Spreadsheet: chris_stokley__3974__Cal PX Analysis 150 Cap Sum Rpt
Sheet: Summary Report

 | Deal Type | (All)
 | Act Date | (All)
 | Buy_Sell | (All)
 | Start Hour | (All)
 | End Hour | (All)
 |  |  | Data
 | Counterparty | Deal Number | Gross MW | Price | Index Multiplier | Index Offset | Total Amt | 150 cap New Price | 150 Energy Amount | Dif in Rate | Annunity Amount
 | ATLANTICRICH | 487300.1 | -684 | 101.969583333333 | 1 | 0 | -69747.19 | 101.969583333333 | -69747.19499999977 | 0.004999999771825969 | 0
 |  | 487423.1 | -684 | 241.610058333333 | 1 | 0 | -165261.28 | 150 | -102600 | -62661.28 | -62661.27989999978
 |  | 488167.1 | -684 | 248.2527875 | 1 | 0 | -169804.91 | 150 | -102600 | -67204.91 | -67204.90665
 |  | 488737.1 | -684 | 260.477095833333 | 1 | 0 | -178166.33 | 150 | -102600 | -75566.33 | -75566.33354999978
 |  | 489650.1 | -684 | 176.301666666667 | 1 | 0 | -120590.34 | 150 | -102600 | -17990.34 | -17990.34000000022
 |  | 490568.1 | -684 | 215.964845833333 | 1 | 0 | -147719.95 | 150 | -102600 | -45119.95 | -45119.95454999976
 |  | 491106.1 | -528 | 171.5724 | 1 | 0 | -90590.23 | 150 | -79200 | -11390.23 | -11390.22719999999
 |  | 491201.1 | -396 | 300.477855555556 | 1 | 0 | -118989.23 | 150 | -59400 | -59589.23 | -59589.23080000018
 |  | 493962.1 | -684 | 288.162845833333 | 1 | 0 | -197103.39 | 150 | -102600 | -94503.39 | -94503.38654999976
 |  | 495094.1 | -684 | 350.2052625 | 1 | 0 | -239540.4 | 150 | -102600 | -136940.4 | -136940.39955
 |  | 496335.1 | -684 | 193.3042875 | 1 | 0 | -132220.13 | 150 | -102600 | -29620.13 | -29620.13264999999
 |  | 496673.1 | -684 | 187.320833333333 | 1 | 0 | -128127.45 | 150 | -102600 | -25527.45 | -25527.44999999978
 |  | 496728.1 | -684 | 190.413658333333 | 1 | 0 | -130242.94 | 150 | -102600 | -27642.94 | -27642.94229999977
 |  | 497147.1 | -684 | 421.801608333333 | 1 | 0 | -288512.3 | 150 | -102600 | -185912.3 | -185912.3000999998
 |  | 497867.1 | -656.89 | 629.1295614035089 | 1 | 0 | -387663.09 | 150 | -98533.5 | -289129.59 | -289129.5408
 |  | 499064.1 | -541.09 | 572.8425 | 1 | 0 | -314226.85 | 150 | -81163.5 | -233063.35 | -233063.3579
 |  | 500205.1 | -622.02 | 113.65575 | 1 | 0 | -64609.75 | 93.65574999999998 | -61431.2571 | -3178.492899999992 | -3178.5
 |  | 501189.1 | -532.88 | 181.8105 | 1 | 0 | -73034.89 | 119.2650833333333 | -55033.07 | -18001.82 | -18001.81300000005
 | ATLANTICRICH Total |  | -11484.88 | 459.773290993266 | 1 | 0 | -3016150.65 | 143.1410404040404 | -1633108.5221 | -1383042.1279 | -1383042.0955
 | CRC | 386240.1 | -1200 | 48.5 | 1 | 0 | 71419.81 | 48.5 | -58200 | 129619.81 | 0
 | CRC Total |  | -1200 | 48.5 | 1 | 0 | 71419.81 | 48.5 | -58200 | 129619.81 | 0
 | DELANOENECOM | 435193.1 | -11976.42 | 51.5 | 1 | 0 | -840509.39 | 51.5 | -616785.63 | -223723.76 | 0
 |  | 487301.1 | -600 | 101.969583333333 | 1 | 0 | -4005.26 | 101.969583333333 | -61181.7499999998 | 57176.4899999998 | 0
 |  | 487424.1 | -600 | 241.610058333333 | 1 | 0 | -65241.36 | 150 | -90000 | 24758.64 | -54966.0349999998
 |  | 488169.1 | -600 | 248.2527875 | 1 | 0 | -2758.76 | 150 | -90000 | 87241.24 | -58951.67250000001
 |  | 488738.1 | -600 | 260.477095833333 | 1 | 0 | -6360.3 | 150 | -90000 | 83639.7 | -66286.2574999998
 |  | 489651.1 | -412 | 186.3983333333333 | 1 | 0 | -420597.51 | 148.3 | -61460 | -359137.51 | -17939.97
 |  | 490569.1 | -600 | 215.964845833333 | 1 | 0 | -19075.38 | 150 | -90000 | 70924.62 | -39578.90749999979
 |  | 491107.1 | -600 | 171.5724 | 1 | 0 | -42597.9 | 150 | -90000 | 47402.1 | -12943.44
 |  | 491202.1 | -600 | 301.922491666667 | 1 | 0 | -20451.15 | 150 | -90000 | 69548.85 | -91153.49500000018
 |  | 491955.1 | -600 | 246.433270833333 | 1 | 0 | -1588.84 | 150 | -90000 | 88411.16 | -57859.96249999981
 |  | 492883.1 | -600 | 234.453425 | 1 | 0 | -144966.03 | 150 | -90000 | -54966.03 | -50672.05500000001
 |  | 493963.1 | -600 | 288.162845833333 | 1 | 0 | -156286.26 | 150 | -90000 | -66286.26 | -82897.7074999998
 |  | 495095.1 | -600 | 350.2052625 | 1 | 0 | -98817.73 | 150 | -90000 | -8817.73 | -120123.1575
 |  | 496336.1 | -600 | 193.3042875 | 1 | 0 | -21931.25 | 150 | -90000 | 68068.75 | -25982.57249999999
 |  | 496674.1 | -600 | 187.320833333333 | 1 | 0 | -29225 | 150 | -90000 | 60775 | -22392.49999999981
 |  | 496729.1 | -600 | 190.413658333333 | 1 | 0 | -129578.91 | 150 | -90000 | -39578.91 | -24248.19499999979
 |  | 497148.1 | -600 | 421.801608333333 | 1 | 0 | -181153.5 | 150 | -90000 | -91153.5 | -163080.9649999998
 |  | 497868.1 | -557.4 | 629.1295614035089 | 1 | 0 | -1302419.28 | 150 | -83610 | -1218809.28 | -244614.568
 |  | 499063.1 | -374.38 | 572.8425 | 1 | 0 | -329745.92 | 150 | -56157 | -273588.92 | -165014.5796
 |  | 500206.1 | -502 | 113.2771875 | 1 | 0 | -56860.35 | 100.7771875 | -51294.34 | -5566.01 | -1400
 |  | 500547.1 | -65 | 226.6666666666667 | 1 | 0 | -13361.84 | 150 | -9750 | -3611.84 | -5760
 |  | 500718.1 | -60 | 150 | 1 | 0 | -2810.15 | 150 | -9000 | 6189.85 | 0
 |  | 501527.1 | -600 | 687.552629166667 | 1 | 0 | -12652.59 | 150 | -90000 | 77347.41 | -322531.5775000002
 |  | 501590.1 | -600 | 370.510133333333 | 1 | 0 | -412531.58 | 150 | -90000 | -322531.58 | -132306.08
 |  | 502033.1 | -479.03 | 209.6709994791667 | 1 | 0 | -341726.46 | 113.4229166666667 | -63181.342 | -278545.118 | -56457.88
 |  | 503145.1 | -1.2 | 350 | 1 | 0 | -150637.33 | 150 | -180 | -150457.33 | -240
 |  | 503941.1 | -170 | 115 | 1 | 0 | -8075.41 | 115 | -19550 | 11474.59 | 0
 |  | 504014.1 | -30 | 130 | 1 | 0 | -218.84 | 130 | -3900 | 3681.16 | 0
 |  | 504466.1 | -600 | 251.062208333333 | 1 | 0 | -506.09 | 150 | -90000 | 89493.91 | -60637.32499999979
 |  | 504650.1 | -52 | 85 | 1 | 0 | -1813 | 85 | -4420 | 2607 | 0
 |  | 505410.1 | -267.62 | 142.6225 | 1 | 0 | -427053.33 | 128.7515 | -35513.76800000001 | -391539.562 | -3204.9054
 |  | 506534.1 | -180 | 177.5 | 1 | 0 | -168847.5 | 150 | -27000 | -141847.5 | -4350
 | DELANOENECOM Total |  | -25927.05 | 290.3296827623457 | 1 | 0 | -5414404.199999998 | 120.6074074074074 | #[NAME]! | #[NAME]! | -1885593.807999999
 | ENRONENESERINC | 196970.1 | -6800 | 35.45 | 1 | 0.3064 | 124326.27 | 35.45 | -241060 | 365386.27 | 0
 |  | 212614.1 | -7200 | 33.9 | 1 | 0.3064 | 307079.17 | 33.9 | -244080 | 551159.17 | 0
 |  | 225981.1 | -14400 | 33.55 | 1 | 0.3064 | 377644.63 | 33.55 | -483120 | 860764.63 | 0
 |  | 227992.1 | -15200 | 27.42 | 1 | 0.3064 | 428417.58 | 27.42 | -416784 | 845201.58 | 0
 |  | 228005.1 | -38000 | 27.57 | 1 | 0.3064 | 453560.21 | 27.57 | -1047660 | 1501220.21 | 0
 |  | 228017.1 | -7600 | 33.67 | 1 | 0.3064 | 412411.05 | 33.67 | -255892 | 668303.05 | 0
 |  | 228031.1 | -32000 | 33.31 | 1 | 0.29108 | 415476.35 | 33.31 | -1065920 | 1481396.35 | 0
 |  | 228042.1 | -17400 | 21 | 1 | 0.2921488372093023 | 837724.66 | 21 | -365400 | 1203124.66 | 0
 |  | 228055.1 | -48000 | 21.25 | 1 | 0.2927822222222222 | 1380628.49 | 21.25 | -1020000 | 2400628.49 | 0
 |  | 228061.1 | -10800 | 19.97 | 1 | 0.2924727272727273 | 1517455.13 | 19.97 | -215676 | 1733131.13 | 0
 |  | 228067.1 | -5200 | 20.41 | 1 | 0.2918095238095238 | 1423013.79 | 20.41 | -106132 | 1529145.79 | 0
 |  | 251247.1 | -5200 | 22 | 1 | 0.2918095238095238 | 1486118.72 | 22 | -114400 | 1600518.72 | 0
 |  | 256263.1 | -5400 | 20.2 | 1 | 0.2924727272727273 | 1516257.97 | 20.2 | -109080 | 1625337.97 | 0
 |  | 258121.1 | -600 | 39 | 1 | 0.294144 | 873849.26 | 39 | -23400 | 897249.26 | 0
 |  | 270524.1 | -8800 | 35.75 | 1 | 0.2924727272727273 | 1013107.33 | 35.75 | -314600 | 1327707.33 | 0
 |  | 270863.1 | -15000 | 30.9 | 1 | 0.294144 | 1324990.41 | 30.9 | -463500 | 1788490.41 | 0
 |  | 300549.1 | -18600 | 21.7 | 1 | 0.2933617021276596 | 2401954.4 | 21.7 | -403620 | 2805574.4 | 0
 |  | 300705.1 | -17600 | 32.1 | 1 | 0.2924727272727273 | 769652.09 | 32.1 | -564960 | 1334612.09 | 0
 |  | 301243.1 | -25200 | 31.75 | 1 | 0.2918095238095238 | 553381.46 | 31.75 | -800100 | 1353481.46 | 0
 |  | 301940.1 | -8400 | 32 | 1 | 0.2918095238095238 | 525120.91 | 32 | -268800 | 793920.91 | 0
 |  | 315557.1 | -8000 | 41.5 | 1 | 0.29108 | 498785.54 | 41.5 | -332000 | 830785.54 | 0
 |  | 341467.1 | -8000 | 50.25 | 1 | 0.29108 | 525392.91 | 50.25 | -402000 | 927392.91 | 0
 |  | 344582.1 | -8000 | 52.7 | 1 | 0.29108 | 474782.27 | 52.7 | -421600 | 896382.27 | 0
 |  | 345257.1 | -8000 | 53.75 | 1 | 0.29108 | 472669.93 | 53.75 | -430000 | 902669.93 | 0
 |  | 349908.1 | -8000 | 45 | 1 | 0.29108 | 471960.29 | 45 | -360000 | 831960.29 | 0
 |  | 350571.1 | -8000 | 45 | 1 | 0.29108 | 594579.85 | 45 | -360000 | 954579.85 | 0
 |  | 350574.1 | -8000 | 45.45 | 1 | 0.29108 | 365791.71 | 45.45 | -363600 | 729391.71 | 0
 |  | 351845.1 | -15200 | 60 | 1 | 0.2902736842105263 | 247142.45 | 60 | -912000 | 1159142.45 | 0
 |  | 354523.1 | -22800 | 63 | 1 | 0.2902736842105263 | 239621.68 | 63 | -1436400 | 1676021.68 | 0
 |  | 358069.1 | -7600 | 60.5 | 1 | 0.2902736842105263 | 243599.5 | 60.5 | -459800 | 703399.5 | 0
 |  | 358074.1 | -7600 | 46.45 | 1 | 0.2902736842105263 | 216729.85 | 46.45 | -353020 | 569749.85 | 0
 |  | 358161.1 | -7200 | 59.95 | 1 | 0.3064 | 220384.58 | 59.95 | -431640 | 652024.58 | 0
 |  | 360690.1 | -6800 | 60 | 1 | 0.3064 | 192597.66 | 60 | -408000 | 600597.66 | 0
 |  | 360695.1 | -7200 | 62 | 1 | 0.3064 | 192581.37 | 62 | -446400 | 638981.37 | 0
 |  | 360924.1 | -14400 | 60 | 1 | 0.3064 | 190068.55 | 60 | -864000 | 1054068.55 | 0
 |  | 369706.1 | -7200 | 53 | 1 | 0.3064 | 363501.01 | 53 | -381600 | 745101.01 | 0
 |  | 370402.1 | -6000 | 40 | 1 | 0.3064 | 674417.95 | 40 | -240000 | 914417.95 | 0
 |  | 370642.1 | -7200 | 53.45 | 1 | 0.3064 | 164969.77 | 53.45 | -384840 | 549809.77 | 0
 |  | 371204.1 | -6000 | 34.1 | 1 | 0.3064 | 255341.01 | 34.1 | -204600 | 459941.01 | 0
 |  | 371233.1 | -7200 | 53.75 | 1 | 0.3064 | 109822.74 | 53.75 | -387000 | 496822.74 | 0
 |  | 371919.1 | -7600 | 53.85 | 1 | 0.3064 | 133313.51 | 53.85 | -409260 | 542573.51 | 0
 |  | 371969.1 | -7600 | 53.5 | 1 | 0.3064 | 232964.36 | 53.5 | -406600 | 639564.36 | 0
 |  | 372916.1 | -12400 | 42 | 1 | 0.3064 | 499346.94 | 42 | -520800 | 1020146.94 | 0
 |  | 372929.1 | -7600 | 55.2 | 1 | 0.3064 | 281526.96 | 55.2 | -419520 | 701046.96 | 0
 |  | 372938.1 | -22800 | 53.95 | 1 | 0.3064 | 299920.17 | 53.95 | -1230060 | 1529980.17 | 0
 |  | 373031.1 | -7600 | 55.25 | 1 | 0.3064 | 330504.58 | 55.25 | -419900 | 750404.58 | 0
 |  | 373523.1 | -16000 | 56.5 | 1 | 0.29108 | 231627.95 | 56.5 | -904000 | 1135627.95 | 0
 |  | 373616.1 | -12800 | 41.75 | 1 | 0.2924727272727273 | 801934.1 | 41.75 | -534400 | 1336334.1 | 0
 |  | 373619.1 | -8000 | 56.95 | 1 | 0.29108 | 367601.9 | 56.95 | -455600 | 823201.9 | 0
 |  | 375198.1 | -8000 | 66.5 | 1 | 0.29108 | 545250.19 | 66.5 | -532000 | 1077250.19 | 0
 |  | 375314.1 | -8000 | 66.5 | 1 | 0.29108 | 542102.53 | 66.5 | -532000 | 1074102.53 | 0
 |  | 376115.1 | -8000 | 57 | 1 | 0.29108 | 531662.35 | 57 | -456000 | 987662.35 | 0
 |  | 376195.1 | -7600 | 55.75 | 1 | 0.2902736842105263 | 486426.6 | 55.75 | -423700 | 910126.6 | 0
 |  | 376202.1 | -6350 | 41.45 | 1 | 0.2921488372093023 | 947677.27 | 41.45 | -263207.5 | 1210884.77 | 0
 |  | 376207.1 | -7600 | 55.95 | 1 | 0.2902736842105263 | 386066.09 | 55.95 | -425220 | 811286.09 | 0
 |  | 376804.1 | -6000 | 33.4 | 1 | 0.29108 | 863980.49 | 33.4 | -200400 | 1064380.49 | 0
 |  | 376933.1 | -13200 | 50.5 | 1 | 0.2924727272727273 | 416178.39 | 50.5 | -666600 | 1082778.39 | 0
 |  | 377632.1 | -12000 | 42.75 | 1 | 0.29108 | 927999.67 | 42.75 | -513000 | 1440999.67 | 0
 |  | 379518.1 | -11600 | 34.25 | 1 | 0.2902736842105263 | 992999.21 | 34.25 | -397300 | 1390299.21 | 0
 |  | 380395.1 | -5800 | 44 | 1 | 0.2902736842105263 | 997412.33 | 44 | -255200 | 1252612.33 | 0
 |  | 381363.1 | -5800 | 34.5 | 1 | 0.2902736842105263 | 970713.79 | 34.5 | -200100 | 1170813.79 | 0
 |  | 381997.1 | -6800 | 46.45 | 1 | 0.2883764705882353 | 481583.78 | 46.45 | -315860 | 797443.78 | 0
 |  | 382368.1 | -5800 | 34.5 | 1 | 0.2902736842105263 | 1095953.52 | 34.5 | -200100 | 1296053.52 | 0
 |  | 383495.1 | -13600 | 45.75 | 1 | 0.2883764705882353 | 678454.59 | 45.75 | -622200 | 1300654.59 | 0
 |  | 388008.1 | -11600 | 40.5 | 1 | 0.2902736842105263 | 1408979.17 | 40.5 | -469800 | 1878779.17 | 0
 |  | 392742.1 | -5950 | 33.25 | 1 | 0.2906871794871795 | 1477207.79 | 33.25 | -197837.5 | 1675045.29 | 0
 |  | 393558.1 | -6800 | 72 | 1 | 0.2883764705882353 | 659395.52 | 72 | -489600 | 1148995.52 | 0
 |  | 406739.1 | -6000 | 54 | 1 | 0.29108 | 1399176.28 | 54 | -324000 | 1723176.28 | 0
 |  | 408286.1 | -672 | 248.5315291666667 | 1 | 0.3064 | 47294.68 | 149.6936 | -100594.0992 | 147888.7792 | -59331.31260000008
 |  | 409652.1 | -6000 | 60.75 | 1 | 0.29108 | 1340892.63 | 60.75 | -364500 | 1705392.63 | 0
 |  | 410701.1 | -6000 | 60.75 | 1 | 0.29108 | 1401202.92 | 60.75 | -364500 | 1765702.92 | 0
 |  | 420578.1 | -7200 | 70 | 1 | 0.2893777777777778 | 654020.01 | 70 | -504000 | 1158020.01 | 0
 |  | 420778.1 | -7200 | 70 | 1 | 0.2893777777777778 | 650922.83 | 70 | -504000 | 1154922.83 | 0
 |  | 422375.1 | -7200 | 82 | 1 | 0.2893777777777778 | 781167.26 | 82 | -590400 | 1371567.26 | 0
 |  | 423435.1 | -7200 | 70.25 | 1 | 0.2893777777777778 | 761596.53 | 70.25 | -505800 | 1267396.53 | 0
 |  | 425537.1 | -7200 | 80 | 1 | 0.2893777777777778 | 483152.95 | 80 | -576000 | 1059152.95 | 0
 |  | 428785.1 | -14400 | 74.95 | 1 | 0.2893777777777778 | 421514.1 | 74.95 | -1079280 | 1500794.1 | 0
 |  | 429477.1 | -14400 | 74.95 | 1 | 0.2893777777777778 | 446900.58 | 74.95 | -1079280 | 1526180.58 | 0
 |  | 432899.1 | -7600 | 68 | 1 | 0.2902736842105263 | 370834.47 | 68 | -516800 | 887634.47 | 0
 |  | 433865.1 | -7600 | 76 | 1 | 0.2902736842105263 | 352142.76 | 76 | -577600 | 929742.76 | 0
 |  | 434123.1 | -7600 | 74.95 | 1 | 0.2902736842105263 | 335077.08 | 74.95 | -569620 | 904697.08 | 0
 |  | 434136.1 | -15200 | 75.5 | 1 | 0.2902736842105263 | 415344.36 | 75.5 | -1147600 | 1562944.36 | 0
 |  | 438080.1 | -6200 | 54 | 1 | 0.2918095238095238 | 970003.1 | 54 | -334800 | 1304803.1 | 0
 |  | 438463.1 | -6200 | 54 | 1 | 0.2918095238095238 | 839900.51 | 54 | -334800 | 1174700.51 | 0
 |  | 438491.1 | -15200 | 72.95 | 1 | 0.2902736842105263 | 429233.3 | 72.95 | -1108840 | 1538073.3 | 0
 |  | 442278.1 | -7600 | 69.45 | 1 | 0.2902736842105263 | 438446.8 | 69.45 | -527820 | 966266.8 | 0
 |  | 443188.1 | -6400 | 55.5 | 1 | 0.8536909090909077 | 1136867.23 | 55.5 | -355200 | 1492067.23 | 0
 |  | 447163.1 | -8000 | 67.95 | 1 | 1.52576 | 462697.71 | 67.95 | -543600 | 1006297.71 | 0
 |  | 448711.1 | -8000 | 76.45 | 1 | 1.52576 | 433285.05 | 76.45 | -611600 | 1044885.05 | 0
 |  | 449586.1 | -8000 | 68.75 | 1 | 1.52576 | 467140 | 68.75 | -550000 | 1017140 | 0
 |  | 451764.1 | -8400 | 73 | 1 | 1.467695238095238 | 579367.94 | 73 | -613200 | 1192567.94 | 0
 |  | 452882.1 | -8400 | 87.45 | 1 | 1.467695238095238 | 578616.4 | 87.45 | -734580 | 1313196.4 | 0
 |  | 452884.1 | -8400 | 88.95 | 1 | 1.467695238095238 | 563629.53 | 88.95 | -747180 | 1310809.53 | 0
 |  | 453312.1 | -8400 | 66 | 1 | 1.467695238095238 | 558734.77 | 66 | -554400 | 1113134.77 | 0
 |  | 454510.1 | -8400 | 90.95 | 1 | 1.467695238095238 | 558289.74 | 90.95 | -763980 | 1322269.74 | 0
 |  | 455201.1 | -6000 | 45.95 | 1 | 1.390275555555553 | 1087228.29 | 45.95 | -275700 | 1362928.29 | 0
 |  | 457464.1 | -6000 | 67 | 1 | 1.390275555555553 | 1022331.06 | 67 | -402000 | 1424331.06 | 0
 |  | 457489.1 | -6000 | 66.95 | 1 | 1.390275555555553 | 1383143.38 | 66.95 | -401700 | 1784843.38 | 0
 |  | 461026.1 | -18000 | 324.8863180555556 | 1 | 1.390275555555553 | 1394435.53 | 144.4685896296295 | -2597117.58 | 3991553.11 | -3169720.335
 |  | 471757.1 | -8400 | 141.5 | 1 | 1.482285714285714 | 723527.89 | 141.5 | -1188600 | 1912127.89 | 0
 |  | 471962.1 | -8800 | 139.5 | 1 | 1.428836363636364 | 1108137.49 | 139.5 | -1227600 | 2335737.49 | 0
 |  | 474409.1 | -8800 | 200 | 1 | 1.428836363636364 | 866980.89 | 148.5711636363637 | -1307426.24 | 2174407.13 | -452573.76
 |  | 474439.1 | -17600 | 375 | 1 | 1.428836363636364 | 881761.95 | 148.5711636363637 | -2614852.48 | 3496614.43 | -3985147.52
 |  | 474611.1 | -16800 | 455 | 1 | 1.482285714285714 | 815983.57 | 148.5177142857143 | -2495097.6 | 3311081.17 | -5148902.4
 |  | 474640.1 | -8400 | 309.95 | 1 | 1.482285714285714 | 886906.45 | 148.5177142857143 | -1247548.8 | 2134455.25 | -1356031.2
 |  | 474667.1 | -8400 | 150 | 1 | 1.482285714285714 | 800128.56 | 150 | -1260000 | 2060128.56 | 0
 |  | 474668.1 | -16800 | 200 | 1 | 1.482285714285714 | 787013.59 | 148.5177142857143 | -2495097.6 | 3282111.19 | -864902.4
 |  | 474670.1 | -8400 | 200 | 1 | 1.482285714285714 | 641546.16 | 148.5177142857143 | -1247548.8 | 1889094.96 | -432451.2
 |  | 474674.1 | -8400 | 200 | 1 | 1.482285714285714 | 612021.58 | 148.5177142857143 | -1247548.8 | 1859570.38 | -432451.2
 |  | 475201.1 | -6000 | 105.5 | 1 | 1.403893333333331 | 1442990.2 | 105.5 | -633000 | 2075990.2 | 0
 |  | 476373.1 | -8000 | 400 | 1 | 1.54108 | 694552.3 | 148.45892 | -1187671.36 | 1882223.66 | -2012328.64
 |  | 477904.1 | -23200 | 150 | 1 | 1.454939534883719 | 1278057.65 | 150 | -3480000 | 4758057.65 | 0
 |  | 477905.1 | -8000 | 225 | 1 | 1.54108 | 603506.37 | 148.45892 | -1187671.36 | 1791177.73 | -612328.64
 |  | 477963.1 | -8000 | 375 | 1 | 1.54108 | 558793.37 | 148.45892 | -1187671.36 | 1746464.73 | -1812328.64
 |  | 478071.1 | -7200 | 210 | 1 | 1.678266666666667 | 421794.63 | 148.3217333333334 | -1067916.48 | 1489711.11 | -444083.52
 |  | 478199.1 | -7200 | 164.95 | 1 | 1.678266666666667 | 435549.62 | 150.5411777777778 | -1083896.48 | 1519446.1 | -103743.52
 |  | 482605.1 | -7600 | 249.95 | 1 | 1.606063157894737 | 505794.91 | 148.3939368421053 | -1127793.92 | 1633588.83 | -771826.08
 |  | 487069.1 | -5750 | 145 | 1 | 0.3064 | 922032.49 | 145 | -833750 | 1755782.49 | 0
 |  | 503395.1 | -9.6 | 217.4705882352941 | 1 | 0.3064 | 170562.75 | 149.6936 | -1437.05856 | 171999.80856 | -644.85644
 |  | 504544.1 | -3.72 | 207.47 | 1 | 0.3064 | 182607.86 | 149.6936 | -556.860192 | 183164.720192 | -238.031208
 | ENRONENESERINC Total |  | #[NAME]! | #[NAME]! | 1 | 0.5945691503267961 | #[NAME]! | #[NAME]! | #[NAME]! | #[NAME]! | -21659033.25524788
 | PUGETSOUENE | 492145.1 | -250 | 249.0545666666667 | 1 | -3 | -62264.19 | 153 | -38250 | -24014.19 | -24014.185
 | PUGETSOUENE Total |  | -250 | 249.0545666666667 | 1 | -3 | -62264.19 | 153 | -38250 | -24014.19 | -24014.185
 | TOSCORFNGCO | 487298.1 | -432 | 220.63125 | 1 | 0 | -95312.7 | 150 | -64800 | -30512.7 | -30512.7
 |  | 487421.1 | -432 | 302.630058333333 | 1 | 0 | -130736.19 | 150 | -64800 | -65936.19 | -65936.18519999986
 |  | 488165.1 | -432 | 274.8402875 | 1 | 0 | -118731 | 150 | -64800 | -53931 | -53931.0042
 |  | 488732.1 | -384 | 298.037929166667 | 1 | 0 | -114446.56 | 150 | -57600 | -56846.56 | -56846.56480000014
 |  | 489643.1 | -432 | 292.2675 | 1 | 0 | -126259.56 | 150 | -64800 | -61459.56 | -61459.56
 |  | 490564.1 | -432 | 258.1402625 | 1 | 0 | -111516.59 | 150 | -64800 | -46716.59 | -46716.59340000001
 |  | 491105.1 | -432 | 240.135733333333 | 1 | 0 | -103738.64 | 150 | -64800 | -38938.64 | -38938.63679999986
 |  | 491197.1 | -480 | 306.847491666667 | 1 | 0 | -147286.8 | 150 | -72000 | -75286.8 | -75286.79600000016
 |  | 491951.1 | -480 | 306.5061875 | 1 | 0 | -147122.97 | 150 | -72000 | -75122.97 | -75122.97
 |  | 492867.1 | -480 | 295.900508333333 | 1 | 0 | -142032.24 | 150 | -72000 | -70032.24 | -70032.24399999983
 |  | 493956.1 | -480 | 305.6345125 | 1 | 0 | -146704.57 | 150 | -72000 | -74704.57 | -74704.56600000002
 |  | 495089.1 | -480 | 436.371929166667 | 1 | 0 | -209458.53 | 150 | -72000 | -137458.53 | -137458.5260000002
 |  | 496330.1 | -432 | 290.860954166667 | 1 | 0 | -125651.93 | 150 | -64800 | -60851.93 | -60851.93220000014
 |  | 496671.1 | -432 | 238.85 | 1 | 0 | -103183.2 | 150 | -64800 | -38383.2 | -38383.2
 |  | 496723.1 | -432 | 282.044075 | 1 | 0 | -121843.04 | 150 | -64800 | -57043.04 | -57043.04040000001
 |  | 497142.1 | -480 | 453.084941666667 | 1 | 0 | -217480.77 | 150 | -72000 | -145480.77 | -145480.7720000002
 |  | 497861.1 | -480 | 630.49875 | 1 | 0 | -302639.4 | 150 | -72000 | -230639.4 | -230639.4
 |  | 498993.1 | -480 | 609.175833333334 | 1 | 0 | -292404.4 | 150 | -72000 | -220404.4 | -220404.4
 | TOSCORFNGCO Total |  | -8112 | 335.6921224537038 | 1 | 0 | -2756549.09 | 150 | -1216800 | -1539749.09 | -1539749.091
 | WHEELABRMAR | 487299.1 | -264 | 220.63125 | 1 | 0 | -58246.65 | 150 | -39600 | -18646.65 | -18646.65
 |  | 487422.1 | -264 | 302.630058333333 | 1 | 0 | -79894.34 | 150 | -39600 | -40294.34 | -40294.33539999992
 |  | 488166.1 | -264 | 274.8402875 | 1 | 0 | -72557.84 | 150 | -39600 | -32957.84 | -32957.8359
 |  | 488733.1 | -264 | 298.037929166667 | 1 | 0 | -78682.01 | 150 | -39600 | -39082.01 | -39082.01330000009
 |  | 489644.1 | -264 | 292.2675 | 1 | 0 | -77158.62 | 150 | -39600 | -37558.62 | -37558.62
 |  | 490565.1 | -264 | 258.1402625 | 1 | 0 | -68149.03 | 150 | -39600 | -28549.03 | -28549.0293
 |  | 491104.1 | -240 | 240.135733333333 | 1 | 0 | -57632.58 | 150 | -36000 | -21632.58 | -21632.57599999992
 |  | 491198.1 | -240 | 306.847491666667 | 1 | 0 | -73643.4 | 150 | -36000 | -37643.4 | -37643.39800000008
 |  | 491952.1 | -240 | 306.5061875 | 1 | 0 | -73561.49 | 150 | -36000 | -37561.49 | -37561.485
 |  | 492868.1 | -240 | 295.900508333333 | 1 | 0 | -71016.12 | 150 | -36000 | -35016.12 | -35016.12199999992
 |  | 493958.1 | -240 | 305.6345125 | 1 | 0 | -73352.28 | 150 | -36000 | -37352.28 | -37352.28300000001
 |  | 495090.1 | -240 | 436.371929166667 | 1 | 0 | -104729.26 | 150 | -36000 | -68729.26 | -68729.26300000008
 |  | 496331.1 | -240 | 290.860954166667 | 1 | 0 | -69806.63 | 150 | -36000 | -33806.63 | -33806.62900000008
 |  | 496672.1 | -240 | 238.85 | 1 | 0 | -57324 | 150 | -36000 | -21324 | -21324
 |  | 496724.1 | -240 | 282.044075 | 1 | 0 | -67690.58 | 150 | -36000 | -31690.58 | -31690.578
 |  | 497144.1 | -240 | 453.084941666667 | 1 | 0 | -108740.39 | 150 | -36000 | -72740.39 | -72740.38600000009
 |  | 497862.1 | -240 | 630.49875 | 1 | 0 | -151319.7 | 150 | -36000 | -115319.7 | -115319.7
 | WHEELABRMAR Total |  | -4224 | 319.6048453431373 | 1 | 0 | -1343504.92 | 150 | -633600 | -709904.92 | -709904.9039000002
 | Grand Total |  | #[NAME]! | #[NAME]! | 1 | 0.5486004848484837 | #[NAME]! | #[NAME]! | #[NAME]! | 153188149.300052 | -27201337.33864778