Spreadsheet: errol_mclaughlin_jr__10053__0620 Projected Effect on US Books
Sheet: Sheet1

Projected Effect on US Books from Project Slapshot
Based on Wed, June 20 closing prices
Sum of Used | Period
Book | 2001-06-01 00:00:00 | 2001-07-01 00:00:00 | 2001-08-01 00:00:00 | 2001-09-01 00:00:00 | 2001-10-01 00:00:00 | 2001-11-01 00:00:00 | 2001-12-01 00:00:00 | 2002-01-01 00:00:00 | 2002-02-01 00:00:00 | 2002-03-01 00:00:00 | 2002-04-01 00:00:00 | 2002-05-01 00:00:00 | 2002-06-01 00:00:00 | 2002-07-01 00:00:00 | 2002-08-01 00:00:00 | 2002-09-01 00:00:00 | 2002-10-01 00:00:00 | 2002-11-01 00:00:00 | 2002-12-01 00:00:00 | 2003-01-01 00:00:00 | 2003-02-01 00:00:00 | 2003-03-01 00:00:00 | 2003-04-01 00:00:00 | 2003-05-01 00:00:00 | 2003-06-01 00:00:00 | 2003-07-01 00:00:00 | 2003-08-01 00:00:00 | 2003-09-01 00:00:00 | 2003-10-01 00:00:00 | 2003-11-01 00:00:00 | 2003-12-01 00:00:00 | 2004-01-01 00:00:00 | 2004-02-01 00:00:00 | 2004-03-01 00:00:00 | 2004-04-01 00:00:00 | 2004-05-01 00:00:00 | 2004-06-01 00:00:00 | 2004-07-01 00:00:00 | 2004-08-01 00:00:00 | 2004-09-01 00:00:00 | 2004-10-01 00:00:00 | 2004-11-01 00:00:00 | 2004-12-01 00:00:00 | 2005-01-01 00:00:00 | 2005-02-01 00:00:00 | 2005-03-01 00:00:00 | 2005-04-01 00:00:00 | 2005-05-01 00:00:00 | 2005-06-01 00:00:00 | 2005-07-01 00:00:00 | 2005-08-01 00:00:00 | 2005-09-01 00:00:00 | 2005-10-01 00:00:00 | 2005-11-01 00:00:00 | 2005-12-01 00:00:00 | 2006-01-01 00:00:00 | 2006-02-01 00:00:00 | 2006-03-01 00:00:00 | 2006-04-01 00:00:00 | 2006-05-01 00:00:00 | 2006-06-01 00:00:00 | 2006-07-01 00:00:00 | 2006-08-01 00:00:00 | 2006-09-01 00:00:00 | 2006-10-01 00:00:00 | 2006-11-01 00:00:00 | 2006-12-01 00:00:00 | 2007-01-01 00:00:00 | 2007-02-01 00:00:00 | 2007-03-01 00:00:00 | 2007-04-01 00:00:00 | 2007-05-01 00:00:00 | 2007-06-01 00:00:00 | 2007-07-01 00:00:00 | 2007-08-01 00:00:00 | 2007-09-01 00:00:00 | 2007-10-01 00:00:00 | 2007-11-01 00:00:00 | 2007-12-01 00:00:00 | 2008-01-01 00:00:00 | 2008-02-01 00:00:00 | 2008-03-01 00:00:00 | 2008-04-01 00:00:00 | 2008-05-01 00:00:00 | 2008-06-01 00:00:00 | 2008-07-01 00:00:00 | 2008-08-01 00:00:00 | 2008-09-01 00:00:00 | 2008-10-01 00:00:00 | 2008-11-01 00:00:00 | 2008-12-01 00:00:00 | 2009-01-01 00:00:00 | 2009-02-01 00:00:00 | 2009-03-01 00:00:00 | 2009-04-01 00:00:00 | 2009-05-01 00:00:00 | 2009-06-01 00:00:00 | 2009-07-01 00:00:00 | 2009-08-01 00:00:00 | 2009-09-01 00:00:00 | 2009-10-01 00:00:00 | 2009-11-01 00:00:00 | 2009-12-01 00:00:00 | 2010-01-01 00:00:00 | 2010-02-01 00:00:00 | 2010-03-01 00:00:00 | 2010-04-01 00:00:00 | 2010-05-01 00:00:00 | 2010-06-01 00:00:00 | 2010-07-01 00:00:00 | 2010-08-01 00:00:00 | 2010-09-01 00:00:00 | 2010-10-01 00:00:00 | 2010-11-01 00:00:00 | 2010-12-01 00:00:00 | 2011-01-01 00:00:00 | 2011-02-01 00:00:00 | 2011-03-01 00:00:00 | 2011-04-01 00:00:00 | 2011-05-01 00:00:00 | 2011-06-01 00:00:00 | 2011-07-01 00:00:00 | 2011-08-01 00:00:00 | 2011-09-01 00:00:00 | 2011-10-01 00:00:00 | 2011-11-01 00:00:00 | 2011-12-01 00:00:00 | 2012-01-01 00:00:00 | 2012-02-01 00:00:00 | 2012-03-01 00:00:00 | 2012-04-01 00:00:00 | 2012-05-01 00:00:00 | 2012-06-01 00:00:00 | 2012-07-01 00:00:00 | 2012-08-01 00:00:00 | 2012-09-01 00:00:00 | 2012-10-01 00:00:00 | 2012-11-01 00:00:00 | 2012-12-01 00:00:00 | 2013-01-01 00:00:00 | 2013-02-01 00:00:00 | 2013-03-01 00:00:00 | 2013-04-01 00:00:00 | 2013-05-01 00:00:00 | 2013-06-01 00:00:00 | 2013-07-01 00:00:00 | 2013-08-01 00:00:00 | 2013-09-01 00:00:00 | 2013-10-01 00:00:00 | 2013-11-01 00:00:00 | 2013-12-01 00:00:00 | 2014-01-01 00:00:00 | 2014-02-01 00:00:00 | 2014-03-01 00:00:00 | 2014-04-01 00:00:00 | 2014-05-01 00:00:00 | 2014-06-01 00:00:00 | 2014-07-01 00:00:00 | 2014-08-01 00:00:00 | 2014-09-01 00:00:00 | 2014-10-01 00:00:00 | 2014-11-01 00:00:00 | 2014-12-01 00:00:00 | 2015-01-01 00:00:00 | 2015-02-01 00:00:00 | 2015-03-01 00:00:00 | 2015-04-01 00:00:00 | 2015-05-01 00:00:00 | 2015-06-01 00:00:00 | 2015-07-01 00:00:00 | 2015-08-01 00:00:00 | 2015-09-01 00:00:00 | 2015-10-01 00:00:00 | 2015-11-01 00:00:00 | 2015-12-01 00:00:00 | (blank) | Grand Total
0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
FT-CAND-EGSC |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
FT-CENTRAL | 0 | -151097.8984 | -149681.4129 | -142160.2076 | -144919.1869 | -111696.7874 | -110502.4574 | -118875.7039 | -74190.0499 | -81891.7492 | -110652.5192 | -113957.8622 | -109894.9232 | -113161.2328 | -112735.3796 | -108680.4375 | -111874.8598 | -96119.2818 | -90162.3088 | -85415.4118 | -76810.3018 | -89021.2825 | -115012.3407 | -118321.5585 | -113973.3295 | -117236.5553 | -116679.5019 | -112370.3319 | -115569.135 | -79720.51060000001 | -81982.3945 | -81572.35250000001 | -75925.08290000001 | -80773.6906 | -106329.268 | -109335.1472 | -105266.5046 | -108234.9437 | -107678.4674 | -103663.7617 | -106579.7521 | -76487.9954 | -78635.1863 | -78219.4304 | -70274.1836 | -77426.73939999999 | -105784.2557 | -108749.6015 | -104679.5561 | -107608.9982 | -107032.8536 | -103021.7559 | -105896.5834 | -74516.0589 | -76589.9838 | -76165.8688 | -68411.4727 | -75357.384 | -101818.9723 | -104634.3697 | -100680.0362 | -103469.9771 | -102917.6075 | -99063.7736 | -101832.638 | -65365.6752 | -67189.8086 | -66823.7506 | -60026.7636 | -66128.4798 | -100989.43 | -103796.774 | -99890.37030000001 | -102662.7978 | -102087.8895 | -98239.2921 | -100959.4227 | -64192.8282 | -65967.4491 | -65590.80960000001 | -61007.4549 | -64863.8172 | -103113.0872 | -105952.4501 | -101938.0616 | -104750.4331 | -104174.7844 | -100258.9291 | -103047.1941 | -50550.3566 | -51954.8521 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -8650524.126799999
FT-EAST | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
FT-INTRA-ONT | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
FT-NORTHWEST | 0 | 0 | 0 | 0 | -429390.138 | -10636713.5208 | -10196327.0697 | -10059383.9674 | -9549710.0289 | -11946696.2056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -52818220.9304
FT-NY | 0 | -49694.93489999999 | -47219.08010000001 | -36619.27479999999 | -49801.5883 | -50485.4618 | -72588.6732 | -272917.2443 | -245692.9371 | -46992.6283 | -49690.968 | -48925.8416 | -41758.3291 | -64219.9951 | -57302.32120000001 | -48805.3609 | -45823.1937 | -96630.0854 | -77544.8285 | -136106.2478 | -118471.4332 | -50609.7577 | -33128.5501 | -31938.2424 | -30764.5358 | -41733.6593 | -41006.9208 | -31858.6133 | -34335.7528 | -92946.7586 | -112171.1353 | -117799.2018 | -101963.1039 | -88046.1658 | -30683.2473 | -29528.171 | -28429.3516 | -38741.137 | -38043.9962 | -29434.6748 | -31741.2831 | -88065.5662 | -107123.3477 | -113350.2202 | -94861.4112 | -83382.6268 | -28480.3728 | -27377.5184 | -26352.8917 | -36026.43429999999 | -35365.7459 | -27286.3531 | -29436.2842 | -82320.4519 | -100178.6551 | -105998.3921 | -88663.34650000001 | -77844.0553 | -26356.4063 | -25303.2673 | -24347.0083 | -33391.6181 | -32775.1876 | -25221.4445 | -27227.0472 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -4038930.3386
FT-ONTARIO | 0 | -3870.3066 | -3857.7525 | -3721.4561 | -3833.8252 | -11835.4048 | -17527.9583 | -25981.2485 | -24169.1936 | -25817.6195 | -7055.0087 | -7265.7516 | -7006.7057 | -7214.9599 | -7187.8082 | -6929.2723 | -7132.943 | -19411.1375 | -23307.2426 | -24865.5479 | -22360.4874 | -23012.2836 | -7125.7478 | -7330.7749 | -7061.3744 | -7263.552 | -7229.039 | -6962.0585 | -7160.2447 | -21452.3385 | -22060.9987 | -21950.6587 | -20431.0104 | -21735.7433 | -6726.697 | -6916.8576 | -6659.4635 | -6847.2555 | -6812.0512 | -6558.0693 | -6742.5433 | -125468.1112 | -172958.3375 | -182136.7089 | -176330.6099 | -125342.9017 | -65566.48909999999 | -60813.5658 | -58537.567 | -78110.5628 | -77692.35449999999 | -68537.0614 | -68845.09820000001 | -117790.6936 | -162337.0242 | -170908.7339 | -165417.6553 | -117558.9254 | -61475.1485 | -56997.675 | -54843.6235 | -73161.99089999999 | -72771.4191 | -64197.9829 | -64489.358 | -17760.2184 | -18255.8456 | -18156.3856 | -16309.6063 | -17967.4767 | -4940.5707 | -5077.9106 | -4886.8029 | -5022.4346 | -4994.3091 | -4806.0294 | -4939.1027 | -16634.4636 | -17094.326 | -16996.7264 | -15809.0291 | -16808.3389 | -4620.6216 | -4747.8568 | -4567.9672 | -4693.993 | -4668.1975 | -4492.7233 | -4617.6688 | -15553.9413 | -15986.0934 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -3201088.629600001
FT-WEST | 0 | -8061106.7274 | -7991752.138699999 | -7243471.1818 | -7414647.5606 | -7635325.0784 | -7847197.5659 | -7972146.3094 | -7449779.163199998 | -8977290.5296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -70592716.255
GD-CENTRAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
GD-NEW |  |  |  |  |  | -321035.757 | -292640.9503 | -302355.0821 | -298182.66 | -403117.4859 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -1617331.9353
MGMT-WEST | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
NG-EXOTIC | 0 | -1542555.549 | -1457658.8741 | -1405247.3028 | -1349106.2171 | -993864.5678 | -774736.4325 | -701891.1751 | -850924.5993 | -1068809.2502 | -182891.8849 | -206350.8289 | -185978.2207 | -178103.4532 | -170312.1415 | -160467.736 | -158706.515 | -113231.73 | -76230.5094 |  |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -11577066.9875
NG-PR-CAN | 0 |  |  | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
NG-PRICE | 0 | -45278558.39239997 | -43682086.19279997 | -42100199.43359998 | -43131766.54360001 | -18043903.1343 | -17617262.6846 | -14991742.4277 | -14206540.7553 | -16874381.9091 | -11276303.9482 | -11823450.472 | -11248443.2964 | -11436395.7002 | -11312489.32020001 | -10435745.9743 | -10684810.055 | -6327498.398800001 | -6636569.370999999 | -6350578.255200001 | -5521302.175199999 | -5867241.395699999 | -5374640.432000001 | -5480207.591099999 | -5358019.5806 | -5601730.7548 | -5630820.084500001 | -5453044.983700001 | -5651437.267100002 | -4991701.3111 | -5374785.762700001 | -5521589.475299999 | -4962351.574000001 | -5074386.2538 | -4578501.6222 | -4691728.1866 | -4570315.435200001 | -4738061.7027 | -4786084.578100001 | -4630243.4887 | -4801582.7533 | -2867292.733899999 | -3205565.7678 | -3277581.6683 | -2742416.9217 | -2774003.1596 | -2293978.0243 | -2339072.0757 | -2315208.3759 | -2427024.9182 | -2501051.0539 | -2434189.8639 | -2551811.0382 | -2195178.9071 | -2452931.8781 | -1670958.9784 | -1390026.7389 | -1397086.997 | -1144468.1965 | -1165371.1721 | -1155729.662 | -1212262.1575 | -1252099.3764 | -1220045.9285 | -1280044.6535 | -861149.5386000001 | -971598.7597 | -982650.2282 | -806744.0946 | -807949.7747 | -651870.6664 | -663982.3029 | -659812.627 | -694173.4382999999 | -719246.9787 | -700663.5402 | -737014.7437 | -787941.3366 | -890643.2995000001 | -905008.5959000001 | -767698.1762999999 | -740638.2441 | -595042.4561000001 | -605809.0538000001 | -602316.8368 | -633932.6269999999 | -657518.7336 | -640778.2716 | -674446.2401 | -722704.4604 | -818457.3164 | -832991.8274000001 | -680882.1331999999 | -679295.6155000001 | -543667.5266 | -553477.4253 | -550829.9069000001 | -580127.5222 | -602190.7091 | -586927.6037999999 | -617989.3436 | -663547.7346000001 | -752680.7915999999 | -766787.661 | -625283.8497 | -622535.2894 | -496096.7973 | -504851.7315 | -502771.2835 | -529739.9589 | -550343.075 | -536461.9806 | -565066.7278 | -607991.3003 | -690811.4567 | -661221.405 | -524904.8304 | -504855.5898 | -371860.6706 | -376611.1307 | -381131.4406 | -406125.5394 | -430059.7500999999 | -421583.618 | -448616.7985 | -502956.4198 | -590120.5621999999 | -614096.2076999999 | -504417.1951 | -467957.849 | -343892.0053 | -348332.2355 | -352819.173 | -376172.4046 | -398559.5265 | -390742.1312 | -415900.3614 | -466845.0689 | -548242.4543 | -571024.0969 | -452064.1176999999 | -433931.9234 | -318001.1241 | -322028.3253 | -326339.6971 | -348051.9732 | -368977.202 | -361777.8117 | -385171.3594 | -432900.2524 | -508853.2374 | -528846.3572 | -417740.2349 | -400284.5807 | -292121.6583 | -295723.1002 | -299922.6406 | -320045.9871 | -339596.5527 | -333036.726 | -354725.4431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  | -564586233.2822
OPTIONS-WE | 0 | 0 | 0 | 0 | 0 | -1105872.0202 | -819242.2437 | -727399.475 | -824105.746 | -1147450.5218 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -4624070.006700001
PWR-NG-WEST |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
WEST-NW | 0 | 0 | 0 | 0 | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
WEST-SJ | 0 | -596029.5929 | -586380.7323 | -677307.7246 | -820441.8707 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -2680159.9205
Grand Total | 0 | -55682913.40159997 | -53918636.18339997 | -51608726.58129998 | -53343906.93040001 | -38910731.73249999 | -37748026.03559999 | -35172692.6334 | -33523295.1333 | -40572447.89919999 | -11626594.329 | -12199950.7563 | -11593081.4751 | -11799095.3412 | -11660026.97070001 | -10760628.781 | -11008347.5665 | -6652890.633500001 | -6903814.260299999 | -6596965.462700002 | -5738944.397599999 | -6029884.7195 | -5529907.070600001 | -5637798.166899999 | -5509818.8203 | -5767964.5214 | -5795735.546200001 | -5604235.987400001 | -5808502.399600002 | -5185820.918799999 | -5591000.291200001 | -5742911.6883 | -5160670.771200001 | -5264941.8535 | -4722240.8345 | -4837508.3624 | -4710670.754900001 | -4891885.0389 | -4938619.092900001 | -4769899.9945 | -4946646.3318 | -3157314.406699999 | -3564282.639299999 | -3651288.0278 | -3083883.1264 | -3060155.4275 | -2493809.1419 | -2536012.7614 | -2504778.3907 | -2648770.9135 | -2721142.0079 | -2633035.0343 | -2755989.004 | -2469806.111500001 | -2792037.5412 | -2024031.9732 | -1712519.2134 | -1667847.3617 | -1334118.7236 | -1352306.4841 | -1335600.33 | -1422285.7436 | -1460563.5906 | -1408529.1295 | -1473593.6967 | -944275.4322 | -1057044.4139 | -1067630.3644 | -883080.4645 | -892045.7311999999 | -757800.6671 | -772856.9875 | -764589.8001999999 | -801858.6706999999 | -826329.1773 | -803708.8617 | -842913.2691 | -868768.6284 | -973705.0746 | -987596.1319 | -844514.6602999999 | -822310.4002 | -702776.1649000001 | -716509.3607000001 | -708822.8656 | -743377.0530999999 | -766361.7155 | -745529.924 | -782111.1030000001 | -788808.7583 | -886398.2619 | -832991.8274000001 | -680882.1331999999 | -679295.6155000001 | -543667.5266 | -553477.4253 | -550829.9069000001 | -580127.5222 | -602190.7091 | -586927.6037999999 | -617989.3436 | -663547.7346000001 | -752680.7915999999 | -766787.661 | -625283.8497 | -622535.2894 | -496096.7973 | -504851.7315 | -502771.2835 | -529739.9589 | -550343.075 | -536461.9806 | -565066.7278 | -607991.3003 | -690811.4567 | -661221.405 | -524904.8304 | -504855.5898 | -371860.6706 | -376611.1307 | -381131.4406 | -406125.5394 | -430059.7500999999 | -421583.618 | -448616.7985 | -502956.4198 | -590120.5621999999 | -614096.2076999999 | -504417.1951 | -467957.849 | -343892.0053 | -348332.2355 | -352819.173 | -376172.4046 | -398559.5265 | -390742.1312 | -415900.3614 | -466845.0689 | -548242.4543 | -571024.0969 | -452064.1176999999 | -433931.9234 | -318001.1241 | -322028.3253 | -326339.6971 | -348051.9732 | -368977.202 | -361777.8117 | -385171.3594 | -432900.2524 | -508853.2374 | -528846.3572 | -417740.2349 | -400284.5807 | -292121.6583 | -295723.1002 | -299922.6406 | -320045.9871 | -339596.5527 | -333036.726 | -354725.4431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -724386342.4126