{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Summary Table","Print Module","Menu_Options","Menu_Unbundle"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":2732,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Print Module","index":1,"reason":"part_missing"},{"sheet":"Menu_Options","index":2,"reason":"part_missing"},{"sheet":"Menu_Unbundle","index":3,"reason":"part_missing"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary Table","index":0,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Summary"]
["PacifiCorp"]
["Cost Of Service By Rate Schedule"]
["State of Washington"]
["12 Months Ending December 2013"]
["WCA Method - (100 Summer, 100 Winter Hours) - 30%D / 70%E"]
["5.78% = Earned Return on Rate Base"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[null,null,null,null,"Return on","Rate of","Total","Generation","Transmission ","Distribution","Retail ","Misc","Increase","Percentage"]
["Line","Schedule","Description","Annual","Rate","Return","Cost of","Cost of","Cost of","Cost of","Cost of","Cost of","(Decrease)","Change from"]
["No.","No.",null,"Revenue","Base","Index","Service","Service","Service","Service","Service","Service","to = ROR","Current Revenues"]
[1,"16","Residential",140088118.80000001,4.2448386585886774E-2,0.73421988466487886,146111126.92716956,87299119.994716659,21709325.343759544,28880138.286702294,5769997.9666523142,2452545.3353387318,6023008.1271695495,4.2994425071611053E-2]
[2,"24","Small General Service ",48473096.458215185,0.10047878896750599,1.7379582778186708,43500701.257475883,28088275.867159456,6978618.9695590232,6834492.104113793,772457.83724793501,826856.47939567477,-4972395.2007393017,-0.10258051504973713]
[3,"36","Large General Service <1,000 kW",66810176.104031913,7.0817335171111981E-2,1.2249110000071324,64598813.864172503,45210442.94724559,11267902.222330268,6866508.310670943,6878.38790685602,1247081.9960188456,-2211362.2398594096,-3.3099182921117264E-2]
[4,"48T","Large General Service >1,000 kW",26035610.215484656,5.5526592535749437E-2,0.96043057572855894,26190844.51213301,18756340.046096787,4673309.0860799691,2229464.6762275547,29087.89435732102,502642.80937137757,155234.29664835334,5.9623836492999835E-3]
[5,"48T","Dedicated Facilities",24940664.394958615,2.653049537689655E-2,0.4588918171557439,27022608.136132807,20854416.267550997,5191980.0258774655,437348.62438720057,14888.341748005787,523974.87656913832,2081943.7411741912,8.347587330492387E-2]
[6,"40","Agricultural Pumping Service",12666289,8.8114497472701503E-2,1.5240959992863561,11684863.284550326,7464320.6017684368,1849690.0656684483,2017172.1971648508,134236.83997303282,219443.57997555847,-981425.71544967405,-7.7483287760896205E-2]
[7,"15,52,54,57","Street Lighting",1648056.5279417732,8.0239693521911612E-2,1.3878873441750725,1553053.5189981703,549505.07967016276,135952.31304267468,750067.83120670426,96541.058087873273,20987.236990755391,-95003.008943602908,-5.76454795893745E-2]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[8,null,"Total Washington Jurisdiction",320662011.50063217,5.781426991079322E-2,1,320662011.50063217,208222420.80420807,51806778.026317403,48015192.030473329,6824088.3259733375,5793532.3136600815,1.0570511221885681E-7,-1.4553174771460311E-10]
[]
[]
[]
["Footnotes :"]
[null,"Column C :","Annual revenues based on January 2013 through December 2013 usage priced at current Washington Tariff."]
[null,"Column D :  ","Calculated Return on Ratebase per January 2013 through December 2013 Embedded Cost of Service Study "]
[null,"Column E : ","Rate of Return Index. Rate of return by rate schedule, divided by Washington Jurisdiction's normalized rate of return."]
[null,"Column F : ","Calculated Full Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per January 2013 through December 2013 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per January 2013 through December 2013 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study."]
[null,"Column L :  ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service dollars."]
[null,"Column M : ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service percent."]
[]
[]
[]
["PacifiCorp"]
["Cost Of Service By Rate Schedule"]
["State of Washington"]
["12 Months Ending December 2013"]
["WCA Method - (100 Summer, 100 Winter Hours) - 30%D / 70%E"]
["7.76% = Target Return on Rate Base"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[null,null,null,null,"Return on","Rate of","Total","Generation","Transmission ","Distribution","Retail ","Misc","Increase","Percentage"]
["Line","Schedule","Description","Annual","Rate","Return","Cost of","Cost of","Cost of","Cost of","Cost of","Cost of","(Decrease)","Change from"]
["No.","No.",null,"Revenue","Base","Index","Service","Service","Service","Service","Service","Service","to = ROR","Current Revenues"]
[1,"16","Residential",140088118.80000001,4.2448386585886774E-2,0.73421988466487886,158660490.17628556,93925178.339779481,23760428.14391689,32773831.016803581,5717745.128898114,2483307.5468875002,18572371.376285553,0.13257634933909621]
[2,"24","Small General Service ",48473096.458215185,0.10047878896750599,1.7379582778186708,47232038.962731086,30221419.846312165,7634228.1430446524,7771647.3082722928,767861.42940806807,836882.23569390946,-1241057.4954840988,-2.5603016645613225E-2]
[3,"36","Large General Service <1,000 kW",66810176.104031913,7.0817335171111981E-2,1.2249110000071324,70043588.639416128,48647203.900488675,12332908.680877628,7800772.1199571667,-138.79988488997333,1262842.7379775569,3233412.5353842154,4.8397006622904006E-2]
[4,"48T","Large General Service >1,000 kW",26035610.215484656,5.5526592535749437E-2,0.96043057572855894,28363338.952041421,20182458.970615592,5115289.0442127399,2527292.8341235593,29175.27772692305,509122.82536260749,2327728.7365567647,8.9405576335305464E-2]
[5,"48T","Dedicated Facilities",24940664.394958615,2.653049537689655E-2,0.4588918171557439,29153275.309817649,22440988.077017676,5683770.9538676636,482608.5827110369,14864.852914588213,531042.84330668626,4212610.9148590341,0.16890532056999025]
[6,"40","Agricultural Pumping Service",12666289,8.8114497472701503E-2,1.5240959992863561,12721859.844022268,8031308.2588399043,2022272.807603528,2314340.6406541872,131830.49894369606,222107.63798095315,55570.844022268429,4.3873027073886095E-3]
[7,"15,52,54,57","Street Lighting",1648056.5279417732,8.0239693521911612E-2,1.3878873441750725,1688685.6163181032,590952.20974265574,148691.46811864583,830701.49225275835,97134.044708117566,21206.401495925602,40629.088376329979,2.4652727432274962E-2]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[8,null,"Total Washington Jurisdiction",320662011.50063217,5.781426991079322E-2,1,347863277.50063229,224039509.60279617,56697589.241641752,54501193.994774573,6758472.4327146169,5866512.2287051389,27201266.000000067,8.4828464170224535E-2]
[]
[]
["Footnotes :"]
[null,"Column C :","Annual revenues based on January 2013 through December 2013 usage priced at current Washington Tariff."]
[null,"Column D :  ","Calculated Return on Ratebase per January 2013 through December 2013 Embedded Cost of Service Study "]
[null,"Column E : ","Rate of Return Index. Rate of return by rate schedule, divided by Washington Jurisdiction's normalized rate of return."]
[null,"Column F : ","Calculated Full Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per January 2013 through December 2013 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per January 2013 through December 2013 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the January 2013 through December 2013 Embedded COS Study."]
[null,"Column L :  ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service dollars."]
[null,"Column M : ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service percent."]