Spreadsheet: matthew_lenhart__26085__Book1
Sheet: Sheet2

 |  |  |  |  | *includes ZP
 |  |  | Demand |  |  |  | Supply |  |  |  |  |  |  |  |  | AZ Only* |  |  |  |  |  |  | KRS Variable | 0.109461 | 425000
 | Growth Rate |  | Socal Sendouts | Sendout Adjustment | Socal Plants Only | Net Sendout |  |  |  |  |  |  |  | Total Receipts | Northern Baja | DSW New | Net | Gas Surplus | Monthly Storage |  |  |  |  |  | 200000
 |  |  |  |  |  |  | Topock | [NAME] | Kern/Mojave | KRS | TW-Needles | Cal Prod | Southern Trails |  |  | Generation | Receipts
5 |  | 1997-05-01 00:00:00 | 2216129.032258064 |  |  | 2216129.032258064 | 529096.7741935484 | 708258.0645161291 | 294870.9677419355 | 480774.1935483871 | 556612.9032258064 | 170967.7419354839 | 0 | 2782709.677419355 |  |  | 2782709.677419355 | 566806.4516129033 | 17571000 |  |  |  |  |  |  | 31
6 |  | 1997-06-01 00:00:00 | 2185300 |  |  | 2185300 | 515066.6666666667 | 697833.3333333334 | 268533.3333333333 | 488700 | 533466.6666666666 | 207166.6666666667 | 0 | 2770533.333333333 |  |  | 2770533.333333333 | 586100 | 17583000 |  |  |  |  |  |  | 30
7 |  | 1997-07-01 00:00:00 | 2460935.483870968 |  |  | 2460935.483870968 | 479129.0322580645 | 843290.3225806452 | 196419.3548387097 | 406032.2580645161 | 570645.1612903225 | 192935.4838709677 | 0 | 2750225.806451613 |  |  | 2750225.806451613 | 271741.935483871 | 8424000 |  |  |  |  |  |  | 31
8 |  | 1997-08-01 00:00:00 | 2513838.709677419 |  |  | 2513838.709677419 | 514032.2580645161 | 759774.1935483871 | 195612.9032258065 | 438580.6451612903 | 529806.4516129033 | 187870.9677419355 | 0 | 2686677.419354839 |  |  | 2686677.419354839 | 175032.2580645161 | 5426000 |  |  |  |  |  |  | 31
9 |  | 1997-09-01 00:00:00 | 2709566.666666667 |  |  | 2709566.666666667 | 516633.3333333333 | 973200 | 248300 | 413000 | 446800 | 186400 | 0 | 2844900 |  |  | 2844900 | 139866.6666666667 | 4196000 |  |  |  |  |  |  | 30
10 |  | 1997-10-01 00:00:00 | 2319903.225806451 |  |  | 2319903.225806451 | 530000 | 726935.4838709678 | 230967.7419354839 | 446483.8709677419 | 444774.1935483871 | 198064.5161290323 | 0 | 2639161.290322581 |  |  | 2639161.290322581 | 320000 | 9920000 |  |  |  |  |  |  | 31
11 |  | 1997-11-01 00:00:00 | 2419633.333333333 |  |  | 2419633.333333333 | 494400 | 575733.3333333334 | 231300 | 448633.3333333333 | 378333.3333333333 | 193266.6666666667 | 0 | 2377100 |  |  | 2377100 | -34933.33333333334 | -1048000 |  |  |  |  |  |  | 30
12 |  | 1997-12-01 00:00:00 | 3118516.129032258 |  |  | 3118516.129032258 | 386451.6129032258 | 538806.4516129033 | 131903.2258064516 | 292774.1935483871 | 313096.7741935484 | 194516.1290322581 | 0 | 1911161.290322581 |  |  | 1911161.290322581 | -1209580.64516129 | -37497000 |  |  |  |  |  |  | 31
1 |  | 1998-01-01 00:00:00 | 2979709.677419355 |  |  | 2979709.677419355 | 418483.8709677419 | 700483.8709677419 | 156161.2903225806 | 309838.7096774193 | 648032.2580645161 | 193580.6451612903 | 0 | 2486967.741935484 |  |  | 2486967.741935484 | -490709.6774193548 | -15212000 |  |  |  |  |  |  | 31
2 |  | 1998-02-01 00:00:00 | 3107285.714285714 |  |  | 3107285.714285714 | 458714.2857142857 | 647607.1428571428 | 153107.1428571429 | 420071.4285714286 | 534428.5714285715 | 181500 | 0 | 2454500 |  |  | 2454500 | -656928.5714285715 | -18394000 |  |  |  |  |  |  | 28
3 |  | 1998-03-01 00:00:00 | 2722354.838709678 |  |  | 2722354.838709678 | 530032.2580645161 | 719741.9354838709 | 275451.6129032258 | 346709.6774193548 | 699193.5483870967 | 181225.8064516129 | 0 | 2780516.129032258 |  |  | 2780516.129032258 | 59258.06451612903 | 1837000 |  |  |  |  |  |  | 31
4 |  | 1998-04-01 00:00:00 | 2586866.666666667 |  |  | 2586866.666666667 | 528500 | 678366.6666666666 | 385933.3333333333 | 323100 | 626100 | 202966.6666666667 | 0 | 2754000 |  |  | 2754000 | 170233.3333333333 | 5107000 |  |  |  |  |  |  | 30
5 |  | 1998-05-01 00:00:00 | #[NAME]! |  |  | #[NAME]! | 523536.064516129 | 728308 | #[NAME]! | #[NAME]! | 672643.6 | #[NAME]! | 0 | #[NAME]! |  |  | #[NAME]! | #[NAME]! | 0 |  |  |  |  |  |  | 31
6 |  | 1998-06-01 00:00:00 | #[NAME]! |  |  | #[NAME]! | 524943.3793103448 | 597677.3103448276 | #[NAME]! | #[NAME]! | 676325.6333333333 | #[NAME]! | 0 | #[NAME]! |  |  | #[NAME]! | #[NAME]! | 0 |  |  |  |  |  |  | 30
7 |  | 1998-07-01 00:00:00 | #[NAME]! |  |  | #[NAME]! | 530440.9677419355 | 605879.7096774194 | #[NAME]! | #[NAME]! | 658084.3548387097 | #[NAME]! | 0 | #[NAME]! |  |  | #[NAME]! | #[NAME]! | 0 |  |  |  |  |  |  | 31
8 | 1.155988143053292 | 1998-08-01 00:00:00 | 2905967.741935484 |  |  | 2905967.741935484 | 514064.5161290322 | 981774.1935483871 | 242967.7419354839 | 303967.7419354839 | 693387.0967741936 | 256870.9677419355 | 0 | 2992935.483870968 |  |  | 2992935.483870968 | 82322.58064516129 | 2552000 |  |  |  |  |  |  | 31
9 | 0.9415281656353416 | 1998-09-01 00:00:00 | 2551133.333333333 |  |  | 2551133.333333333 | 515533.3333333333 | 732233.3333333334 | 310900 | 218666.6666666667 | 709000 | 245620.6896551724 | 0 | 2732233.333333333 |  |  | 2732233.333333333 | 184300 | 5529000 |  |  |  |  |  |  | 30
10 | 0.9998192360637959 | 1998-10-01 00:00:00 | 2319483.870967742 |  |  | 2319483.870967742 | 503096.7741935484 | 874451.6129032258 | 267193.5483870968 | 226161.2903225806 | 643387.0967741936 | 199032.2580645161 | 0 | 2768677.419354839 |  |  | 2768677.419354839 | 521161.2903225807 | 16156000 |  |  |  |  |  |  | 31
11 | 1.033792998939233 | 1998-11-01 00:00:00 | 2501400 |  |  | 2501400 | 424533.3333333333 | 963900 | 218433.3333333333 | 187466.6666666667 | 648366.6666666666 | 186833.3333333333 | 0 | 2689633.333333333 |  |  | 2689633.333333333 | 184833.3333333333 | 5545000 |  |  |  |  |  |  | 30
12 | 1.006172979980829 | 1998-12-01 00:00:00 | 3137766.666666667 |  |  | 3137766.666666667 | 432322.5806451613 | 1045580.64516129 | 161387.0967741935 | 59615.38461538462 | 650354.8387096775 | 191806.4516129032 | 0 | 2592000 |  |  | 2592000 | -571354.8387096775 | -17712000 |  |  |  |  |  |  | 31
1 | 1.002576566238321 | 1999-01-01 00:00:00 | 2987387.096774193 |  |  | 2987387.096774193 | 481806.4516129032 | 872161.2903225806 | 149258.064516129 | 100043.4782608696 | 605000 | 190096.7741935484 | 0 | 2443806.451612903 |  |  | 2443806.451612903 | -544838.7096774194 | -16890000 |  |  |  |  |  |  | 31
2 | 0.9439336122477129 | 1999-02-01 00:00:00 | 2933071.428571429 |  |  | 2933071.428571429 | 515035.7142857143 | 681107.1428571428 | 215892.8571428571 | 139500 | 679678.5714285715 | 185607.1428571429 | 0 | 2485250 |  |  | 2485250 | -446642.8571428572 | -12506000 |  |  |  |  |  |  | 28
3 | 1.041472633986231 | 1999-03-01 00:00:00 | 2835258.064516129 |  |  | 2835258.064516129 | 533161.2903225806 | 679548.3870967742 | 287225.8064516129 | 280806.4516129032 | 552806.4516129033 | 177774.1935483871 | 0 | 2578548.387096774 |  |  | 2578548.387096774 | -251032.2580645161 | -7782000 |  |  |  |  |  |  | 31
4 | 1.082880189676056 | 1999-04-01 00:00:00 | 2801266.666666667 |  |  | 2801266.666666667 | 508533.3333333333 | 685933.3333333334 | 309800 | 274400 | 585866.6666666666 | 179966.6666666667 | 0 | 2607766.666666667 |  |  | 2607766.666666667 | -205733.3333333333 | -6172000 |  |  |  |  |  |  | 30
5 |  | 1999-05-01 00:00:00 | 2214161.290322581 |  |  | 2214161.290322581 | 520870.9677419355 | 783225.8064516129 | 332709.6774193548 | 325322.5806451613 | 573419.3548387097 | 173580.6451612903 | 0 | 2773096.774193549 |  |  | 2773096.774193549 | 559161.2903225806 | 17334000 |  |  |  |  |  |  | 31
6 |  | 1999-06-01 00:00:00 | 2421600 |  |  | 2421600 | 530300 | 701233.3333333334 | 383666.6666666667 | 362200 | 613433.3333333334 | 246166.6666666667 | 0 | 2836966.666666667 |  |  | 2836966.666666667 | 412133.3333333333 | 12364000 |  |  |  |  |  |  | 30
7 |  | 1999-07-01 00:00:00 | 2643096.774193549 |  |  | 2643096.774193549 | 523064.5161290322 | 744774.1935483871 | 379000 | 362612.9032258064 | 663451.6129032258 | 249193.5483870968 | 0 | 2922032.258064516 |  |  | 2922032.258064516 | 282709.6774193548 | 8764000 |  |  |  |  |  |  | 31
8 | 0.9313648221124494 | 1999-08-01 00:00:00 | 2706516.129032258 |  |  | 2706516.129032258 | 515451.6129032258 | 569612.9032258064 | 483387.0967741936 | 267580.6451612903 | 626483.8709677419 | 264096.7741935484 | 0 | 2726483.870967742 |  |  | 2726483.870967742 | 18400 | 552000 |  |  |  |  |  |  | 31
9 | 1.036885567198892 | 1999-09-01 00:00:00 | 2645233.333333333 |  |  | 2645233.333333333 | 509566.6666666667 | 810300 | 417833.3333333333 | 254300 | 677400 | 259800 | 0 | 2928300 |  |  | 2928300 | 285233.3333333333 | 8557000 |  |  |  |  |  |  | 30
10 | 1.277912216288384 | 1999-10-01 00:00:00 | 2964096.774193549 |  |  | 2964096.774193549 | 477806.4516129032 | 1037419.35483871 | 389774.1935483871 | 194419.3548387097 | 721645.1612903225 | 255903.2258064516 | 0 | 3061322.580645161 |  |  | 3061322.580645161 | 88129.03225806452 | 2732000 |  |  |  |  |  |  | 31
11 | 1.094826896937715 | 1999-11-01 00:00:00 | 2738600 |  |  | 2738600 | 513033.3333333333 | 943800 | 329066.6666666667 | 110800 | 722433.3333333334 | 261500 | 0 | 2880700 |  |  | 2880700 | 150933.3333333333 | 4528000 |  |  |  |  |  |  | 30
12 | 0.992713466841528 | 1999-12-01 00:00:00 | 3114903.225806451 |  |  | 3114903.225806451 | 469903.9032258064 | 936062.6451612903 | 161982.6129032258 | 137157.2580645161 | 695830.6451612903 | 265055.9677419355 | 0 | 2651193.548387097 |  |  | 2651193.548387097 | -463645.1612903226 | -14373000 |  |  |  |  |  |  | 31
1 | 1.045557127277047 | 2000-01-01 00:00:00 | 3123483.870967742 |  |  | 3123483.870967742 | 530096.7741935484 | 871548.3870967742 | 197064.5161290323 | 78225.80645161291 | 676967.7419354839 | 257645.1612903226 | 0 | 2611290.322580645 |  |  | 2611290.322580645 | -509516.1290322581 | -15795000 |  |  |  |  |  |  | 31
2 | 1.04649625848255 | 2000-02-01 00:00:00 | 3069448.275862069 |  |  | 3069448.275862069 | 535103.448275862 | 657034.4827586206 | 275965.5172413793 | 163931.0344827586 | 674586.2068965518 | 269068.9655172414 | 0 | 2575724.137931034 |  |  | 2575724.137931034 | -496482.7586206897 | -14398000 |  |  |  |  |  |  | 29
3 | 0.9965071166076935 | 2000-03-01 00:00:00 | 2825354.838709678 |  |  | 2825354.838709678 | 527709.6774193548 | 865516.1290322581 | 349645.1612903226 | 223225.8064516129 | 684709.6774193548 | 249967.7419354839 | 0 | 2861806.451612903 |  |  | 2861806.451612903 | 30258.06451612903 | 938000 |  |  |  |  |  |  | 31
4 | 0.8649539494038411 | 2000-04-01 00:00:00 | 2422966.666666667 |  |  | 2422966.666666667 | 531633.3333333334 | 778566.6666666666 | 461900 | 188200 | 608866.6666666666 | 245300 | 0 | 2811633.333333333 |  |  | 2811633.333333333 | 390966.6666666667 | 11729000 |  |  |  |  |  |  | 30
5 | 1.203921968560148 | 2000-05-01 00:00:00 | 2665677.419354839 |  |  | 2665677.419354839 | 522387.0967741936 | 651290.3225806452 | 490516.1290322581 | 264612.9032258064 | 663548.3870967742 | 229612.9032258065 | 0 | 2821935.483870968 |  |  | 2821935.483870968 | 152645.1612903226 | 4732000 |  |  |  |  |  |  | 31
6 | 1.279278163197886 | 2000-06-01 00:00:00 | 3097900 |  |  | 3097900 | 520966.6666666667 | 963266.6666666666 | 391066.6666666667 | 342500 | 696866.6666666666 | 252066.6666666667 | 0 | 3167033.333333333 |  |  | 3167033.333333333 | 68500 | 2055000 |  |  |  |  |  |  | 30
7 | 1.256407439953134 | 2000-07-01 00:00:00 | 3320806.451612903 |  |  | 3320806.451612903 | 522096.7741935484 | 1043258.064516129 | 392903.2258064516 | 381354.8387096774 | 708645.1612903225 | 246645.1612903226 | 0 | 3294193.548387097 |  |  | 3294193.548387097 | -37709.67741935484 | -1169000 |  |  |  |  |  |  | 31
8 | 1.03 | 2000-08-01 00:00:00 | 3616161.290322581 |  |  | 3616161.290322581 | 502709.6774193548 | 957451.6129032258 | 344000 | 424451.6129032258 | 711064.5161290322 | #REF! | 0 | 3210903.225806451 |  |  | 3210903.225806451 | -405161.2903225807 | -12560000 |  |  |  |  |  |  | 31
9 | 1.03 | 2000-09-01 00:00:00 | 3191666.666666667 |  |  | 3191666.666666667 | 499333.3333333333 | 1093733.333333333 | 350100 | 397033.3333333333 | 705933.3333333334 | 265033.3333333333 | 0 | 3311333.333333333 |  |  | 3311333.333333333 | 118633.3333333333 | 3559000 |  |  |  |  |  |  | 30
10 | 1.03 | 2000-10-01 00:00:00 | 3104806.451612903 |  |  | 3104806.451612903 | 511612.9032258064 | 1165096.774193548 | 383838.7096774193 | 312290.3225806452 | 703612.9032258064 | 277483.8709677419 | 0 | 3353774.193548387 |  |  | 3353774.193548387 | 254967.7419354839 | 7904000 |  |  |  |  |  |  | 31
11 | 1.07 | 2000-11-01 00:00:00 | 3509000 |  |  | 3509000 | 510266.6666666667 | 1094700 | 269166.6666666667 | 194333.3333333333 | 648266.6666666666 | 306533.3333333333 | 0 | 3023266.666666667 |  |  | 3023266.666666667 | -491766.6666666667 | -14753000 |  |  |  |  |  |  | 30
12 | 1.07 | 2000-12-01 00:00:00 | 3433677.419354839 |  |  | 3433677.419354839 | 527032.2580645161 | 1181935.483870968 | 391709.6774193548 | 303677.4193548387 | 737516.1290322581 | 297451.6129032258 | 0 | 3439322.580645161 |  |  | 3439322.580645161 | 4032.258064516129 | 125000 |  |  |  |  |  |  | 31
1 | 1.03 | 2001-01-01 00:00:00 | 4231161.29032258 |  |  | 4231161.29032258 | 533193.5483870967 | 1190032.258064516 | 422548.3870967742 | 330483.8709677419 | 756612.9032258064 | 288903.2258064516 | 0 | 3522741.935483871 |  |  | 3522741.935483871 | -710129.0322580645 | -22014000 |  |  |  |  |  |  | 31
2 | 1.03 | 2001-02-01 00:00:00 | 4093750 |  |  | 4093750 | 532214.2857142857 | 1200964.285714286 | 475821.4285714286 | 283178.5714285714 | 770892.8571428572 | 314785.7142857143 | 0 | 3577821.428571429 |  | 0 | 3577821.428571429 | -512535.7142857143 | -14351000 |  |  |  |  |  |  | 28
3 | 1.03 | 2001-03-01 00:00:00 | 3280838.709677419 | 0 | 0 | 3280838.709677419 | 536645.1612903225 | 1194129.032258064 | 362935.4838709678 | 370451.6129032258 | 784741.9354838709 | 308451.6129032258 | 0 | 3564193.548387097 |  | 0 | 3564193.548387097 | 275580.6451612903 | 8543000 |  |  |  |  |  |  | 31
4 | 1 | 2001-04-01 00:00:00 | 3177789.47368421 | 0 | 0 | 3177789.47368421 | 509947.3684210526 | 1140421.052631579 | 466789.4736842105 | 286315.7894736842 | 767789.4736842106 | 293736.8421052631 | 0 | 3514842.105263158 |  | 0 | 3514842.105263158 | 337052.6315789474 | 10111578.94736842 |  |  |  |  |  |  | 30
5 | 0.98 | 2001-05-01 00:00:00 | 2612363.870967742 | 250000 | 57600 | 2919963.870967742 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 93600 | 3481400 | 561436.129032258 | 17404520 |  |  |  |  |  |  | 31
6 | 0.98 | 2001-06-01 00:00:00 | 3035942 | 0 | 144900 | 3180842 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 278280 | 3296720 | 115878 | 3476340 |  |  |  |  |  |  | 30
7 | 0.98 | 2001-07-01 00:00:00 | 3254390.322580645 | 0 | 144900 | 3399290.322580645 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 278280 | 3296720 | -102570.3225806453 | -3179680.000000005 |  |  |  |  |  |  | 31
8 | 0.98 | 2001-08-01 00:00:00 | 3543838.064516129 | -100000 | 225900 | 3669738.064516129 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 290880 | 3284120 | -385618.064516129 | -11954160 |  |  |  |  |  |  | 31
9 | 0.98 | 2001-09-01 00:00:00 | 3127833.333333333 | -250000 | 413640 | 3291473.333333333 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 290880 | 3284120 | -7353.333333333023 | -220599.9999999907 |  |  |  |  |  |  | 30
10 | 0.98 | 2001-10-01 00:00:00 | 3042710.322580645 | -250000 | 413640 | 3206350.322580645 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 290880 | 3284120 | 77769.67741935467 | 2410859.999999995 |  |  |  |  |  |  | 31
11 | 0.98 | 2001-11-01 00:00:00 | 3438820 | 0 | 413640 | 3852460 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 290880 | 3284120 | -568340 | -17050200 |  |  |  |  |  |  | 30
12 | 0.98 | 2001-12-01 00:00:00 | 3365003.870967742 | 200000 | 485640 | 4050643.870967742 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 534780 | 3040220 | -1010423.870967742 | -31323140 |  |  |  |  |  |  | 31
1 | 0.98 | 2002-01-01 00:00:00 | 4146538.064516129 | -400000 | 485640 | 4232178.064516129 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 534780 | 3040220 | -1191958.064516129 | -36950700 |  |  |  |  |  |  | 31
2 | 0.98 | 2002-02-01 00:00:00 | 4011875 | -400000 | 485640 | 4097515 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 534780 | 3040220 | -1057295 | -29604260 |  |  |  |  |  |  | 28
3 | 0.98 | 2002-03-01 00:00:00 | 3215221.935483871 |  | 485640 | 3700861.935483871 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 0 | 3575000 |  | 597780 | 2977220 | -723641.9354838706 | -22432899.99999999 |  |  |  |  |  |  | 31
4 | 0.98 | 2002-04-01 00:00:00 | 3114233.684210526 |  | 485640 | 3599873.684210526 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 597780 | 3097220 | -502653.6842105263 | -15079610.52631579 |  |  |  |  |  |  | 30
5 | 0.98 | 2002-05-01 00:00:00 | 2861564.593548387 |  | 485640 | 3347204.593548387 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 597780 | 3097220 | -249984.5935483873 | -7749522.400000006 |  |  |  |  |  |  | 31
6 | 0.98 | 2002-06-01 00:00:00 | 3117225.16 |  | 485640 | 3602865.16 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1087380 | 2607620 | -995245.16 | -29857354.8 |  |  |  |  |  |  | 30
7 | 0.98 | 2002-07-01 00:00:00 | 3331304.516129032 |  | 575640 | 3906944.516129032 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1087380 | 2607620 | -1299324.516129032 | -40279060 |  |  |  |  |  |  | 31
8 | 0.98 | 2002-08-01 00:00:00 | 3596343.303225806 |  | 575640 | 4171983.303225806 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1267380 | 2427620 | -1744363.303225806 | -54075262.4 |  |  |  |  |  |  | 31
9 | 0.98 | 2002-09-01 00:00:00 | 3225643.866666666 |  | 575640 | 3801283.866666666 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1267380 | 2427620 | -1373663.866666666 | -41209915.99999999 |  |  |  |  |  |  | 30
10 | 0.98 | 2002-10-01 00:00:00 | 3142223.316129033 |  | 575640 | 3717863.316129033 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1267380 | 2427620 | -1290243.316129033 | -39997542.80000001 |  |  |  |  |  |  | 31
11 | 1 | 2002-11-01 00:00:00 | 3852460 |  | 575640 | 4428100 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1267380 | 2427620 | -2000480 | -60014400 |  |  |  |  |  |  | 30
12 | 1 | 2002-12-01 00:00:00 | 4050643.870967742 |  | 710640 | 4761283.870967742 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 |  | 1447380 | 2247620 | -2513663.870967742 | -77923580 |  |  |  |  |  |  | 31
1 | 1 | 2003-01-01 00:00:00 | 4232178.064516129 |  | 827040 | 5059218.064516129 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 | 350000 | 1627380 | 1717620 | -3341598.064516129 | -103589540 |  |  |  |  |  |  | 31
2 | 1 | 2003-02-01 00:00:00 | 4097515 |  | 827040 | 4924555 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 | 350000 | 1627380 | 1717620 | -3206935 | -89794180 |  |  |  |  |  |  | 28
3 | 1 | 2003-03-01 00:00:00 | 3700861.935483871 |  | 827040 | 4527901.935483871 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 | 350000 | 1627380 | 1717620 | -2810281.935483871 | -87118740 |  |  |  |  |  |  | 31
4 | 1 | 2003-04-01 00:00:00 | 3599873.684210526 |  | 827040 | 4426913.684210526 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 | 350000 | 1627380 | 1717620 | -2709293.684210526 | -81278810.52631578 |  |  |  |  |  |  | 30
5 | 1 | 2003-05-01 00:00:00 | 3347204.593548387 |  | 827040 | 4174244.593548387 | 540000 | 1250000 | 450000 | 285000 | 750000 | 300000 | 120000 | 3695000 | 350000 | 1627380 | 1717620 | -2456624.593548387 | -76155362.4 |  |  |  |  |  |  | 31
6 | 1 | 2003-06-01 00:00:00 | 3602865.16 |  | 1017840 | 4620705.16 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1627380 | 1757620 | -2863085.16 | -85892554.80000001 |  |  |  |  |  |  | 30
7 | 1 | 2003-07-01 00:00:00 | 3906944.516129032 |  | 1017840 | 4924784.516129032 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1627380 | 1757620 | -3167164.516129032 | -98182099.99999999 |  |  |  |  |  |  | 31
8 | 1 | 2003-08-01 00:00:00 | 4171983.303225806 |  | 1017840 | 5189823.303225806 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1722780 | 1662220 | -3527603.303225806 | -109355702.4 |  |  |  |  |  |  | 31
9 | 1 | 2003-09-01 00:00:00 | 3801283.866666666 |  | 1017840 | 4819123.866666666 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1722780 | 1662220 | -3156903.866666666 | -94707115.99999999 |  |  |  |  |  |  | 30
10 | 1 | 2003-10-01 00:00:00 | 3717863.316129033 |  | 1017840 | 4735703.316129033 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1722780 | 1662220 | -3073483.316129033 | -95277982.80000001 |  |  |  |  |  |  | 31
11 | 1 | 2003-11-01 00:00:00 | 4428100 |  | 1017840 | 5445940 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 0 | 3385000 | -2060940 | -61828200 |  |  |  |  |  |  | 30
12 | 1 | 2003-12-01 00:00:00 | 4761283.870967742 |  | 687360 | 5448643.870967742 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 0 | 3385000 | -2063643.870967742 | -63972960 |  |  |  |  |  |  | 31
1 | 1 | 2004-01-01 00:00:00 | 5059218.064516129 |  | 1215840 | 6275058.064516129 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1818180 | 1566820 | -4708238.064516129 | -145955380 |  |  |  |  |  |  | 31
2 | 1 | 2004-02-01 00:00:00 | 4924555 |  | 1215840 | 6140395 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1818180 | 1566820 | -4573575 | -132633675 |  |  |  |  |  |  | 29
3 | 1 | 2004-03-01 00:00:00 | 4527901.935483871 |  | 1215840 | 5743741.935483871 | 540000 | 1250000 | 450000 | 285000 | 750000 | 340000 | 120000 | 3735000 | 350000 | 1818180 | 1566820 | -4176921.935483871 | -129484580 |  |  |  |  |  |  | 31
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | * Northern Baja and [NAME] on El Paso Natural Gas will pull gas from Socal.  Power demand based on forward curve.