Spreadsheet: phillip_allen__29968__pallen_1023
Sheet: ELPO TP

Curve Group -> | ELP TP | ELP TP | ELP TP | ELP TP | ELP TP |  |  |  | ELP TP | ELP TP | ELP TP | ELP TP
Curve Code  -> | NX1 | IF-ELPO/PERMIAN | IF-ELPO/SJ | NGI-SOBDR-PG&E | NGI-SOCAL | TOTAL | TOTAL |  | IF-ELPO/PERMIAN | IF-ELPO/SJ | NGI-SOBDR-PG&E | NGI-SOCAL
Risk Type   -> | PRC | [NAME] | [NAME] | [NAME] | [NAME] | Transport | Less Fuel |  | IDX | IDX | IDX | IDX
Deal Type   ->
 |  | IF-ELPO/PERMIAN | IF-ELPO/SJ | NGI-SOBDR-PG&E | NGI-SOCAL |  |  |  | IF-ELPO/PERMIAN | IF-ELPO/SJ | NGI-SOBDR-PG&E | NGI-SOCAL
2001-06-01 00:00:00 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0
2001-07-01 00:00:00 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0
2001-08-01 00:00:00 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0
2001-09-01 00:00:00 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0
2001-10-01 00:00:00 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0
2001-11-01 00:00:00 | -27.38449208 | -394.53575863 | -394.52976245 | 681.29941995 | 80.38160905 |  |  |  | -394.53575863 | -394.52976245 | 681.29941995 | 80.38160905
2001-12-01 00:00:00 | -28.24143966 | -406.8820334 | -406.87584959 | 702.61943888 | 82.89700445000001 |  |  |  | -406.8820334 | -406.87584959 | 702.61943888 | 82.89700445000001
2002-01-01 00:00:00 | -28.18582936 | -406.08084094 | -406.0746693 | 701.23590914 | 82.73377174 |  |  |  | -406.08084094 | -406.0746693 | 701.23590914 | 82.73377174
2002-02-01 00:00:00 | -25.40788342 | -366.05822495 | -366.05266159 | 632.12332692 | 74.5796762 |  |  |  | -366.05822495 | -366.05266159 | 632.12332692 | 74.5796762
2002-03-01 00:00:00 | -28.08218122 | -404.58755429 | -404.58140535 | 698.6572447100001 | 82.42953371 |  |  |  | -404.58755429 | -404.58140535 | 698.6572447100001 | 82.42953371
Apr, 2002 | -27.12446062 | -390.7894153300001 | -390.7834761 | 674.83009124 | 79.61833957 |  |  |  | -390.7894153300001 | -390.7834761 | 674.83009124 | 79.61833957
May, 2002 | -27.97430762 | -403.03339003 | -403.02726472 | 695.97345449 | 82.11289264 |  |  |  | -403.03339003 | -403.02726472 | 695.97345449 | 82.11289264
Jun, 2002 | -27.01744266 | -389.24757888 | -389.24166308 | 672.1675891599999 | 79.30421014000001 |  |  |  | -389.24757888 | -389.24166308 | 672.1675891599999 | 79.30421014000001
Jul, 2002 | -26.8120781 | -386.27541705 | -386.26931646 | 663.95124178 | 81.78141363 |  |  |  | -386.27541705 | -386.26931646 | 663.95124178 | 81.78141363
Aug, 2002 | -26.75159878 | -385.40410545 | -385.39801862 | 662.4535839 | 81.59694139 |  |  |  | -385.40410545 | -385.39801862 | 662.4535839 | 81.59694139
Sep, 2002 | -25.82876204 | -372.1090095 | -372.10313264 | 639.6012482900001 | 78.78213181000001 |  |  |  | -372.1090095 | -372.10313264 | 639.6012482900001 | 78.78213181000001
Oct, 2002 | -26.62667654 | -383.60437971 | -383.59832131 | 659.3601172200001 | 81.21590726000001 |  |  |  | -383.60437971 | -383.59832131 | 659.3601172200001 | 81.21590726000001
Nov, 2002 | -23.5630208 | -339.46801692 | -339.46216928 | 632.8596416199999 | 22.50752378 |  |  |  | -339.46801692 | -339.46216928 | 632.8596416199999 | 22.50752378
Dec, 2002 | -24.28476312 | -349.8660229399999 | -349.8599961899999 | 652.2443201 | 23.19693591 |  |  |  | -349.8660229399999 | -349.8599961899999 | 652.2443201 | 23.19693591
Jan, 2003 | -23.40422004 | -337.16469766 | -337.16169288 | 627.79138528 | 23.13078522000001 |  |  |  | -337.16469766 | -337.16169288 | 627.79138528 | 23.13078522000001
Feb, 2003 | -21.07525496 | -303.61327802 | -303.61057225 | 565.3195655599999 | 20.82902975 |  |  |  | -303.61327802 | -303.61057225 | 565.3195655599999 | 20.82902975
Mar, 2003 | -23.26731028 | -335.1923546700001 | -335.1893674700001 | 624.11893692 | 22.99547494 |  |  |  | -335.1923546700001 | -335.1893674700001 | 624.11893692 | 22.99547494
Apr, 2003 | -22.4440241 | -323.33197138 | -323.32908989 | 602.03522979 | 22.18180738 |  |  |  | -323.33197138 | -323.32908989 | 602.03522979 | 22.18180738
May, 2003 | -23.11770783999999 | -333.03716022 | -333.03419223 | 620.1060242400001 | 22.84762037000001 |  |  |  | -333.03716022 | -333.03419223 | 620.1060242400001 | 22.84762037000001
Jun, 2003 | -22.29546412 | -321.1917938400001 | -321.18893141 | 598.0502780999999 | 22.03498303 |  |  |  | -321.1917938400001 | -321.18893141 | 598.0502780999999 | 22.03498303
Jul, 2003 | -22.96006376 | -330.7661154199999 | -330.76316766 | 615.8774012800001 | 22.69181803999999 |  |  |  | -330.7661154199999 | -330.76316766 | 615.8774012800001 | 22.69181803999999
Aug, 2003 | -22.87672716 | -329.56555598 | -329.56261893 | 613.64199266 | 22.60945508999999 |  |  |  | -329.56555598 | -329.56261893 | 613.64199266 | 22.60945508999999
Sep, 2003 | -22.05609132 | -317.74335331 | -317.7405216 | 591.62937675 | 21.79840684 |  |  |  | -317.74335331 | -317.7405216 | 591.62937675 | 21.79840684
Oct, 2003 | -20.96373961999999 | -302.0107868700001 | -302.0078715900001 | 583.0549188399998 | -1.164153218269348e-14 |  |  |  | -302.0107868700001 | -302.0078715900001 | 583.0549188399998 | -1.164153218269348e-14
Nov, 2003 | -20.20846674 | -291.13006838 | -291.12725814 | 562.0488597799999 | -1.164153218269348e-14 |  |  |  | -291.13006838 | -291.12725814 | 562.0488597799999 | -1.164153218269348e-14
Dec, 2003 | -20.80135432 | -299.67140897 | -299.66851628 | 578.53857094 | -1.00000062957406e-08 |  |  |  | -299.67140897 | -299.66851628 | 578.53857094 | -1.00000062957406e-08
Jan, 2004 | -20.71646498 | -298.44846424 | -298.4455833599999 | 576.1775826199998 | 0 |  |  |  | -298.44846424 | -298.4455833599999 | 576.1775826199998 | 0
Feb, 2004 | -19.29917034 | -278.03043372 | -278.0277499299999 | 536.7590132999999 | 9.999994654208421e-09 |  |  |  | -278.03043372 | -278.0277499299999 | 536.7590132999999 | 9.999994654208421e-09
Mar, 2004 | -20.54787956 | -296.01976536 | -296.0169079199999 | 571.4887937399999 | -2.000000094994903e-08 |  |  |  | -296.01976536 | -296.0169079199999 | 571.4887937399999 | -2.000000094994903e-08
Apr, 2004 | -19.80000964 | -285.2456957799999 | -285.24294234 | 550.68862847 | 9.999994654208421e-09 |  |  |  | -285.2456957799999 | -285.24294234 | 550.68862847 | 9.999994654208421e-09
May, 2004 | -20.37529606 | -293.53346802 | -293.5306345700001 | 566.6888065299999 | -2.328306436538696e-14 |  |  |  | -293.53346802 | -293.5306345700001 | 566.6888065299999 | -2.328306436538696e-14
Jun, 2004 | -19.63198275999999 | -282.82504313 | -282.82231306 | 546.01537343 | 5.820766091346741e-15 |  |  |  | -282.82504313 | -282.82231306 | 546.01537343 | 5.820766091346741e-15
Jul, 2004 | -20.20003012 | -291.00852745 | -291.00571839 | 561.8142157100001 | 9.999983012676238e-09 |  |  |  | -291.00852745 | -291.00571839 | 561.8142157100001 | 9.999983012676238e-09
Aug, 2004 | -20.1106531 | -289.72093189 | -289.71813525 | 559.3284140399999 | 0 |  |  |  | -289.72093189 | -289.71813525 | 559.3284140399999 | 0
Sep, 2004 | -19.37424814000001 | -279.1120304799999 | -279.10933625 | 538.84711859 | -5.820766091346741e-15 |  |  |  | -279.1120304799999 | -279.10933625 | 538.84711859 | -5.820766091346741e-15
Oct, 2004 | -19.93231612 | -287.15174826 | -287.1489764199999 | 554.3684085599999 | 1.164153218269348e-14 |  |  |  | -287.15174826 | -287.1489764199999 | 554.3684085599999 | 1.164153218269348e-14
Nov, 2004 | -19.2015508 | -276.6240936099999 | -276.62142339 | 534.0439662 | 5.820766091346741e-15 |  |  |  | -276.6240936099999 | -276.62142339 | 534.0439662 | 5.820766091346741e-15
Dec, 2004 | -19.75280838 | -284.56569817 | -284.56295129 | 549.37584108 | -1.164153218269348e-14 |  |  |  | -284.56569817 | -284.56295129 | 549.37584108 | -1.164153218269348e-14
Jan, 2005 | -19.66074518 | -283.2394043399999 | -283.2366702699999 | 546.81532942 | 9.999994654208421e-09 |  |  |  | -283.2394043399999 | -283.2366702699999 | 546.81532942 | 9.999994654208421e-09
Feb, 2005 | -17.67458668 | -254.62612751 | -254.62366963 | 491.5752104799999 | -1.999999512918294e-08 |  |  |  | -254.62612751 | -254.62366963 | 491.5752104799999 | -1.999999512918294e-08
Mar, 2005 | -19.48397348 | -280.6927711399999 | -280.69006164 | 541.8988593000001 | -1.164153218269348e-14 |  |  |  | -280.6927711399999 | -280.69006164 | 541.8988593000001 | -1.164153218269348e-14
Apr, 2005 | -18.7660951 | -270.35077016 | -270.34816049 | 521.93283554 | 1.00000062957406e-08 |  |  |  | -270.35077016 | -270.34816049 | 521.93283554 | 1.00000062957406e-08
May, 2005 | -19.30315228 | -278.08779924 | -278.0851148999999 | 536.86976187 | -9.99998883344233e-09 |  |  |  | -278.08779924 | -278.0851148999999 | 536.86976187 | -9.99998883344233e-09
Jun, 2005 | -18.59127197999999 | -267.83220879 | -267.8296234400001 | 517.07056026 | -1.00000062957406e-08 |  |  |  | -267.83220879 | -267.8296234400001 | 517.07056026 | -1.00000062957406e-08
Jul, 2005 | -19.12203116000001 | -275.4785066200001 | -275.4758474500001 | 531.83232291 | 1.164153218269348e-14 |  |  |  | -275.4785066200001 | -275.4758474500001 | 531.83232291 | 1.164153218269348e-14
Aug, 2005 | -19.03037086 | -274.1580168300001 | -274.1553704200001 | 529.2830163900001 | -5.820766091346741e-15 |  |  |  | -274.1580168300001 | -274.1553704200001 | 529.2830163900001 | -5.820766091346741e-15
Sep, 2005 | -18.32716238 | -264.02735585 | -264.0248072100001 | 509.7250006900001 | -1.000000047497451e-08 |  |  |  | -264.02735585 | -264.0248072100001 | 509.7250006900001 | -1.000000047497451e-08
Oct, 2005 | -18.84877178 | -271.54183833 | -271.53921716 | 524.2322837199999 | -1.000000047497451e-08 |  |  |  | -271.54183833 | -271.53921716 | 524.2322837199999 | -1.000000047497451e-08
Nov, 2005 | -18.15225328 | -261.50755561 | -261.50503131 | 504.86033364 | 0 |  |  |  | -261.50755561 | -261.50503131 | 504.86033364 | 0
Dec, 2005 | -18.66832460000001 | -268.9422552400001 | -268.9396591700001 | 519.2135898199999 | -9.999994654208421e-09 |  |  |  | -268.9422552400001 | -268.9396591700001 | 519.2135898199999 | -9.999994654208421e-09
Jan, 2006 | -18.57728392 | -267.63069173 | -267.62810831 | 516.68151611 | 1.00000062957406e-08 |  |  |  | -267.63069173 | -267.62810831 | 516.68151611 | 1.00000062957406e-08
Feb, 2006 | -16.69923848 | -240.5749280700001 | -240.5726058300001 | 464.4482954000002 | 2.000000094994903e-08 |  |  |  | -240.5749280700001 | -240.5726058300001 | 464.4482954000002 | 2.000000094994903e-08
Mar, 2006 | -18.40787384 | -265.19011243 | -265.18755257 | 511.9697911700001 | -9.999994654208421e-09 |  |  |  | -265.19011243 | -265.18755257 | 511.9697911700001 | -9.999994654208421e-09
Apr, 2006 | -17.72740834 | -255.38709394 | -255.38462872 | 493.0443143200001 | 0 |  |  |  | -255.38709394 | -255.38462872 | 493.0443143200001 | 0
May, 2006 | -18.23131668 | -262.64656964 | -262.6440343400001 | 507.0592873000001 | -5.820766091346741e-15 |  |  |  | -262.64656964 | -262.6440343400001 | 507.0592873000001 | -5.820766091346741e-15
Jul, 2006
Aug, 2006
Sep, 2006
Oct, 2006
Nov, 2006
Dec, 2006
Jan, 2007
Feb, 2007
Mar, 2007
Apr, 2007
May, 2007
Jun, 2007
Jul, 2007
Aug, 2007
Sep, 2007
Oct, 2007
Nov, 2007
Dec, 2007
Jan, 2008
Feb, 2008
Mar, 2008
Apr, 2008
May, 2008
Jun, 2008
Jul, 2008
Aug, 2008
Sep, 2008
Oct, 2008
Nov, 2008
Dec, 2008
Jan, 2009
Feb, 2009
Mar, 2009
Apr, 2009
May, 2009
Jun, 2009
Jul, 2009
Aug, 2009
Sep, 2009
Oct, 2009
Nov, 2009
Dec, 2009
Jan, 2010
Feb, 2010
Mar, 2010
Apr, 2010
May, 2010
Jun, 2010
Jul, 2010
Aug, 2010
Sep, 2010
Oct, 2010
Nov, 2010
Dec, 2010
Jan, 2011
Feb, 2011
Mar, 2011
Apr, 2011
May, 2011
Jun, 2011
Jul, 2011
Aug, 2011
Sep, 2011
Oct, 2011
Nov, 2011
Dec, 2011
Jan, 2012
Feb, 2012
Mar, 2012
Apr, 2012
May, 2012
Jun, 2012
Jul, 2012
Aug, 2012
Sep, 2012
Oct, 2012
Nov, 2012
Dec, 2012
Jan, 2013
Feb, 2013
Mar, 2013
Apr, 2013
May, 2013
Jun, 2013
Jul, 2013
Aug, 2013
Sep, 2013
Oct, 2013
Nov, 2013
Dec, 2013
Jan, 2014
Feb, 2014
Mar, 2014
Apr, 2014
May, 2014
Jun, 2014
Jul, 2014
Aug, 2014
Sep, 2014
Oct, 2014
Nov, 2014
Dec, 2014
Jan, 2015
Feb, 2015
Mar, 2015
Apr, 2015
May, 2015
Jun, 2015
Jul, 2015
Aug, 2015
Sep, 2015
Oct, 2015
Nov, 2015
Dec, 2015
Jan, 2016
Feb, 2016
Mar, 2016
Apr, 2016
May, 2016
Jun, 2016
Jul, 2016
Aug, 2016
Sep, 2016
Oct, 2016
Nov, 2016
Dec, 2016
Jan, 2017
Feb, 2017
Mar, 2017
Apr, 2017
May, 2017
Jun, 2017
Jul, 2017
Aug, 2017
Sep, 2017
Oct, 2017
Nov, 2017
Dec, 2017
Jan, 2018
Feb, 2018
Mar, 2018
Apr, 2018
May, 2018
Jun, 2018
Jul, 2018
Aug, 2018
Sep, 2018
Oct, 2018
Nov, 2018
Dec, 2018
Jan, 2019
Feb, 2019
Mar, 2019
Apr, 2019
May, 2019
Jun, 2019
Jul, 2019
Aug, 2019
Sep, 2019
Oct, 2019
Nov, 2019
Dec, 2019
Jan, 2020
Feb, 2020
Mar, 2020
Apr, 2020
May, 2020
TOTALS