Spreadsheet: scott_neal__37824__historical info 10-3-00
Sheet: Ignore - Saved only for Demand 

 |  |  |  |  |  |  |  |  |  |  |  | Value on 11/03/1999 |  |  |  |  | Value on 2/29/2000 |  |  |  |  | Value on 08/19/2000
 |  |  | Footnotes | Deal # | Pipeline | Receipt | Delivery | Volume | Start | End |  | Intrinsic | Extrinsic | Demand | [NAME] |  | Intrinsic | Extrinsic | Demand | [NAME] |  | Intrinsic | Extrinsic | Demand | [NAME]
 |  | CENTRAL | (1) | 1 | NB | Ventura | Chicago | 40000 | 1999-12-01 00:00:00 | 2000-03-31 00:00:00 |  | 19396824 | 3382526 | -21995431 |  |  | 114910 | 1057 | -187999 |  |  |  |  |  |  | x
 |  |  |  |  |  |  |  | 60000 | 2000-04-01 00:00:00 | 2009-05-22 00:00:00 |  |  |  |  |  |  | 18339633 | 3703732 | -20908999 |  |  | 20422711 | 4699573 | -20529362 |  | x
 |  |  | (2) | 2 | NB | Moncy | Chicago | 15000 | 1999-12-01 00:00:00 | 2009-05-22 00:00:00 |  | 10657113 | 287644 | -16999963 |  |  | 8769749 | 377850 | -16378253 |  |  | 592213 | 431131 | -2174064 |  | x
 |  |  |  | 25 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6046710 | 142543 | -7605950 |  | x
 |  |  |  | 26 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 428632 | 2 | -338101 |  | x
 |  |  | (3) | 3 | NGPL | NGPL/TX OK | NGPL/LA | 50000 | 1999-12-01 00:00:00 | 2001-02-28 00:00:00 |  | 0 | 346873 | -984742 |  |  | 0 | 407640 | -795519 |  |  | 0 | 7288000 | -334359 |  | x
 |  |  | (4), (5) | 4 | ANR | WLA | Consumers | 5000 | 2000-01-01 00:00:00 | 2001-03-31 00:00:00 |  |  |  |  |  |  | 0 | 4161 | -38657 |  |  | 59703 | 113732 | -223258 |  | x
 |  |  | (4) | 5 | NGPL | NGPL/TX OK | NGPL/LA | 20000 | 2000-01-01 00:00:00 | 2000-10-31 00:00:00 |  | 0 | 346879 | -984742 |  |  | 0 | 64720 | -263449 |  |  | 0 | 18409 | -33871 |  | x
 |  |  | (4) | 6 | NGPL | [NAME] | Perryville | 10000 | 2000-01-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  | 92249 | 44127 | -335909 |  |  | 1690 | 20942 | -43187 |  | x
 |  |  | (4), (5), (6) | 7 | NGPL | ELA | Consumers | 25000 | 2000-01-01 00:00:00 | 2001-03-31 00:00:00 |  |  |  |  |  |  | 45070 | 7713 | -229083 |  |  | 811447 | 369640 | -1162987 |  | x
 |  |  | (4) | 8 | Crossroads | Chicago | Columbia Gas | 15000 | 2000-01-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  | 0 | 120632 | -269927 |  |  | 0 | 34296 | -34704 |  | x
 | WEST |  |  | 9 | PGT | [NAME] | Malin | 67500 | 2008-11-01 00:00:00 | 2023-10-31 00:00:00 |  | 11157227 | 7947216 | -14741431 |  |  | 10714928 | 11949350 | -14296750 |  |  | 11439890 | 13377642 | -15541952 |  | x
 |  |  |  | 10 | EPNG | SJ/Permian | Valero | 16495 | 1998-09-01 00:00:00 | 2002-07-31 00:00:00 |  | 251653 | 729697 | -2122766 |  |  | 3920 | 879062 | -1932641 |  |  | 377581 | 1254158 | -1491982 |  | x
 |  |  |  | 11 | EPNG | El Paso | SoCal/Topock | 60000 | 1999-11-01 00:00:00 | 2000-10-31 00:00:00 |  | 2716993 | 161932 | -3732851 |  |  | 1943955 | 26825 | -2749654 |  |  | 2109068 | 0 | -353515 |  | x
 |  |  |  | 12 | EPNG | El Paso | California Border | 15000 | 1999-11-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  | 485988 | 6706 | -687414 |  |  | 527267 | 0 | -88379 |  | x
 |  |  | (7) | 13 | EPNG | ELPO/SJ | California Border | 15000 | 2000-07-01 00:00:00 | 2000-09-30 00:00:00 |  |  |  |  |  |  | 0 | 0 | 0
 |  |  | (7) | 14 | NWPL | Stanfield | Kern | 15000 | 2000-07-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  | 0 | 0 | 0
 |  |  | (7) | 15 | PGEN | Stanfield | Malin | 5000 | 2000-07-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  | 0 | 0 | 0
 |  |  | (7) | 16 | PGE | Topock | CG | 15000 | 2000-06-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  | 0 | 0 | 0
 |  |  |  | 14 | NWPL | Stanfield | Kern | 15000 | 2000-06-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 | -11568
 |  |  |  | 15 | PGEN | Stanfield | Malin | 5000 | 2000-06-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 149225 | 0 | -88687
 |  |  |  | 16 | PGE | Topock | PGE/CG | 15000 | 2000-06-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 1451 | 76231 | -23136
 |  |  |  | 27 | PGEN | Stanfield | Malin | 4950 | 2001-04-01 00:00:00 | 2001-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 591140 | 0 | -169571
 | EAST |  | (8) | 17 | CGT | Rayne | Leach | 15000 | 1998-04-01 00:00:00 | 2009-10-31 00:00:00 |  | 2041604 | 1067794 | -4104577 |  |  | 1913465 | 1237522 | -3947016 |  |  | 2737117 | 1620848 | -3840447 |  | x
 |  |  |  | 19 |  | Onshore | Rayne | 40000 | 2000-01-01 00:00:00 | 2003-11-30 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 1010145 | 2124456 | -1723314
 |  |  |  | 20 |  | Onshore | Rayne | 25654 | 2000-01-01 00:00:00 | 2004-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 856312 | 1567493 | -1385232
 |  |  |  | 21 |  | Rayne | Leach | 15000 | 2000-01-01 00:00:00 | 2005-03-31 00:00:00 |  |  |  |  |  |  | 997962 | 744720 | -2574496 |  |  | 1669643 | 1159807 | -2338765
 |  |  |  | 22 |  | Onshore | Rayne | 30000 | 2000-01-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 13047 | 43574 | -38313
 |  |  |  | 23 |  | Onshore | Rayne | 20000 | 2000-04-02 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 8698 | 29049 | -25542
 |  |  |  | 24 |  | Rayne | Leach | 30000 | 2000-01-01 00:00:00 | 2002-03-31 00:00:00 |  |  |  |  |  |  | 770006 | 748511 | -2343020 |  |  | 1465496 | 1288235 | -12714411
 |  |  |  | 28 |  | Rayne | Leach | 25000 | 2000-11-01 00:00:00 | 2001-03-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 661814 | 453887 | -147758
 |  |  |  | 29 |  | Zone 3 | Zone 6 | 15000 | 2000-08-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 90554 | 14332 | -64271
 |  |  |  | 37 |  | Zone 1 | Zone 6 | 3400 | 2000-05-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 21697 | 3010 | -3199
 |  |  |  | 38 |  | Zone 2 | Zone 6 | 5000 | 2000-05-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 31961 | 4406 | -6925
 |  |  |  | 39 |  | Zone 3 | Zone 6 | 11600 | 2000-05-01 00:00:00 | 2000-10-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 70028 | 11083 | -37251
 |  |  |  | 43 |  | Onshore | Rayne | 20000 | 1993-11-01 00:00:00 | 2001-03-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 83137 | 385179 | -165529 |  |  | 2000-07-24 00:00:00
 |  |  |  | 44 |  | Rayne | Leach | 50000 | 2000-11-01 00:00:00 | 2001-03-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 1242283 | 937529 | -359053
 |  |  |  | 45 |  | Rayne | Leach | 142 | 2000-08-08 00:00:00 | 2001-07-31 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 7074 | 2584 | -2933
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Totals |  |  |  |  | Totals
 |  |  | (1) | This leg, on 11/99, had a volume of 60,000/day.  On 02/2000, it appears split into two legs;  one of 40,000 (until 04/2000) and one of 60,000 (from 4/2000)
 |  |  | (2) | This leg was one leg on 10/99 and 02/00 with a volume of 15,000/day.  However, the new model splits it into three legs (#2,25,26) with volumes of 10,000 (01/99-02/02),
 |  |  |  | 9,300/day (03/02-02/09) and 15,000/day (03/09-05/09).   Fuel and demand rates vary slightly from old model to new also.
 |  |  | (3) | Deal has same volume in all three models.  Fuel rates are the same in the current model and the 10/99 model, but the 02/00 model contains no fuel rate.
 |  |  |  | In addition, the 10/99 model contains a delivery point of ColGulf/LA instead of NGPL/LA and is marked against IF-Col/Gulf-LA instead of IF-NGPL/LA.
 |  |  | (4) | CES Deal.  Not in 10/99 model.
 |  |  | (5) | 02/00 model has termination date of 03/00.  New model has termination date of 03/01.
 |  |  | (6) | 02/00 model has flat demand of $0.2963.  New model has seasonal demand of $0.2963 winter and $0.0792 summer.
 |  |  | (7) | Not valued prior to 02/00
 |  |  | (8) | Fuel rate is 2.988% in 10/99 and 02/00 models, 2.82% in current model.  Demand in $0.1048 in 10/99 and 02/00 models, $0.1035 in current model.