Spreadsheet: phillip_allen__28872__Socal Presentation_122600
Sheet: Sheet3

800000 |  |  | [NAME] |  | Est. Total | [NAME] | Available |  | [NAME]
 | Receipt | Sendout | Capacity | Storage Balance | Capacity | Socal Price | Capacity | Inj/WD | Inj/WD
1997-05-01 00:00:00 | 2782709.677419355 | 2216129.032258064 | 3450000 | 48797000 | 110000000
1997-06-01 00:00:00 | 2770533.333333333 | 2185300 | 3450000 | 66511000 | 110000000
1997-07-01 00:00:00 | 2750225.806451613 | 2460935.483870968 | 3450000 | 74703000 | 110000000
1997-08-01 00:00:00 | 2686677.419354839 | 2513838.709677419 | 3450000 | 80577000 | 110000000
1997-09-01 00:00:00 | 2844900 | 2709566.666666667 | 3450000 | 84058000 | 110000000
1997-10-01 00:00:00 | 2639161.290322581 | 2319903.225806451 | 3450000 | 93976000 | 110000000
1997-11-01 00:00:00 | 2377100 | 2419633.333333333 | 3450000 | 92893000 | 110000000
1997-12-01 00:00:00 | 1911161.290322581 | 3118516.129032258 | 3450000 | 55335000 | 110000000
1998-01-01 00:00:00 | 2486967.741935484 | 2979709.677419355 | 3450000 | 39934000 | 110000000
1998-02-01 00:00:00 | 2454500 | 3107285.714285714 | 3450000 | 21507000 | 110000000 | 2.241071428571429 |  | -18394000 | -656928.5714285715
1998-03-01 00:00:00 | 2780516.129032258 | 2722354.838709678 | 3450000 | 23218000 | 110000000 | 2.365 |  | 1837000 | 59258.06451612903
1998-04-01 00:00:00 | 2754000 | 2586866.666666667 | 3450000 | 28262000 | 110000000 | 2.519666666666666 |  | 5107000 | 170233.3333333333
1998-05-01 00:00:00 | N/A | N/A | 3450000 | N/A | 110000000 | 2.160645161290323 | N/A | 0 | #[NAME]! | N/A
1998-06-01 00:00:00 | N/A | N/A | 3450000 | N/A | 110000000 | 2.010833333333334 | N/A | 0 | #[NAME]! | N/A
1998-07-01 00:00:00 | N/A | N/A | 3450000 | N/A | 110000000 | 2.324193548387097 | N/A | 0 | #[NAME]! | N/A
1998-08-01 00:00:00 | 2992935.483870968 | 2905967.741935484 | 3450000 | 74661000 | 110000000 | 2.223225806451614 |  | 2552000 | 82322.58064516129
1998-09-01 00:00:00 | 2732233.333333333 | 2551133.333333333 | 3450000 | 77170000 | 110000000 | 2.134833333333333 |  | 5529000 | 184300
1998-10-01 00:00:00 | 2768677.419354839 | 2319483.870967742 | 3450000 | 93259000 | 110000000 | 2.205322580645162 |  | 16156000 | 521161.2903225807
1998-11-01 00:00:00 | 2689633.333333333 | 2501400 | 3450000 | 98791000 | 110000000 | 2.353333333333334 |  | 5545000 | 184833.3333333333
1998-12-01 00:00:00 | 2592000 | 3137766.666666667 | 3450000 | 81080000 | 110000000 | 2.123225806451613 |  | -17712000 | -571354.8387096775
1999-01-01 00:00:00 | 2443806.451612903 | 2987387.096774193 | 3450000 | 65284000 | 105000000 | 1.897419354838709 |  | -16890000 | -544838.7096774194
1999-02-01 00:00:00 | 2485250 | 2933071.428571429 | 3450000 | 52783000 | 105000000 | 1.816964285714286 |  | -12506000 | -446642.8571428572
1999-03-01 00:00:00 | 2578548.387096774 | 2835258.064516129 | 3450000 | 44969000 | 105000000 | 1.713387096774194 |  | -7782000 | -251032.2580645161
1999-04-01 00:00:00 | 2607766.666666667 | 2801266.666666667 | 3450000 | 38789000 | 105000000 | 2.080333333333333 |  | -6172000 | -205733.3333333333
1999-05-01 00:00:00 | 2773096.774193549 | 2214161.290322581 | 3450000 | 56057000 | 105000000 | 2.215161290322581 |  | 17334000 | 559161.2903225806
1999-06-01 00:00:00 | 2836966.666666667 | 2421600 | 3450000 | 68397000 | 105000000 | 2.292166666666667 |  | 12364000 | 412133.3333333333
1999-07-01 00:00:00 | 2922032.258064516 | 2643096.774193549 | 3450000 | 77117000 | 105000000 | 2.341774193548388 |  | 8764000 | 282709.6774193548
1999-08-01 00:00:00 | 2726483.870967742 | 2706516.129032258 | 3450000 | 78044000 | 105000000 | 2.721612903225806 |  | 552000 | 18400
1999-09-01 00:00:00 | 2928300 | 2645233.333333333 | 3450000 | 86618000 | 105000000 | 2.666333333333334 |  | 8557000 | 285233.3333333333
1999-10-01 00:00:00 | 3061322.580645161 | 2964096.774193549 | 3450000 | 89228000 | 105000000 | 2.937419354838709 |  | 2732000 | 88129.03225806452
1999-11-01 00:00:00 | 2880700 | 2738600 | 3450000 | 92944000 | 105000000 | 2.564166666666666 |  | 4528000 | 150933.3333333333
1999-12-01 00:00:00 | 2651193.548387097 | 3114903.225806451 | 3450000 | 78580000 | 105000000 | 2.465 |  | -14373000 | -463645.1612903226
2000-01-01 00:00:00 | 2611290.322580645 | 3123483.870967742 | 3450000 | 62970000 | 105000000 | 2.423709677419356 |  | -15795000 | -509516.1290322581
2000-02-01 00:00:00 | 2575724.137931034 | 3069448.275862069 | 3450000 | 48405000 | 105000000 | 2.616896551724138 |  | -14398000 | -496482.7586206897
2000-03-01 00:00:00 | 2861806.451612903 | 2825354.838709678 | 3450000 | 49222000 | 105000000 | 2.834838709677419 |  | 938000 | 30258.06451612903
2000-04-01 00:00:00 | 2811633.333333333 | 2422966.666666667 | 3450000 | 60911000 | 105000000 | 3.012833333333333 |  | 11729000 | 390966.6666666667
2000-05-01 00:00:00 | 2821935.483870968 | 2665677.419354839 | 3450000 | 65633000 | 105000000 | 3.624354838709676 |  | 4732000 | 152645.1612903226
2000-06-01 00:00:00 | 3167033.333333333 | 3097900 | 3450000 | 67650000 | 105000000 | 4.630666666666666 |  | 2055000 | 68500
2000-07-01 00:00:00 | 3294193.548387097 | 3320806.451612903 | 3450000 | 66434000 | 105000000 | 4.615322580645161 |  | -1169000 | -37709.67741935484
2000-08-01 00:00:00 | 3210903.225806451 | 3616161.290322581 | 3450000 | 53831000 | 105000000 | 5.24241935483871 |  | -12560000 | -405161.2903225807
2000-09-01 00:00:00 | 3311333.333333333 | 3191666.666666667 | 3450000 | 57385000 | 105000000 | 6.007666666666665 |  | 3559000 | 118633.3333333333
2000-10-01 00:00:00 | 3353774.193548387 | 3104806.451612903 | 3450000 | 65292000 | 105000000 | 5.57790322580645 |  | 7904000 | 254967.7419354839
2000-11-01 00:00:00 | 3023266.666666667 | 3509000 | 3450000 | 50042000 | 105000000 | 9.680333333333335 |  | -14753000 | -491766.6666666667
2000-12-01 00:00:00 | 3403363.636363636 | 3507954.545454545 | 3450000 | 47739000 | 105000000 | 28.48772727272727 |  | -2359000 | -107227.2727272727