{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":0,"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":"Sheet1","index":0,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
["Retail Electricity Sales by Rate Schedule"]
[]
["Actual Billed Usage",1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010]
["Residential Schedule 001",2197817719,2089066160,2194599102,2090355045,2084886557,2184928234,2130327075,2138834495,2168321535,2160945957,2159687216,2136802598,2179465306,2202622699,2226057855,2332184121,2380356628,2380895525,2451686995,2369443876]
["General Svc Schedule 011/012",{"$f":"299709772+29277502","v":328987274},{"$f":"300502784+27696634","v":328199418},{"$f":"319182789+28976243","v":348159032},{"$f":"329975276+28058239","v":358033515},{"$f":"327239782+27910857","v":355150639},{"$f":"326743903+28729282","v":355473185},{"$f":"334406960+28623665","v":363030625},{"$f":"341992707+28754125","v":370746832},{"$f":"342362915+30083579","v":372446494},{"$f":"343579040+32022315","v":375601355},380064119,372469710,379610801,375709484,380854910,407332797,419241763,416704101,415935013,411044840]
["Large Gen Svc Schedule 021/022",{"$f":"1241609588+14417182","v":1256026770},{"$f":"1260710779+13314120","v":1274024899},{"$f":"1274683149+15170519","v":1289853668},{"$f":"1330894481+14348366","v":1345242847},{"$f":"1377216053+13971844","v":1391187897},{"$f":"1393353659+15355886","v":1408709545},{"$f":"1377176221+15341262","v":1392517483},{"$f":"1432862599+15408023","v":1448270622},{"$f":"1439752807+16933997","v":1456686804},{"$f":"1469087648+18487385","v":1487575033},1484789427,1452794341,1502316511,1535419461,1540942994,1577885923,1580537112,1575845243,1556929228,1542454566]
["Extra Large Gen Schedule 25",423323455,435870335,469503564,487580440,502402556,640157570,575985861,690788744,838953406,856309677,843085880,877710757,853596417,881369590,919546825,944441577,941498341,930332149,879232638,1028354044]
["Pumping Schedule 30/31/32",{"$f":"19425320+55755514+13891594","v":89072428},{"$f":"23682040+58956132+15098022","v":97736194},{"$f":"17010040+55965027+10944934","v":83920001},{"$f":"24631516+67593098+16451197","v":108675811},{"$f":"19700940+61616023+13251232","v":94568195},{"$f":"21816440+70873815+8853113","v":101543368},{"$f":"19119460+68438055+7448836","v":95006351},{"$f":"25308180+68319154+9080075","v":102707409},{"$f":"30081420+67563851+8921517","v":106566788},{"$f":"28283540+61979421+9077221","v":99340182},94370631,97189873,101199932,110846836,119403258,125441658,134010413,133924708,135998573,121600426]
["Street and Area Lights",{"$f":"305748+10438577+125232+3096312+2028308+6288405+4162594+2010","v":26447186},{"$f":"304948+10521305+127312+3089832+2041028+6291926+4137368+244","v":26513963},{"$f":"270180+10660463+132768+2907243+2061508+6280872+4100599","v":26413633},{"$f":"260684+11021074+132768+2886792+2068377+6250087+4109246","v":26729028},{"$f":"254880+11350968+134364+2844420+2067845+6237251+4062465","v":26952193},{"$f":"252716+11541263+137021+2844420+2062052+6305823+3973260","v":27116555},{"$f":"222263+10780146+145948+2607385+1906485+6145234+4051741","v":25859202},{"$f":"224514+11660204+219520+2780532+2095296+6338712+4107746","v":27426524},{"$f":"199671+12113143+222108+2774724+2136377+6298888+4158300","v":27903211},{"$f":"197120+12168177+221988+2690841+2156561+6406386+4146193","v":27987266},27898361,27711371,27515512,27361858,26857683,26324247,26566820,26645895,26525635,26365320]
["   Total",{"$f":"SUM(B5:B10)","v":4321674832},{"$f":"SUM(C5:C10)","v":4251410969},4412449000,4416616686,4455148037,4717928457,4582726597,4778774626,4970878238,5007759470,4989895634,4964678650,5043704479,5133329928,5213663525,5413610323,5482211077,5464347621,5466308082,5499263072]
[]
["Weather Adjustment"]
["Residential Schedule 001",28739073,91119780,-41777928,66887980,48564852,-59018116,31621821,35946971,58773377,-24513912,-15044912,-2781033,3331516,13320719,30637970,3929593,-16395261,-52844111,-76171324,57118288]
["General Svc Schedule 011/012",1776666,5658114,-3131358,5390801,4270059,-5383216,2923761,-2767122,5913048,-1266986,-2522577,-441814,-2548159,139837,2586657,-2620621,-2535402,-4847232,-7099630,5150143]
["Large Gen Svc Schedule 021/022",175576,586698,-270748,466646,357305,-441530,206167,308852,428318,-230451,-97980,-20152,72607,118647,407284,null,null,-519361,-762809,658774]
["Extra Large Gen Schedule 25"]
["Pumping Schedule 30/31/32"]
["Street and Area Lights"]
["   Total",{"$f":"SUM(B14:B19)","v":30691315},97364592,-45180034,72745427,53192216,-64842862,34751749,33488701,65114743,-26011349,-17665469,-3242999,855964,13579203,33631911,1308972,-18930663,-58210704,-84033763,{"$f":"SUM(U14:U19)","v":62927205}]
[]
["Total Normalized Usage"]
["Residential Schedule 001",{"$f":"B5+B14","v":2226556792},{"$f":"C5+C14","v":2180185940},2152821174,2157243025,2133451409,2125910118,2161948896,2174781466,2227094912,2136432045,2144642304,2134021565,2182796822,2215943418,2256695825,2336113714,2363961367,2328051414,2375515671,2426562164]
["General Svc Schedule 011/012",{"$f":"B6+B15","v":330763940},333857532,345027674,363424316,359420698,350089969,365954386,367979710,378359542,374334369,377541542,372027896,377062642,375849321,383441567,404712176,416706361,411856869,408835383,416194983]
["Large Gen Svc Schedule 021/022",1256202346,1274611597,1289582920,1345709493,1391545202,1408268015,1392723650,1448579474,1457115122,1487344582,1484691447,1452774189,1502389118,1535538108,1541350278,1577885923,1580537112,1575325882,1556166419,1543113340]
["Extra Large Gen Schedule 25",423323455,435870335,469503564,487580440,502402556,640157570,575985861,690788744,838953406,856309677,843085880,877710757,853596417,881369590,919546825,944441577,941498341,930332149,879232638,1028354044]
["Pumping Schedule 30/31/32",89072428,97736194,83920001,108675811,94568195,101543368,95006351,102707409,106566788,99340182,94370631,97189873,101199932,110846836,119403258,125441658,134010413,133924708,135998573,121600426]
["Street and Area Lights",26447186,26513963,26413633,26729028,26952193,27116555,25859202,27426524,27903211,27987266,27898361,27711371,27515512,27361858,26857683,26324247,26566820,26645895,26525635,26365320]
["   Total",{"$f":"SUM(B23:B28)","v":4352366147},{"$f":"SUM(C23:C28)","v":4348775561},4367268966,4489362113,4508340253,4653085595,4617478346,4812263327,5035992981,4981748121,4972230165,4961435651,5044560443,5146909131,5247295436,5414919295,5463280414,5406136917,5382274319,5562190277]
[]
[]
["Average Number of Customers by Rate Schedule"]
[]
[null,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010]
["Residential Schedule 001",157271,159613,162228,165509,168980,170858,171926,175322,177561,178707,180308,181660,183666,186321,189285,193059.83333333334,196476,198705.41666666666,200134.08333333334,200676.58333333334]
["General Svc Schedule 011/012",{"$f":"14740+3791","v":18531},{"$f":"15053+3881","v":18934},{"$f":"15401+3974","v":19375},{"$f":"15771+4099","v":19870},{"$f":"16253+4191","v":20444},{"$f":"16674+4334","v":21008},{"$f":"16815+4461","v":21276},{"$f":"17205+4677","v":21882},{"$f":"17516+4875","v":22391},{"$f":"17515+5315","v":22830},23427,23915,24324,24718,25188,25809.916666666668,26429,26885.583333333332,27141.583333333332,27495.5]
["Large Gen Svc Schedule 021/022",{"$f":"2514+37","v":2551},{"$f":"2570+39","v":2609},{"$f":"2613+39","v":2652},{"$f":"2671+38","v":2709},{"$f":"2778+38","v":2816},{"$f":"2855+39","v":2894},{"$f":"2908+41","v":2949},{"$f":"3017+41","v":3058},{"$f":"3077+43","v":3120},{"$f":"3163+46","v":3209},3180,3182,3210,3302,3354.9166666666665,3303.8333333333335,3283.3333333333335,3314.6666666666665,3351.5,3275.25]
["Extra Large Gen Schedule 25",14,14,15,15,15,18,20,21,21,22,23,22,20,19,21.25,21,22.083333333333332,22,22,22]
["Pumping Schedule 30/31/32",{"$f":"37+452+352","v":841},{"$f":"36+485+382","v":903},{"$f":"37+500+349","v":886},{"$f":"37+545+397","v":979},{"$f":"38+556+377","v":971},{"$f":"34+561+370","v":965},{"$f":"37+573+367","v":977},{"$f":"38+616+407","v":1061},{"$f":"40+643+432","v":1115},{"$f":"40+682+498","v":1220},1877,1936,2036,2100,2152.4166666666665,2181.25,2246.8333333333335,2315.3333333333335,2360.75,2380]
["Street and Area Lights",{"$f":"17+123+5+19+19","v":183},{"$f":"17+124+5+19+19","v":184},{"$f":"17+125+5+18+20","v":185},{"$f":"17+140+5+18+20","v":200},{"$f":"16+146+5+18+21","v":206},{"$f":"15+157+5+18+21","v":216},{"$f":"12+150+6+16+20","v":204},{"$f":"14+166+9+18+23","v":230},{"$f":"12+175+9+18+23","v":237},{"$f":"12+179+9+18+25","v":243},254,260,272,264,269.25,283.58333333333331,299.91666666666669,310.25,321.33333333333331,324.66666666666669]
["   Total",{"$f":"SUM(B35:B40)","v":179391},182257,185341,189282,193432,195959,197352,201574,204445,206231,209069,210975,213528,216724,220270.83333333331,224659.41666666669,228757.16666666669,231553.25,233331.25000000003,{"$f":"SUM(U35:U40)","v":234174}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}