Spreadsheet: vkaminski__40781__book summary
Sheet: cif deals

 |  |  |  |  |  |  | HG - QATAR TO ELBA |  |  |  |  |  |  |  |  |  |  |  | NEWBUILD - ALGERIA TO ELBA |  |  |  |  |  |  |  |  |  |  |  | NEWBUILD - VENEZUELA TO ELBA
 | BOOK TOTAL |  |  | Fixed Elba Fee |  |  | [NAME] (Qatar) |  |  | HG Boil Off from Qatar |  |  | Fuel and Ship Pressure |  |  | Sell to Gas Desk |  |  | Interbook - new (Algeria) |  |  | NEW Boil Off from ALGERIA |  |  | Fuel and Ship Pressure |  |  | Sell to Gas Desk |  |  | Interbook - new (VEN) |  |  | NEW Boil Off from VEN |  |  | Fuel and Ship Pressure |  |  | Sell to Gas Desk
DEAL # |  |  |  | 1 |  |  | 1 |  |  | 2 |  |  | 3 |  |  | 4 |  |  | 5 |  |  | 6 |  |  | 7 |  |  | 8 |  |  | 9 |  |  | 10 |  |  | 11 |  |  | 12
DEAL DATE |  |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00 |  |  | 2000-06-07 00:00:00
COUNTERPARTY |  |  |  | [NAME] |  |  | FOB BOOK |  |  | Boil Off |  |  | [NAME] |  |  | Gas Desk |  |  | FOB BOOK |  |  | Boil Off |  |  | [NAME] |  |  | Gas Desk |  |  | FOB BOOK |  |  | Boil Off |  |  | [NAME] |  |  | Gas Desk
START |  |  |  | 2002-04-01 00:00:00 |  |  | 2002-04-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 2003-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 2004-01-01 00:00:00
END |  |  |  | 2003-12-01 00:00:00 |  |  | 2003-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 2003-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 2025-12-01 00:00:00
VOLUME |  |  |  | 1297972 |  |  | 1297972
PRICE |  |  |  | 1 |  |  | 1 |  |  | 0 |  |  | 0 |  |  |  |  |  | 1 |  |  | 0 |  |  | 0 |  |  |  |  |  | 2.3 |  |  | 0 |  |  | 0
 | TOTAL POS | TOTAL P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L |  | POS | P&L
Total
 |  |  |  |  |  | 992.7212359040823
 |  |  |  |  |  | 993.2469129106729
 |  |  |  |  |  | 993.7731343851307
 |  |  |  |  |  | 994.2999008913783
 |  |  |  |  |  | 994.827212993938
 |  |  |  |  |  | 995.3550712579091
 |  |  |  |  |  | 995.8834762489683
 |  |  |  |  |  | 996.4124285333961
 |  |  |  |  |  | 996.9419286780369
 |  |  |  |  |  | 1096.852005228562
 |  |  |  |  |  | 1097.485535264488
 |  |  |  |  |  | 1098.119721476619
 |  |  |  |  |  | 1098.754564544601
 |  |  |  |  |  | 1099.390065148757
 |  |  |  |  |  | 1100.026223970125
 |  |  |  |  |  | 1100.663041690467
 |  |  |  |  |  | 1101.30051899222
 |  |  |  |  |  | 1101.938656558543
 |  |  |  |  |  | 1102.577455073317
 |  |  |  |  |  | 1103.216915221102
 |  |  |  |  |  | 1103.857037687182
 |  |  |  |  |  | 1109.495055028838
 |  |  |  |  |  | 1110.141680053208
 |  |  |  |  |  | 1110.788974816865
 |  |  |  |  |  | 1111.436940013505
 |  |  |  |  |  | 1112.085576337509
 |  |  |  |  |  | 1112.734884483995
 |  |  |  |  |  | 1113.384865148817
 |  |  |  |  |  | 1114.035519028517
 |  |  |  |  |  | 1114.686846820375
 |  |  |  |  |  | 1115.338849222407
 |  |  |  |  |  | 1115.991526933319
 |  |  |  |  |  | 1116.644880652584
 |  |  |  |  |  | 1117.298911080339
 |  |  |  |  |  | 1117.953618917514
 |  |  |  |  |  | 1118.609004865733
 |  |  |  |  |  | 1119.265069627314
 |  |  |  |  |  | 1119.921813905368
 |  |  |  |  |  | 1120.579238403702
 |  |  |  |  |  | 1121.237343826818
 |  |  |  |  |  | 1121.896130880014
 |  |  |  |  |  | 1122.555600269285
 |  |  |  |  |  | 1123.215752701328
 |  |  |  |  |  | 1123.876588883631
 |  |  |  |  |  | 1124.538109524387
 |  |  |  |  |  | 1125.200315332489
 |  |  |  |  |  | 1125.863207017629
 |  |  |  |  |  | 1126.5267852902
 |  |  |  |  |  | 1127.191050861301
 |  |  |  |  |  | 1127.856004442831
 |  |  |  |  |  | 1128.521646747393
 |  |  |  |  |  | 1129.187978488299
 |  |  |  |  |  | 1129.85500037966
 |  |  |  |  |  | 1130.522713136297
 |  |  |  |  |  | 1131.19111747374
 |  |  |  |  |  | 1131.860214108322
 |  |  |  |  |  | 1132.530003757088
 |  |  |  |  |  | 1133.200487137791
 |  |  |  |  |  | 1133.871664968995
 |  |  |  |  |  | 1134.543537969973
 |  |  |  |  |  | 1135.216106860713
 |  |  |  |  |  | 1135.889372362012
 |  |  |  |  |  | 1136.563335195382
 |  |  |  |  |  | 1137.237996083049
 |  |  |  |  |  | 1137.913355748052
 |  |  |  |  |  | 1138.589414914147
 |  |  |  |  |  | 1139.266174305808
 |  |  |  |  |  | 1139.943634648322
 |  |  |  |  |  | 1140.621796667697
 |  |  |  |  |  | 1141.30066109066
 |  |  |  |  |  | 1141.980228644753
 |  |  |  |  |  | 1142.660500058244
 |  |  |  |  |  | 1143.341476060118
 |  |  |  |  |  | 1144.023157380183
 |  |  |  |  |  | 1144.70554474897
 |  |  |  |  |  | 1145.388638897733
 |  |  |  |  |  | 1146.072440558548
 |  |  |  |  |  | 1146.756950464219
 |  |  |  |  |  | 1147.442169348276
 |  |  |  |  |  | 1148.128097945083
 |  |  |  |  |  | 1148.814736989668
 |  |  |  |  |  | 1149.502087217949
 |  |  |  |  |  | 1150.190149366469
 |  |  |  |  |  | 1150.878924172596
 |  |  |  |  |  | 1151.568412374526
 |  |  |  |  |  | 1152.258614711092
 |  |  |  |  |  | 1152.949531921956
 |  |  |  |  |  | 1153.641164747611
 |  |  |  |  |  | 1154.333513929186
 |  |  |  |  |  | 1155.026580208646
 |  |  |  |  |  | 1155.720364328786
 |  |  |  |  |  | 1156.414867033042
 |  |  |  |  |  | 1157.110089065684
 |  |  |  |  |  | 1157.80603117182
 |  |  |  |  |  | 1158.502694097196
 |  |  |  |  |  | 1159.200078588399
 |  |  |  |  |  | 1159.898185392854
 |  |  |  |  |  | 1160.597015258626
 |  |  |  |  |  | 1161.296568934626
 |  |  |  |  |  | 1161.996847170602
 |  |  |  |  |  | 1162.697850716947
 |  |  |  |  |  | 1163.3995803249
 |  |  |  |  |  | 1164.102036746542
 |  |  |  |  |  | 1164.805220734601
 |  |  |  |  |  | 1165.509133042651
 |  |  |  |  |  | 1166.213774425113
 |  |  |  |  |  | 1166.919145637057
 |  |  |  |  |  | 1167.6252474344
 |  |  |  |  |  | 1168.33208057391
 |  |  |  |  |  | 1169.039645813005
 |  |  |  |  |  | 1169.747943909955
 |  |  |  |  |  | 1170.45697562388
 |  |  |  |  |  | 1171.166741714555
 |  |  |  |  |  | 1171.877242942608
 |  |  |  |  |  | 1172.588480069519
 |  |  |  |  |  | 1173.300453857429
 |  |  |  |  |  | 1174.01316506933
 |  |  |  |  |  | 1174.726614469073
 |  |  |  |  |  | 1175.440802821166
 |  |  |  |  |  | 1176.155730890976
 |  |  |  |  |  | 1176.871399444729
 |  |  |  |  |  | 1177.587809249314
 |  |  |  |  |  | 1178.304961072475
 |  |  |  |  |  | 1179.022855682824
 |  |  |  |  |  | 1179.741493849632
 |  |  |  |  |  | 1180.460876343036
 |  |  |  |  |  | 1181.181003934034
 |  |  |  |  |  | 1181.901877394293
 |  |  |  |  |  | 1182.623497496343
 |  |  |  |  |  | 1183.345865013582
 |  |  |  |  |  | 1184.068980720076
 |  |  |  |  |  | 1184.792845390759
 |  |  |  |  |  | 1185.517459801435
 |  |  |  |  |  | 1186.242824728575
 |  |  |  |  |  | 1186.968940949527
 |  |  |  |  |  | 1187.695809242505
 |  |  |  |  |  | 1188.423430386398
 |  |  |  |  |  | 1189.15180516097
 |  |  |  |  |  | 1189.880934346855
 |  |  |  |  |  | 1190.610818725367
 |  |  |  |  |  | 1191.341459078693
 |  |  |  |  |  | 1192.072856189897
 |  |  |  |  |  | 1192.805010842723
 |  |  |  |  |  | 1193.53792382179
 |  |  |  |  |  | 1194.271595912598
 |  |  |  |  |  | 1195.006027901328
 |  |  |  |  |  | 1195.741220575042
 |  |  |  |  |  | 1196.477174721682
 |  |  |  |  |  | 1197.213891129874
 |  |  |  |  |  | 1197.951370589128
 |  |  |  |  |  | 1198.689613889837
 |  |  |  |  |  | 1199.42862182308
 |  |  |  |  |  | 1200.168395180823
 |  |  |  |  |  | 1200.908934755917
 |  |  |  |  |  | 1201.650241341903
 |  |  |  |  |  | 1202.392315733208
 |  |  |  |  |  | 1203.135158725151
 |  |  |  |  |  | 1203.878771113741
 |  |  |  |  |  | 1204.623153695876
 |  |  |  |  |  | 1205.368307269349
 |  |  |  |  |  | 1206.114232632644
 |  |  |  |  |  | 1206.860930585138
 |  |  |  |  |  | 1207.608401927105
 |  |  |  |  |  | 1208.356647459514
 |  |  |  |  |  | 1209.105667984229
 |  |  |  |  |  | 1209.855464304012
 |  |  |  |  |  | 1210.606037222322
 |  |  |  |  |  | 1211.357387543519
 |  |  |  |  |  | 1212.109516072861
 |  |  |  |  |  | 1212.862423616308
 |  |  |  |  |  | 1213.616110980721
 |  |  |  |  |  | 1214.370578973862
 |  |  |  |  |  | 1215.125828404197
 |  |  |  |  |  | 1215.881860081098
 |  |  |  |  |  | 1216.63867481484
 |  |  |  |  |  | 1217.396273416382
 |  |  |  |  |  | 1218.154656697723
 |  |  |  |  |  | 1218.913825471435
 |  |  |  |  |  | 1219.673780551224
 |  |  |  |  |  | 1220.434522751504
 |  |  |  |  |  | 1221.196052887396
 |  |  |  |  |  | 1221.958371775136
 |  |  |  |  |  | 1222.721480231671
 |  |  |  |  |  | 1223.485379074658
 |  |  |  |  |  | 1224.250069122873
 |  |  |  |  |  | 1225.015551195803
 |  |  |  |  |  | 1225.781826113649
 |  |  |  |  |  | 1226.548894697732
 |  |  |  |  |  | 1227.31675777009
 |  |  |  |  |  | 1228.085416153474
 |  |  |  |  |  | 1228.85487067176
 |  |  |  |  |  | 1229.625122149543
 |  |  |  |  |  | 1230.396171412134
 |  |  |  |  |  | 1231.168019285971
 |  |  |  |  |  | 1231.940666598212
 |  |  |  |  |  | 1232.714114176737
 |  |  |  |  |  | 1233.488362850554
 |  |  |  |  |  | 1234.263413449396
 |  |  |  |  |  | 1235.039266803715
 |  |  |  |  |  | 1235.8159237451
 |  |  |  |  |  | 1236.593385105862