Spreadsheet: jim_schwieger__14326__Schwieger Analysis-5-18
Sheet: Estimates

 | Ending Gas Day Estimates |  |  |  | Actual [NAME] |  |  |  |  | Ending Gas Day Estimates |  |  |  | Actual [NAME] |  |  |  |  | Ending Gas Day Estimates |  |  |  | Actual [NAME] |  |  |  |  | Ending Gas Day Estimates |  |  |  | Actual [NAME]
 | Withdrawal | Injection | GIP |  |  |  |  |  |  | Withdrawal | Injection | GIP |  |  |  |  |  |  | Withdrawal | Injection | GIP |  |  |  |  |  |  | Withdrawal | Injection | GIP
2000-01-11 00:00:00 | -4.043999999999997 | 0 | 106.75 |  | Billing kva |  | 16752 |  | 2000-02-09 00:00:00 | -329.193 | 0 | 96.564 |  | Billing kva |  | 26345 |  | 2000-03-10 00:00:00 |  | 246.68 |  |  | Billing kva |  | 27187 |  | 2000-04-11 00:00:00 |  | 134.027 |  |  | Billing kva |  | 22259
2000-01-12 00:00:00 | -0.5139999999999958 | 0 | 106.75 |  | kwhrs |  | 1591200 |  | 2000-02-10 00:00:00 | -196.433 | 0 | 96.375 |  | kwhrs |  | 3592800 |  | 2000-03-11 00:00:00 |  | 160.262 |  |  | kwhrs |  | 9751200 |  | 2000-04-12 00:00:00 |  | 18.96599999999998 |  |  | kwhrs |  | 3916800
2000-01-13 00:00:00 | -6.393999999999991 | 0 | 106.75 |  |  |  |  |  | 2000-02-11 00:00:00 | -129.374 | 0 | 96.239 |  |  |  |  |  | 2000-03-12 00:00:00 |  | 197.608 |  |  |  |  |  |  | 2000-04-13 00:00:00 |  | 176.295
2000-01-14 00:00:00 | -103.491 | 0 | 106.65 |  | Fac Charge |  | 19.2 |  | 2000-02-12 00:00:00 | -87.87 | 0 | 96.161 |  | Fac Charge |  | 19.2 |  | 2000-03-13 00:00:00 |  | 143.834 |  |  | Fac Charge |  | 19.2 |  | 2000-04-14 00:00:00 |  | 152.557 |  |  | Fac Charge |  | 19.2
2000-01-15 00:00:00 |  | 196.824 | 106.79 |  | Demand Charge |  | 51900.2 |  | 2000-02-13 00:00:00 | -76.171 | 0 | 96.095 |  | Demand Charge |  | 81638.5 |  | 2000-03-14 00:00:00 |  | 268.684 |  |  | Demand Charge |  | 84248.7 |  | 2000-04-15 00:00:00 |  | 264.299 |  |  | Demand Charge |  | 68972
2000-01-16 00:00:00 |  | 183.001 | 106.98 |  | Tier 1 |  | 82085.23 |  | 2000-02-14 00:00:00 | -179.258 | 0 | 95.916 |  | Tier 1 |  | 169882.44 |  | 2000-03-15 00:00:00 |  | 309.881 |  |  | Tier 1 |  | 175311.97 |  | 2000-04-16 00:00:00 |  | 373.3030000000001 |  |  | Tier 1 |  | 148228
2000-01-17 00:00:00 |  | 78.62799999999997 | 107.05 |  | [NAME] |  | 0 |  | 2000-02-15 00:00:00 | -42.72799999999998 | 0 | 95.859 |  | [NAME] |  | 9744.53 |  | 2000-03-16 00:00:00 |  | 169.789 |  |  | [NAME] |  | 150286.75 |  | 2000-04-17 00:00:00 |  | 244.976 |  |  | [NAME] |  | 36888
2000-01-18 00:00:00 |  | 217.551 | 107.31 |  | Tier 3 |  | 0 |  | 2000-02-16 00:00:00 | -98.44 | 0 | 95.764 |  | Tier 3 |  | 0 |  | 2000-03-17 00:00:00 |  | 145.36 |  |  | Tier 3 |  | 9953.45 |  | 2000-04-18 00:00:00 |  | 103.938 |  |  | Tier 3 |  | 0
2000-01-19 00:00:00 |  | 199.601 | 107.515 |  | Fuel Factor |  | 29895.47 |  | 2000-02-17 00:00:00 | -170.301 | 0 | 95.592 |  | Fuel Factor |  | 67501.53 |  | 2000-03-18 00:00:00 |  | 249.844 |  |  | Fuel Factor |  | 183205.55 |  | 2000-04-19 00:00:00 |  | 1.628999999999994 |  |  | Fuel Factor |  | 73588.84
2000-01-20 00:00:00 | -34.014 | 0 | 107.747 |  | PCRF |  | -257.77 |  | 2000-02-18 00:00:00 | -114.29 | 0 | 95.47 |  | PCRF |  | -582.03 |  | 2000-03-19 00:00:00 |  | 237.909 |  |  | PCRF |  | -1579.69 |  | 2000-04-20 00:00:00 |  | 19.18 |  |  | PCRF |  | -634.52
2000-01-21 00:00:00 | -4.833999999999989 | 0 | 107.464 |  | High Voltage |  | -3500.4 |  | 2000-02-19 00:00:00 | -41.30700000000002 | 0 | 95.435 |  | High Voltage |  | -5419 |  | 2000-03-20 00:00:00 |  | 230.195 |  |  | High Voltage |  | -5587.4 |  | 2000-04-21 00:00:00 |  | 320.868 |  |  | High Voltage |  | -3067.86
2000-01-22 00:00:00 |  | 141.684 | 107.609 |  | Subtotal |  |  |  | 2000-02-20 00:00:00 | -67.687 | 0 | 95.368 |  | Subtotal |  |  |  | 2000-03-21 00:00:00 |  | 299.1060000000001 |  |  | Subtotal |  |  |  | 2000-04-22 00:00:00 |  | 355.6560000000001 |  |  | Subtotal
2000-01-23 00:00:00 |  | 105.206 | 107.719 |  | Tax |  | 11610.29 |  | 2000-02-21 00:00:00 | -140.979 | 0 | 95.232 |  | Tax |  | 23401.92 |  | 2000-03-22 00:00:00 |  | 429.2940000000001 |  |  | Tax |  |  |  | 2000-04-23 00:00:00 |  | 0 |  |  | Tax
2000-01-24 00:00:00 | -258.852 | 0 | 107.69 |  |  |  |  |  | 2000-02-22 00:00:00 | -151.446 | 0 | 95.07 |  |  |  |  |  | 2000-03-23 00:00:00 |  | 394.666 |  |  |  |  |  |  | 2000-04-24 00:00:00 |  | 170.932
2000-01-25 00:00:00 | -329.511 | 0 | 107.361 |  |  |  |  |  | 2000-02-23 00:00:00 | 0 | 15.26799999999999 | 95.089 |  |  |  |  |  | 2000-03-24 00:00:00 |  | 356.928 |  |  |  |  |  |  | 2000-04-25 00:00:00 |  | 51.629
2000-01-26 00:00:00 | -725.221 | 0 | 106.652 |  |  |  |  |  | 2000-02-24 00:00:00 | 0 | 81.392 | 95.168 |  |  |  |  |  | 2000-03-25 00:00:00 |  | 323.452 |  |  |  |  |  |  | 2000-04-26 00:00:00 |  | 23.37300000000001
2000-01-27 00:00:00 | -934.318 | 0 | 105.722 |  |  |  |  |  | 2000-02-25 00:00:00 | 0 | 14.78299999999999 | 95.187 |  |  |  |  |  | 2000-03-26 00:00:00 |  | 428.5690000000001 |  |  |  |  |  |  | 2000-04-27 00:00:00 |  | 19.999
2000-01-28 00:00:00 | -1101.522 | 0 | 104.603 |  |  |  |  |  | 2000-02-26 00:00:00 | 0 | 23.944 | 95.211 |  |  |  |  |  | 2000-03-27 00:00:00 |  | 229.762 |  |  |  |  |  |  | 2000-04-28 00:00:00 |  | 0
2000-01-29 00:00:00 | -1163.958 | 0 | 103.436 |  |  |  |  |  | 2000-02-27 00:00:00 | 0 | 38.58799999999997 | 95.223 |  |  |  |  |  | 2000-03-28 00:00:00 |  | 178.282 |  |  |  |  |  |  | 2000-04-29 00:00:00 |  | 152.131
2000-01-30 00:00:00 | -862.2220000000001 | 0 | 102.587 |  |  |  |  |  | 2000-02-28 00:00:00 | 0 | 13.95299999999999 | 95.23 |  |  |  |  |  | 2000-03-29 00:00:00 |  | 187.074 |  |  |  |  |  |  | 2000-04-30 00:00:00 |  | 170.924
2000-01-31 00:00:00 | -717.351 | 0 | 101.848 |  |  |  |  |  | 2000-02-29 00:00:00 | 0 | 215.097 | 95.488 |  |  |  |  |  | 2000-03-30 00:00:00 |  | 227.247
2000-02-01 00:00:00 | -767.33 | 0 | 101.092 |  |  |  |  |  | 2000-03-01 00:00:00 | 0 | 297.333 | 95.773 |  |  |  |  |  | 2000-03-31 00:00:00 |  | 220.305 |  |  |  |  |  |  |  | Total Inj
2000-02-02 00:00:00 | -842.8629999999999 | 0 | 100.265 |  |  |  |  |  | 2000-03-02 00:00:00 | 0 | 174.529 | 95.951 |  |  |  |  |  | 2000-04-01 00:00:00 |  | 272.981 |  |  |  |  |  |  |  | [NAME]
2000-02-03 00:00:00 | -575.587 | 0 | 99.672 |  |  |  |  |  | 2000-03-03 00:00:00 | 0 | 311.186 | 96.26 |  |  |  |  |  | 2000-04-02 00:00:00 |  | 247.731
2000-02-04 00:00:00 | -716.0409999999999 | 0 | 98.961 |  |  |  |  |  | 2000-03-04 00:00:00 | 0 | 245.8120000000001 | 96.505 |  |  |  |  |  | 2000-04-03 00:00:00 | -1.513000000000005
2000-02-05 00:00:00 | -592.823 | 0 | 98.354 |  |  |  |  |  | 2000-03-05 00:00:00 | 0 | 305.705 | 97.059 |  |  |  |  |  | 2000-04-04 00:00:00 | -3.070000000000007
2000-02-06 00:00:00 | -362.3170000000001 | 0 | 98.031 |  |  |  |  |  | 2000-03-06 00:00:00 | 0 | 178.864 | 97.234 |  |  |  |  |  | 2000-04-05 00:00:00 |  | 146.058
2000-02-07 00:00:00 | -318.148 | 0 | 97.414 |  |  |  |  |  | 2000-03-07 00:00:00 | 0 | 274.596 | 97.262 |  |  |  |  |  | 2000-04-06 00:00:00 |  | 45.93
2000-02-08 00:00:00 | -507.126 | 0 | 96.916 |  |  |  |  |  | 2000-03-08 00:00:00 | 0 | 420.024 | 97.687 |  |  |  |  |  | 2000-04-07 00:00:00 |  | 189.902
 |  |  |  |  |  |  |  |  | 2000-03-09 00:00:00 |  | 321.278 | 97.687 |  |  |  |  |  | 2000-04-08 00:00:00 |  | 294.089
 |  |  |  |  |  |  |  |  |  | Total Inj |  |  |  |  |  |  |  | 2000-04-09 00:00:00 |  | 214.3929999999999
 | [NAME] |  |  |  |  |  |  |  |  | [NAME] |  |  |  |  |  |  |  | 2000-04-10 00:00:00 |  | 159.986
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total Inj
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME]