Cynthia,  I had to adjust the NGI-Socal index price in the spreadsheet which resulted  in a loss of $264,000.
Attached is the corrected spreadsheet.
Sorry for the  inconvenience.
Susan

Revised Basis Swaps Exotic Spreadsheet