Spreadsheet: phillip_allen__28876__socal
Sheet: Forecast

 |  |  | Demand |  |  |  | Supply |  |  |  |  |  |  |  |  | AZ Only |  |  |  |  |  |  | KRS Variable |  | 425000
 | Growth Rate |  | Socal Sendouts | Sendout Adjustment | Socal Plants Only | Net Sendout |  |  |  |  |  |  |  | Total Receipts | Northern Baja | DSW New | Net | Gas Surplus | Monthly Storage |  |  |  |  |  | 200000
 |  |  |  |  |  |  | Topock | [NAME] | Kern/Mojave | KRS | TW-Needles | Cal Prod | Southern Trails |  |  | Generation | Receipts
 |  | 1997-05-01 00:00:00 |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 17571000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 17583000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 8424000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 5426000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 4196000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 9920000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -1048000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -37497000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -15212000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -18394000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 1837000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 5107000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 2552000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 5529000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 16156000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 5545000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -17712000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -16890000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -12506000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -7782000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -6172000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 17334000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 12364000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 8764000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 552000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 8557000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 2732000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 4528000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -14373000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -15795000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -14398000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 938000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 11729000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 4732000
 |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | 2055000
 |  | 2000-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  | 0 |  |  |  |  |  | -1169000
 | 1.03 |  |  | 0 |  |  |  |  |  |  |  |  | 0
 | 1.03 |  |  | 0 |  |  |  |  |  |  |  |  | 0
 | 1.03 |  |  | 0 |  |  |  |  |  |  |  |  | 0
 | 1.07 |  |  | 0 |  |  |  |  |  |  |  |  | 0
 | 1.07 |  |  | 0 |  |  |  |  |  |  |  |  | 0
 | 1.03 |  |  | 450000 |  |  |  |  |  |  |  |  | 0
 | 1.03 |  |  | 175000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 0
 | 1.03 |  |  | 150000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 0
 | 1.03 |  |  | 350000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 0
 | 1.03 |  |  | 100000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 0
 | 1.03 |  |  | 100000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 0
 | 1.03 |  |  | 100000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1.03 |  |  | 0 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1.03 |  |  | 50000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1.03 |  |  | 0 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1.03 |  |  | 0 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1.03 |  |  | 0 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  | 50000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  | 50000 |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000
 | 1 |  |  |  |  |  | 520000 | 1200000 | 375000 |  | 750000 | 300000 | 120000 |  | 350000