Spreadsheet: lisa_gang__22482__Elec Power Cost Enron Contract
Sheet: Spreadsheet

 |  |  |  |  |  |  |  | 0.04903
Year | MO | Enron Bill | Enron | PG&E Meter | Enron Invoice $ | Enron | Amt Paid | True Up Est | [NAME] | Enron | PG&E
 |  | Total kWh | $/kWh | 2001 kWh | / Est kWh | Invoice | to Enron | $0.0490 / kWh | Produced | kWh/Ton | kWh/Ton
2001 | Nov |  |  | 18024144 |  | 870615 | 870615 |  | 133588
2001 | Dec |  |  | 10501488 |  | 636296.73 | 636296.73 |  | 99309
2002 | Jan | 16281000 |  | 4847292 |  | 703992.92 | 500000 |  | 38055
2002 | Feb | 6705000 |  | 15726720 |  | 289944.96 | 494000 |  | 141080
 | Feb | CAISO | Invoice received from Enron April 30 |  |  | 143231
2002 | Mar | 16905000 |  | 16966704 |  | 730968.89 | 740000 |  | 145502
 |  | CAISO
2002 | Apr | 16294000 |  | 13761300 |  | 704541 | 740000 |  | 110600
2002 | May | 16905000 |  | 15993780 |  | 730968.89 | 731000 |  | 128500
2002 | June |  |  | Estimates
2002 | July |  |  | CAISO | Nov | -17983
2002 | Aug |  |  | CAISO | Dec | -42482 |  | Includes ISO Charges
2002 | Sept |  |  | CAISO | Jan | -162559 |  | with
2002 | Oct |  |  |  |  |  |  | Quarterly True UP
2002 | Nov
2002 | Dec
Year | MO | Enron Bill |  | PG&E Meter | CAISO | Enron | CAISO
 |  | Total kWh |  | 2001 kWh | Invoice | Invoice | $/kWh
2001 | Nov |  |  | 18024144 | -17983 | 870615
2001 | Dec |  |  | 10501488 | -42481.51 | 636296.73
2002 | Jan | 16281000 |  | 4847292 | -162558.6 | 703992.92
2002 | Feb | 6705000 |  | 15726720 | 143231 | 289944.96
2002 | Mar | 16905000 |  | 16966704 |  | 730968.89
2002 | Apr | 16294000 |  | 13761300 |  | 704541
2002 | May | 16905000 |  | 15993780 |  | 730969
2002 | June
2002 | July
2002 | Aug
2002 | Sept
2002 | Oct
2002 | Nov
2002 | Dec
Year | MO | Enron Bill | Enron | PG&E Meter | PG&E Meter | Enron |  | Total kWh | [NAME] | Enron | PG&E
 |  | Total kWh | $/kWh | 2001 kWh | 2000 kWh | Invoice |  | Prior Yr. | Produced | kWh/Ton | kWh/Ton
2001 | Jan |  |  | 9652668 | 17301396 |  |  |  | 90088
2001 | Feb |  |  | 14641356 | 6125364 |  |  |  | 113690
2001 | Mar |  |  | 14051724 | 16665228 |  |  |  | 70483
2001 | April |  |  | 19538760 | 19648812 |  |  |  | 149997
2001 | May |  |  | 16937628 | 18325272 |  |  |  | 131585
2001 | June |  |  | 17910024 | 18160764 |  |  |  | 169369
2001 | July |  |  | 17885844 | 20071788 |  |  |  | 125506
2001 | Aug |  |  | 19609332 | 19221024 |  |  |  | 140401
2001 | Sept |  |  | 17064564 | 18910824 |  |  |  | 162227
2001 | Oct |  |  | 16726452 | 19546584 |  |  |  | 115694
 |  |  |  |  | PG&E Meter
 |  |  |  |  | $/kWh
2001 | Nov |  |  | 18024144 |  | 870615 |  | 19630848 | 133588
2001 | Dec |  |  | 10501488 |  | 636296.73 |  | 16393956 | 99309
2002 | Jan | 16281000 |  | 4847292 |  | 703992.92 |  | 9652668 | 38055
2002 | Feb | 6705000 |  | 15726720 |  | 289944.96 |  | 14641356 | 141080
2002 | Mar | 16905000 |  | 16966704 |  | 730968.89 |  | 14051724 | 145502
2002 | Apr | 16294000 |  |  |  | 704541 |  | 19538760
2002 | May |  |  |  |  |  |  | 16937628
2002 | June |  |  |  |  |  |  | 17910024
2002 | July |  |  |  |  |  |  | 17885844
2002 | Aug |  |  |  |  |  |  | 19609332
2002 | Sept |  |  |  |  |  |  | 17064564
2002 | Oct |  |  |  |  |  |  | 16726452
2002 | Nov
2002 | Dec