.7430000000004,4294.4949999999999,6812.5649999999996,3414.2550000000001,3577.1680000000001,3630.3380000000002,50701.296000000002,null,6812.5649999999996,"2018-09-01"]
[7,null,null,null,5044,4912,4816,4658.95,4604.62,4645.7700000000004,4557.76,4585.66,4714.62,4812.7,4439.93,4633,56425.009999999995,null,4912,"2018-02-01"]
[8,null,null,null,{"$f":"4906.126+3000","v":7906.1260000000002},{"$f":"5327.918+3000","v":8327.9179999999997},{"$f":"3000+5152.47","v":8152.47},{"$f":"3000+5030.346","v":8030.3459999999995},{"$f":"3000+4837.043","v":7837.0429999999997},{"$f":"3000+5031.288","v":8031.2879999999996},{"$f":"3000+4936.945","v":7936.9449999999997},{"$f":"3000+5199.279","v":8199.2790000000005},{"$f":"3000+4591.183","v":7591.183},{"$f":"3000+5205.028","v":8205.0280000000002},{"$f":"3000+5566.527","v":8566.527},{"$f":"3000+5125.313","v":8125.3130000000001},96909.466,null,8566.527,"2018-11-01"]
[9,null,null,null,7335.11,7167.3249999999998,7153.7039999999997,7160.1189999999997,6821.8230000000003,7082.7089999999998,6755.7489999999998,6814.9459999999999,6787.0259999999998,7060.482,7534.9070000000002,7524.973,85198.873000000007,null,7534.9070000000002,"2018-11-01"]
[10,null,null,null,3289.6320000000001,3213.1210000000001,3223.9859999999999,3157.4450000000002,3102.3760000000002,3153.3719999999998,3175.2109999999998,3113.8119999999999,3079.127,3144.7040000000002,3151.069,3234.1010000000001,38037.956000000006,null,{"$f":"MAX(F51:P51)","v":3234.1010000000001},"2018-12-01"]
[11,null,null,null,2116.2150000000001,2162.4490000000001,2160.4679999999998,2609.4140000000002,2681.3890000000001,2621.4340000000002,2733.3339999999998,2945.4140000000002,2722.09,2404.8719999999998,2213.8780000000002,2150.415,29521.372000000003,null,{"$f":"MAX(F52:P52)","v":2945.4140000000002},"2018-08-01"]
[12,null,null,null,2566.598,2651.9490000000001,2607.4879999999998,2524.761,2495.596,2406.3679999999999,2346.623,2297.0239999999999,2390.0630000000001,2444.3530000000001,2531.6329999999998,2581.77,29844.225999999999,null,2651.9490000000001,"2018-02-01"]
[null,null,null,null,{"$f":"SUM(E42:E53)","v":60269.497999999992},{"$f":"SUM(F42:F53)","v":60422.026999999995},59781.165999999997,58783.852999999996,60309.717000000004,61420.008000000009,59538.318000000014,61534.920000000006,61402.292999999998,58892.167000000001,58446.771000000001,58794.024000000005,{"$f":"IF(ROUND(SUM(E54:P54),3)<>ROUND(SUM(Q42:Q53),3),#VALUE!,SUM(E54:P54))","v":719594.76199999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"12-mo Ended"}]
["KVA in excess of 3,000",null,null,null,{"$f":"E$3","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total"]
[1,{"$f":"B42","v":0},{"$f":"C42","v":0},0,{"$f":"MAX(0,E42-3000)","v":6479},6446,6544,4905.7299999999996,6368,4767.28,4735.2,5952.48,4523.96,5152.6099999999997,4792.8100000000004,4960.8999999999996,{"$f":"SUM(E58:P58)","v":65627.97}]
[2,{"$f":"B43","v":0},0,0,6294.4390000000003,6199.2109999999993,6152.6470000000008,6054.8520000000008,5977.1270000000004,6117.3040000000001,6052.8369999999995,6060.9879999999994,6160.1769999999997,6216.1460000000006,5951.9369999999999,6318.1460000000006,73555.810999999987]
[3,0,0,0,551.1239999999998,553.42799999999988,500.37199999999984,878.2170000000001,781.30600000000004,664.13400000000001,889.22699999999986,1324.0990000000002,1174.5550000000003,991.65299999999979,724.79100000000017,528.15999999999985,9561.0659999999989]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,1610.7730000000001,1618.8829999999998,1475.1289999999999,1611.0410000000002,1669.1239999999998,1824.6170000000002,1914.2389999999996,1870.2780000000002,1810.2470000000003,1657.5039999999999,1480.6189999999997,1578.2420000000002,20120.695999999996]
[6,0,0,0,605.5300000000002,655.52599999999984,541.92799999999988,690.5659999999998,858.15200000000004,3465.0299999999997,1155.7430000000004,1294.4949999999999,3812.5649999999996,414.25500000000011,577.16800000000012,630.33800000000019,14701.296]
[7,0,0,0,2044,1912,1816,1658.9499999999998,1604.62,1645.7700000000004,1557.7600000000002,1585.6599999999999,1714.62,1812.6999999999998,1439.9300000000003,1633,20425.010000000002]
[8,0,0,0,4906.1260000000002,5327.9179999999997,5152.47,5030.3459999999995,4837.0429999999997,5031.2879999999996,4936.9449999999997,5199.2790000000005,4591.183,5205.0280000000002,5566.527,5125.3130000000001,60909.466]
[9,0,0,0,4335.1099999999997,4167.3249999999998,4153.7039999999997,4160.1189999999997,3821.8230000000003,4082.7089999999998,3755.7489999999998,3814.9459999999999,3787.0259999999998,4060.482,4534.9070000000002,4524.973,49198.873]
[10,0,0,0,289.63200000000006,213.12100000000009,223.98599999999988,157.44500000000016,102.3760000000002,153.37199999999984,175.21099999999979,113.8119999999999,79.126999999999953,144.70400000000018,151.06899999999996,234.10100000000011,2037.9560000000001]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E58:E69)","v":27115.734000000004},{"$f":"SUM(F58:F69)","v":27093.412},26560.236000000001,25147.265999999996,26019.571000000004,27751.503999999997,25172.911,27216.037000000004,27653.46,25655.082000000002,25219.757999999998,25533.172999999999,{"$f":"IF(ROUND(SUM(E70:P70),3)<>ROUND(SUM(Q58:Q69),3),#VALUE!,SUM(E70:P70))","v":316138.14399999997}]
[null,null,null,null,{"$f":"E54-E70","v":33153.763999999988},{"$f":"F54-F70","v":33328.614999999991},33220.929999999993,33636.587,34290.146000000001,33668.504000000015,34365.407000000014,34318.883000000002,33748.832999999999,33237.084999999999,33227.013000000006,{"$f":"P54-P70","v":33260.85100000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"12-mo Ended"}]
["Cust 8 KWH",null,null,null,{"$f":"E$3","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total"]
[null,"PVD",null,null,3717403.2,3583395.2,3884182.4,3562462.4,3689912.8,2876042.4,3857330.4,4039974.4,3599360.8,3912596.8,3823215.2,3917488.4,{"$f":"SUM(E75:P75)","v":44463364.399999999}]
[null,"PVD",null,null,109648,99545.600000000006,108442.6,92163.4,61420.800000000003,29391.599999999999,63266,71192.800000000003,76889.399999999994,91508.2,57215.199999999997,62993,{"$f":"SUM(E76:P76)","v":923676.6}]
[null,"No PVD",null,null,388046.4,370958.4,393955.2,398884.8,395409.6,280785.59999999998,349449.6,349478.40000000002,332030.40000000002,376214.4,331032,376771.2,{"$f":"SUM(E77:P77)","v":4343016}]
["*",null,null,null,{"$f":"SUM(E75:E77)","v":4215097.6000000006},4053899.2,4386580.2,4053510.5999999996,4146743.1999999997,3186219.6,4270046,4460645.5999999996,4008280.5999999996,4380319.4000000004,4211462.4000000004,4357252.5999999996,{"$f":"IF(ROUND(SUM(E78:P78),3)<>ROUND(SUM(Q75:Q77),3),#VALUE!,SUM(E78:P78))","v":49730057}]
[null,null,null,null,{"$f":"E11","v":4215097.5999999996},{"$f":"F11","v":4053899.2},4386580.2,4053510.6,4146743.2,3186219.6,4270046,4460645.5999999996,4008280.6,4380319.4000000004,4211462.4000000004,4357252.5999999996,{"$f":"Q18","v":299957555.88}]
["Customer 8 KVA"]
[null,"PVD",9500610000,9500733110,6930.665,7393.875,7200.7550000000001,7069.7640000000001,7102.4690000000001,6787.098,7137.8370000000004,7297.4679999999998,6656.2020000000002,7292.1980000000003,7282.8680000000004,7237.6620000000003,{"$f":"SUM(E81:P81)","v":85388.86099999999}]
[null,"PVD",9500610000,9509358876,283.47800000000001,285.83300000000003,283.47800000000001,278.10399999999998,214.14099999999999,216.30799999999999,277.14299999999997,289.39100000000002,288.27800000000002,288.27800000000002,287.21499999999997,280.67099999999999,{"$f":"SUM(E82:P82)","v":3272.3180000000007}]
[null,"No PVD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E83:P83)","v":0}]
["*",null,null,null,{"$f":"SUM(E81:E83)","v":7214.143},7679.7079999999996,7484.2330000000002,7347.8680000000004,7316.61,7003.4059999999999,7414.9800000000005,7586.8589999999995,6944.4800000000005,7580.4760000000006,7570.0830000000005,7518.3330000000005,88661.178999999989]
[null,null,null,"Totalized KVA",{"$f":"E49","v":7906.1260000000002},8327.9179999999997,8152.47,8030.3459999999995,7837.0429999999997,8031.2879999999996,7936.9449999999997,8199.2790000000005,7591.183,8205.0280000000002,8566.527,8125.3130000000001,{"$f":"Q49","v":96909.466}]
[]
[null,"Schedule 25 PVD",null,-0.2,{"$f":"(E54-E49+E81+E82)*$D$87","v":-11915.502999999999},-11954.7634,-11822.585800000001,-11620.275000000001,-11957.856800000001,-12078.425200000001,-11803.270600000003,-12184.500000000002,-12151.118,-11653.523000000001,-11490.065399999999,-11637.408800000003,{"$f":"SUM(E87:P87)","v":-142269.29500000001}]
[]
[]
["Schedule 25P kVA"]
[null,"Total KVA",{"$f":"C27","v":2166400000},{"$f":"D27","v":2160125933},86200,56450,83990,60660,60400,89400,118390,118500,83600,77850,66790,79580,{"$f":"SUM(E91:P91)","v":981810}]
[null,"Block 2 KVA",null,null,{"$f":"IF(E91>55000, 52000,E91-3000)","v":52000},52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,52000,{"$f":"SUM(E92:P92)","v":624000}]
[null,"Block 3 KVA",null,null,{"$f":"MAX(0,E91-55000)","v":31200},1450,28990,5660,5400,34400,63390,63500,28600,22850,11790,24580,{"$f":"SUM(E93:P93)","v":321810}]
[null,"Bills",null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(E94:P94)","v":12}]
[null,"Block 1 kWhs",null,null,{"$f":"E29","v":31034360},{"$f":"F29","v":29136680},33893450,34523990,36069710,33600660,38255050,62513600,47084840,35905670,30311220,34319970,{"$f":"SUM(E95:P95)","v":446649200}]
[null,"Block 2 kWhs",null,null,{"$f":"E28","v":0},{"$f":"F28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Summarize Schedule 25 Billing Determinants"]
[null,"Bills",null,null,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"SUM(E99:P99)","v":144}]
[null,"Total Block 1 kWhs",null,500000,{"$f":"E99*$D$100","v":6000000},{"$f":"F99*$D$100","v":6000000},6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,6000000,{"$f":"SUM(E100:P100)","v":72000000}]
[null,"Total Block 2 kWhs",null,"Over 500,000",{"$f":"E16-E100","v":22245246.799999997},{"$f":"F16-F100","v":20107649.100000001},22499919.220000003,20897007.920000002,21431445.850000001,19765555.599999998,21505011,22587593.539999995,20251537.530000001,22333802.390000001,20332786.93,20991875.748999998,{"$f":"SUM(E101:P101)","v":254949431.62900001}]
[null,"Total kWhs",null,null,{"$f":"SUM(E99:E101)","v":28245258.799999997},{"$f":"SUM(F99:F101)","v":26107661.100000001},28499931.220000003,26897019.920000002,27431457.850000001,25765567.599999998,27505023,28587605.539999995,26251549.530000001,28333814.390000001,26332798.93,26991887.748999998,326949575.62900001]
[null,"Primary Voltage KVA",null,null,{"$f":"E54-E49+E81+E82","v":59577.514999999992},59773.816999999995,59112.928999999996,58101.375,59789.284000000007,60392.126000000004,59016.35300000001,60922.500000000007,60755.59,58267.614999999998,57450.326999999997,58187.044000000009,{"$f":"SUM(E103:P103)","v":711346.47499999998}]
[null,"Excess KVA",null,null,{"$f":"E70","v":27115.734000000004},{"$f":"F70","v":27093.412},26560.236000000001,25147.265999999996,26019.571000000004,27751.503999999997,25172.911,27216.037000000004,27653.46,25655.082000000002,25219.757999999998,25533.172999999999,{"$f":"SUM(E104:P104)","v":316138.14399999997}]

{"sheet":"Weather Adjustment","index":6,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Annual Total","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,"Total Electric Adjustment",null,{"$f":"SUM(E2:P2)","v":46958043},{"$f":"SUM(E4:E5)","v":33295935},{"$f":"SUM(F4:F5)","v":-12360606},-2530789,-648291,17239274,15042555,-34805913,-14247244,12188513,2434903,4500248,26849458]
[]
[null,"WA subtotal",null,{"$f":"SUM(E4:P4)","v":29571094},{"$f":"SUM(E7:E9)","v":21893795},{"$f":"SUM(F7:F9)","v":-8109342},-1665045,-440124,10908455,10161823,-23915126,-9790240,8344723,1613050,2940746,17628379]
[null,"ID subtotal",null,{"$f":"SUM(E5:P5)","v":17386949},{"$f":"SUM(E11:E13)","v":11402140},{"$f":"SUM(F11:F13)","v":-4251264},-865744,-208167,6330819,4880732,-10890787,-4457004,3843790,821853,1559502,9221079]
[]
[null,"WA Sch 1",null,{"$f":"SUM(E7:P7)","v":29585305},18971503,-7032417,-1444882,-357275,11243016,8391924,-18566532,-7591998,6498512,1439157,2721258,15313039]
[null,"WA Sch 11",null,{"$f":"SUM(E8:P8)","v":1578297},1930773,-710823,-145200,-42341,444874,944145,-2529540,-1038088,865276,123714,198669,1536838]
[null,"WA Sch 21",null,{"$f":"SUM(E9:P9)","v":-1592508},991519,-366102,-74963,-40508,-779435,825754,-2819054,-1160154,980935,50179,20819,778502]
[]
[null,"ID Sch 1",null,{"$f":"SUM(E11:P11)","v":16755498},9268696,-3450152,-703489,-155370,6390820,3747841,-7549185,-3091284,2671464,705338,1399364,7521455]
[null,"ID Sch 11",null,{"$f":"SUM(E12:P12)","v":875278},1291253,-483255,-98557,-30755,225550,677027,-1860138,-759631,654036,82564,130615,1046569]
[null,"ID Sch 21",null,{"$f":"SUM(E13:P13)","v":-243827},842191,-317857,-63698,-22042,-285551,455864,-1481464,-606089,518290,33951,29523,653055]
[]
[]
[]
[null,null,null,"Annual Total",{"$f":"E1","v":"2018-01-01"},"2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,"Total Gas Adjustment",null,{"$f":"D20+D21","v":12979725},4671986,-1741569,-356959,-26245,4701411,867815,0,0,0,321469,743204,3798613]
[]
[null,"WA subtotal",null,{"$f":"SUM(E20:P20)","v":9164130},{"$f":"SUM(E23:E25)","v":3291011},{"$f":"SUM(F23:F25)","v":-1225565},-251734,-18594,3330064,614708,0,0,0,228347,526005,2669888]
[null,"ID subtotal",null,3815595,{"$f":"SUM(E27:E28)","v":1380975},{"$f":"SUM(F27:F28)","v":-516004},-105225,-7651,1371347,253107,0,0,0,93122,217199,1128725]
[]
[null,"WA 101",null,{"$f":"SUM(E23:P23)","v":6856979},2469710,-917801,-187839,-13799,2477504,456349,0,0,0,169485,392134,2011236]
[null,"WA 111",null,2239073,792369,-296989,-61700,-4598,817214,151843,0,0,0,56255,128342,656337]
[null,"WA 121",null,68078,28932,-10775,-2195,-197,35346,6516,0,0,0,2607,5529,2315]
[]
[null,"ID 101",null,{"$f":"SUM(E27:P27)","v":3169293},1133807,-422651,-86115,-6436,1152162,212695,0,0,0,78331,183024,924476]
[null,"ID 111",null,646302,247168,-93353,-19110,-1215,219185,40412,0,0,0,14791,34175,204249]
[]
[]
[null,"Adjustment to Normal",null,null,{"$f":"E1","v":"2018-01-01"},{"$f":"F1","v":"2018-02-01"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total"]
[null,"Medford","Schedule 410",null,520754.01377999998,-447274.8665,-183045.6606,116833.164,367871.625,31851.613300000001,0,251.1901,-11300.381640000001,89748.933120000002,224853.18296999999,-5939.3384999999998,{"$f":"SUM(E32:P32)","v":704603.47503000009}]
[null,"Roseburg","Schedule 410",null,143910.92826000002,-45293.008320000001,-58499.811480000004,30235.99152,75721.67981999999,13084.47,805.35256000000004,0,-2256.9456599999999,32570.529600000002,7383.1027199999999,-5891.1937600000001,{"$f":"SUM(E33:P33)","v":191771.09526000003}]
[null,"Klammath Falls","Schedule 410",null,210661.74140999999,-68991.079299999998,-71989.696679999994,37855.078379999999,81140.360400000005,11456.8704,421.01499999999999,52.538400000000003,-9493.3080000000009,-23208.5304,16437.18,16003.938,200346.10760999998]
[null,"La Grande","Schedule 410",null,96174.449280000001,-38867.792699999998,-21094.587360000001,8109.1346399999993,62263.315799999997,3795.8042999999998,439.0258,-1278.144,-2809.3003199999998,-25349.660159999999,-37506.403199999993,-3403.1626799999999,40472.679400000008]
[null,"     Total Schedule 410",null,null,{"$f":"SUM(E32:E35)","v":971501.13272999995},-600426.74682,-334629.75612000003,193033.36854,586996.98101999995,60188.758000000002,{"$f":"SUM(K32:K35)","v":1665.39336},{"$f":"SUM(L32:L35)","v":-974.41550000000007},-25859.93562,73761.272160000008,211167.06248999998,770.24306000000024,{"$f":"SUM(Q32:Q35)","v":1137193.3573000003}]
[]
[null,"Medford","Schedule 420",null,260593.26808000001,-212297.12658000001,-87069.108080000005,57931.724999999999,184111.5232,19541.07948,0,272.96104000000003,-8773.6962600000006,46159.380959999995,109845.306,-3017.6761900000001,{"$f":"SUM(E38:P38)","v":367297.63664999994}]
[null,"Roseburg","Schedule 420",null,90283.648950000003,-27441.141759999999,-33662.530879999998,18406.034639999998,44252.872620000002,9578.0783699999993,857.81668000000002,0,-2080.2920999999997,26400.41374,4451.7773999999999,-3863.47732,{"$f":"SUM(E39:P39)","v":127183.20034000001}]
[null,"Klammath Falls","Schedule 420",null,98517.300839999996,-31733.23761,-31630.26108,15665.7333,31904.25578,7847.5878000000002,1495.69,1435.2804000000001,-8817.7980000000007,-9908.6773499999999,7248.9255999999996,7018.2630000000008,89043.062680000017]
[null,"La Grande","Schedule 420",null,55628.351999999999,-22299.123,-11737.120800000001,3869.8354800000002,27180.8802,1662.366,342.1327,-1979.694,-3263.1350400000001,-12250.780720000001,-19916.873200000002,-1967.8086000000001,15269.031019999991]
[null,"     Total Schedule 420",null,null,{"$f":"SUM(E38:E41)","v":505022.56987000001},-293770.62895000004,-164099.02084000001,95873.328419999991,287449.5318,38629.111649999999,{"$f":"SUM(K38:K41)","v":2695.6393800000001},{"$f":"SUM(L38:L41)","v":-271.45255999999972},-22934.921399999999,50400.336629999998,101629.1358,-1830.6991099999993,{"$f":"SUM(Q38:Q41)","v":598792.93068999995}]
[]
[null,"Medford","Schedule 424",null,1722.30996,-719.56500000000005,-510.10744,723.96500000000003,3069.0549999999998,681.3605500000001,0,0,-802.59228000000007,806.31363999999996,1072.9721199999999,-34.888480000000001,{"$f":"SUM(E44:P44)","v":6008.8230700000004}]
[null,"Roseburg","Schedule 424",null,3206.26944,-944.12608,-2039.37888,1684.8384000000001,6044.7074399999992,1842.8558399999999,801.41108000000008,0,-2169.6787800000002,6686.9740000000002,248.07041000000001,-94.517120000000006,{"$f":"SUM(E45:P45)","v":15267.425749999999}]
[null,"Klammath Falls","Schedule 424",null,948.80495999999994,-304.82614999999998,-402.80921999999998,318.97949999999997,629.88128000000006,450.31572,158.69632000000001,129.22125,-1044.0986050000001,-245.28041999999999,79.791200000000003,136.90950000000001,855.58533499999987]
[null,"La Grande","Schedule 424",null,0,0,-10.785160000000001,56.493000000000002,636.96749999999997,630.9846,76.256799999999998,-2167.7686800000001,-5353.8208799999993,-1142.1864799999998,-35.770000000000003,-0.85116000000000014,-7310.4804600000007]
[null,"     Total Schedule 424",null,null,{"$f":"SUM(E44:E47)","v":5877.38436},-1968.5172299999999,-2963.0807,2784.2759000000001,10380.611219999999,3605.5167099999999,{"$f":"SUM(K44:K47)","v":1036.3642},{"$f":"SUM(L44:L47)","v":-2038.5474300000001},-9370.1905449999995,6105.820740000001,1365.0637299999999,6.6527400000000156,14821.353695]
[]
[null,"Total Oregon Usage Adjustment",null,null,{"$f":"E36+E42+E48","v":1482401.08696},{"$f":"F36+F42+F48","v":-896165.89300000004},-501691.85766000004,291690.97285999998,884827.12403999991,102423.38636,5397.3969400000005,-3284.4154899999999,-58165.047564999993,130267.42952999999,314161.26201999997,-1053.8033099999991,{"$f":"SUM(E50:P50)","v":1750807.6416849997}]