Spreadsheet: jeff_dasovich__14133__LoadResource3
Sheet: CALC

 | PEAK SWAP PRICES |  |  |  |  |  |  |  |  |  | OFF PEAK SWAP PRICES
 | 1 | 2 | 3 | 4 | ALL |  | May-Sep | 3 |  |  | 1 | 2 | 3 | 4 | ALL |  | May-Sep
2001
2002
2003
2004
2005
5-Year
10-Year
Pricing Date |  |  |  |  |  | Availability
 |  |  |  |  |  | Number Of Various Days
 |  |  |  |  |  | Between Deal Start And End
Delivery |  |  |  | Interest | Discount | Week | Sat | Sun | Hol | Total | Peak | [NAME] |  | Peak | Peak | [NAME] | [NAME] |  | PEAK | OFF PEAK
Month | Year | Month | Qtr | Rate | Factor | -Hol | -Hol | -Hol |  |  | Hours | Hours |  | SP | NP | SP | NP |  | Avg | Avg
2001-01-01 00:00:00 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 0 | 29
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 23 | 3 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 4 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 0 | 29
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 23 | 3 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 23 | 3 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 0 | 29
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 23 | 3 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 0 | 29
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 5 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 4 | 1 | 30
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 4 | 0 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 19 | 5 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 4 | 4 | 0 | 28
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 5 | 5 | 0 | 30
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 1 | 30
 |  |  |  |  |  | 23 | 4 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 5 | 4 | 1 | 30
 |  |  |  |  |  | 21 | 4 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 1 | 31
 |  |  |  |  |  | 20 | 5 | 4 | 0 | 29
 |  |  |  |  |  | 22 | 4 | 5 | 0 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 20 | 5 | 5 | 1 | 31
 |  |  |  |  |  | 22 | 4 | 4 | 0 | 30
 |  |  |  |  |  | 23 | 3 | 4 | 1 | 31
 |  |  |  |  |  | 21 | 5 | 5 | 0 | 31
 |  |  |  |  |  | 21 | 4 | 4 | 1 | 30
 |  |  |  |  |  | 22 | 5 | 4 | 0 | 31
 |  |  |  |  |  | 20 | 4 | 5 | 1 | 30