Spreadsheet: john_griffith__15600__Restructure2
Sheet: Customer

Month | Days | Nymex | Basis | Index | EFP Basis | Discount Factor | Interest Rate
 |  |  |  |  |  |  | 0.101166122638719
 |  |  |  |  |  |  | 0.09958890181222901 | Total Value of Contract
 |  |  |  |  |  |  | 0.09800043574808501
 |  |  |  |  |  |  | 0.097137073323747
 |  |  |  |  |  |  | 0.09647436224574302
 |  |  |  |  |  |  | 0.09586299431886001
 |  |  |  |  |  |  | 0.09529034200191401
 |  |  |  |  |  |  | 0.09471768979417602
 |  |  |  |  |  |  | 0.094247102306506
 |  |  |  |  |  |  | 0.09389633967127901
 |  |  |  |  |  |  | 0.09355689199880701
 |  |  |  |  |  |  | 0.09331579038245602
 |  |  |  |  |  |  | 0.09322652700200501
 |  |  |  |  |  |  | 0.09314590201549301
 |  |  |  |  |  |  | 0.09307377703800601
 |  |  |  |  |  |  | 0.093025926786891
 |  |  |  |  |  |  | 0.09297648152820902
 |  |  |  |  |  |  | 0.09295741918158301
 |  |  |  |  |  |  | 0.09298498449772101
 |  |  |  |  |  |  | 0.093012549814114
 |  |  |  |  |  |  | 0.093051424410625
 |  |  |  |  |  |  | 0.09310906574139202
 |  |  |  |  |  |  | 0.09316484767544601
 |  |  |  |  |  |  | 0.093239508356955
 |  |  |  |  |  |  | 0.09333483539279103
 |  |  |  |  |  |  | 0.09342093723421402
 |  |  |  |  |  |  | 0.09350360065915601
 |  |  |  |  |  |  | 0.09356717548412799
 |  |  |  |  |  |  | 0.09363286947134701
 |  |  |  |  |  |  | 0.09369770097285701
 |  |  |  |  |  |  | 0.09376649861372102
 |  |  |  |  |  |  | 0.09383529625616299
 |  |  |  |  |  |  | 0.093902176954494
 |  |  |  |  |  |  | 0.093971666509542
 |  |  |  |  |  |  | 0.09403891446757101
 |  |  |  |  |  |  | 0.09411653060692102
 |  |  |  |  |  |  | 0.094202815101739
 |  |  |  |  |  |  | 0.09428353285720101
 |  |  |  |  |  |  | 0.094358147569615
 |  |  |  |  |  |  | 0.094418309125394
 |  |  |  |  |  |  | 0.094480476067632
 |  |  |  |  |  |  | 0.094541588955696
 |  |  |  |  |  |  | 0.09460578450485901
 |  |  |  |  |  |  | 0.09466998005539501
 |  |  |  |  |  |  | 0.09473254840857401
 |  |  |  |  |  |  | 0.09479762930753302
 |  |  |  |  |  |  | 0.09486061082400002
 |  |  |  |  |  |  | 0.094932731503681
 |  |  |  |  |  |  | 0.095010649649439
 |  |  |  |  |  |  | 0.09508102733121601
 |  |  |  |  |  |  | 0.095150596360422
 |  |  |  |  |  |  | 0.095211267280849
 |  |  |  |  |  |  | 0.09527396056657901
 |  |  |  |  |  |  | 0.095334631489499
 |  |  |  |  |  |  | 0.09539732477780502
 |  |  |  |  |  |  | 0.09546001806741901
 |  |  |  |  |  |  | 0.09552068899409902
 |  |  |  |  |  |  | 0.09558338228628802
 |  |  |  |  |  |  | 0.09564405321546002
 |  |  |  |  |  |  | 0.09570674651022501
 |  |  |  |  |  |  | 0.09576611356950701
 |  |  |  |  |  |  | 0.095818304791008
 |  |  |  |  |  |  | 0.095876087930156
 |  |  |  |  |  |  | 0.09593200709813102
 |  |  |  |  |  |  | 0.095989790239466
 |  |  |  |  |  |  | 0.09604570940955902
 |  |  |  |  |  |  | 0.09610349255308201
 |  |  |  |  |  |  | 0.09616127569771502
 |  |  |  |  |  |  | 0.09621719487100001
 |  |  |  |  |  |  | 0.096274978017821
 |  |  |  |  |  |  | 0.09633089719322202
 |  |  |  |  |  |  | 0.09638868034223003
 |  |  |  |  |  |  | 0.096446463492349
 |  |  |  |  |  |  | 0.09649865472567001
 |  |  |  |  |  |  | 0.09655643787790402
 |  |  |  |  |  |  | 0.09661235705854401
 |  |  |  |  |  |  | 0.096670140212965
 |  |  |  |  |  |  | 0.09672605939572101
 |  |  |  |  |  |  | 0.096783842552328