Spreadsheet: john_griffith__15589__Cabot122000
Sheet: TerreEconoms

2000-12-20 04:08:37.920000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 | 2000-12-20 04:30:19.460000 |  | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000 | 2000-11-15 11:00:03.550000
 |  | Transco |  |  |  |  |  |  |  | Tennessee |  |  |  |  |  |  |  | Transco |  |  |  |  |  |  | Tennessee
 |  | Zn3 WH |  | Bid |  |  |  |  |  | Zn L500 |  | Bid |  |  |  |  |  | Zn3 WH |  | Bid |  |  |  |  | Zn L500 |  | Bid
decline | Crockett | 0.2 | Firm | 0 | Disc @ 10% |  | Disc @ 10% |  | Crockett | 0.2 | Firm | 0 | Disc @ 10% |  | Disc @ 10% |  | decline | 0.2 |  | 0.0025 | Disc @ 10% |  | Disc @ 10% |  | 0.2 |  | 0.0025 | Disc @ 10% |  | Disc @ 10%
monthly | BTU |  | Book | Offer | Origination | 0 | Origination |  | BTU |  | Book | Offer | Origination | 0 | Origination |  | monthly |  |  | Offer | Origination |  | Origination |  |  |  | Offer | Origination |  | Origination
 | 1068 | [NAME] | %age | 0 | to | Mid | to |  | 1097 | [NAME] | %age | 0 | to | Mid | to |  |  | Sitara |  | -0.005 | to | Mid | to |  | Sitara |  | -0.005 | to | Mid | to
 | MCF | 505870 | 1 | Cabot | Upstream | Brawner | Brawner |  | MCF | 505762 | 1 | Cabot | Upstream | Brawner | Brawner |  |  | 415772 | 0.8 | Cabot | Upstream | Brawner | Brawner |  | 415777 | 0.8 | Cabot | Upstream | Brawner | Brawner
Month |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Month
2000-12-01 00:00:00 |  | 0 |  |  |  |  |  |  |  | 0 |  |  |  |  |  |  | 2000-12-01 00:00:00 | 18000 |  | 0.0075 |  |  |  |  |  |  | 0.0075
2001-01-01 00:00:00 | 8806.695099912493 |  |  |  |  |  |  |  | 8723.811643094079 |  |  |  |  |  |  |  | 2001-01-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-02-01 00:00:00 | 8727.43484401328 |  |  |  |  |  |  |  | 8718.099353682239 |  |  |  |  |  |  |  | 2001-02-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-03-01 00:00:00 | 8648.88793041716 |  |  |  |  |  |  |  | 8712.391352491777 |  |  |  |  |  |  |  | 2001-03-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-04-01 00:00:00 | 8571.047939043407 |  |  |  |  |  |  |  | 8706.687496582237 |  |  |  |  |  |  |  | 2001-04-01 00:00:00 |  |  | 0.0075 |  |  |  |  |  |  | 0.0075
2001-05-01 00:00:00 | 8493.908507592016 |  |  |  |  |  |  |  | 8700.987765533553 |  |  |  |  |  |  |  | 2001-05-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-06-01 00:00:00 | 8417.463331023688 |  |  |  |  |  |  |  | 8695.291477660528 |  |  |  |  |  |  |  | 2001-06-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-07-01 00:00:00 | 8341.706161044474 |  |  |  |  |  |  |  | 8689.599292707568 |  |  |  |  |  |  |  | 2001-07-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-08-01 00:00:00 | 8266.630805595074 |  |  |  |  |  |  |  | 8683.911274976315 |  |  |  |  |  |  |  | 2001-08-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-09-01 00:00:00 | 8192.231128344718 |  |  |  |  |  |  |  | 8678.227523525658 |  |  |  |  |  |  |  | 2001-09-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-10-01 00:00:00 | 8118.501048189615 |  |  |  |  |  |  |  | 8672.547917355922 |  |  |  |  |  |  |  | 2001-10-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-11-01 00:00:00 | 8045.434538755909 |  |  |  |  |  |  |  | 8666.872456467105 |  |  |  |  |  |  |  | 2001-11-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2001-12-01 00:00:00 | 7973.025627907105 |  |  |  |  |  |  |  | 8661.201098498357 |  |  |  |  |  |  |  | 2001-12-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-01-01 00:00:00 | 7901.268397255942 |  |  |  |  |  |  |  | 8589.269438717107 |  |  |  |  |  |  |  | 2002-01-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-02-01 00:00:00 | 7830.156981680638 |  |  |  |  |  |  |  | 6569.960970394738 |  |  |  |  |  |  |  | 2002-02-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-03-01 00:00:00 | 7759.685568845512 |  |  |  |  |  |  |  | 6566.380518782896 |  |  |  |  |  |  |  | 2002-03-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-04-01 00:00:00 | 7689.848398725902 |  |  |  |  |  |  |  | 6562.802107664475 |  |  |  |  |  |  |  | 2002-04-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-05-01 00:00:00 | 6600 |  |  |  |  |  |  |  | 6559.225758980264 |  |  |  |  |  |  |  | 2002-05-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-06-01 00:00:00 |  |  |  |  |  |  |  |  | 6555.651472730264 |  |  |  |  |  |  |  | 2002-06-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-07-01 00:00:00 |  |  |  |  |  |  |  |  | 6552.078546809212 |  |  |  |  |  |  |  | 2002-07-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-08-01 00:00:00 |  |  |  |  |  |  |  |  | 6548.507683322368 |  |  |  |  |  |  |  | 2002-08-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-09-01 00:00:00 |  |  |  |  |  |  |  |  | 6544.938882269738 |  |  |  |  |  |  |  | 2002-09-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-10-01 00:00:00 |  |  |  |  |  |  |  |  | 6541.372121710527 |  |  |  |  |  |  |  | 2002-10-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-11-01 00:00:00 |  |  |  |  |  |  |  |  | 6537.807423585527 |  |  |  |  |  |  |  | 2002-11-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2002-12-01 00:00:00 |  |  |  |  |  |  |  |  | 6534.244787894739 |  |  |  |  |  |  |  | 2002-12-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-01-01 00:00:00 |  |  |  |  |  |  |  |  | 6530.683534473685 |  |  |  |  |  |  |  | 2003-01-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-02-01 00:00:00 |  |  |  |  |  |  |  |  | 6527.124321546054 |  |  |  |  |  |  |  | 2003-02-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-03-01 00:00:00 |  |  |  |  |  |  |  |  | 6523.567171052632 |  |  |  |  |  |  |  | 2003-03-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-04-01 00:00:00 |  |  |  |  |  |  |  |  | 6520.012082993421 |  |  |  |  |  |  |  | 2003-04-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-05-01 00:00:00 |  |  |  |  |  |  |  |  | 6516.459035427633 |  |  |  |  |  |  |  | 2003-05-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-06-01 00:00:00 |  |  |  |  |  |  |  |  | 6512.908072236844 |  |  |  |  |  |  |  | 2003-06-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-07-01 00:00:00 |  |  |  |  |  |  |  |  | 6509.358447434211 |  |  |  |  |  |  |  | 2003-07-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-08-01 00:00:00 |  |  |  |  |  |  |  |  | 6505.810907006579 |  |  |  |  |  |  |  | 2003-08-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-09-01 00:00:00 |  |  |  |  |  |  |  |  | 6502.265407072369 |  |  |  |  |  |  |  | 2003-09-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-10-01 00:00:00 |  |  |  |  |  |  |  |  | 6498.72196957237 |  |  |  |  |  |  |  | 2003-10-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-11-01 00:00:00 |  |  |  |  |  |  |  |  | 6495.18059450658 |  |  |  |  |  |  |  | 2003-11-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2003-12-01 00:00:00 |  |  |  |  |  |  |  |  | 6491.641259934212 |  |  |  |  |  |  |  | 2003-12-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-01-01 00:00:00 |  |  |  |  |  |  |  |  | 6488.10330763158 |  |  |  |  |  |  |  | 2004-01-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-02-01 00:00:00 |  |  |  |  |  |  |  |  | 6484.567417763159 |  |  |  |  |  |  |  | 2004-02-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-03-01 00:00:00 |  |  |  |  |  |  |  |  | 6481.033590328949 |  |  |  |  |  |  |  | 2004-03-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-04-01 00:00:00 |  |  |  |  |  |  |  |  | 6477.501803388158 |  |  |  |  |  |  |  | 2004-04-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-05-01 00:00:00 |  |  |  |  |  |  |  |  | 6473.972078881579 |  |  |  |  |  |  |  | 2004-05-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-06-01 00:00:00 |  |  |  |  |  |  |  |  | 5194.547730263158 |  |  |  |  |  |  |  | 2004-06-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-07-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-08-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-08-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-09-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-09-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-10-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-10-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-11-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-11-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2004-12-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-12-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-01-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-02-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-02-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-03-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-03-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-04-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-04-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-05-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-05-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-06-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-06-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-07-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-07-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-08-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-08-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-09-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-09-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-10-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-10-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
2005-11-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-11-01 00:00:00 |  |  |  |  |  |  |  |  |  | 0.0075
 |  |  | ALTERNATIVE VIEWS: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ALTERNATIVE VIEWS:
 |  |  | increase bid by .0025 |  |  |  |  |  |  | 106393.017580201 | 106776.624772488 |  |  |  |  |  |  |  | increase bid by .0025 |  |  |  |  |  | 106393.017580201 | 106776.624772488
 |  |  | reduce decline to 15% |  |  |  |  |  |  | 79250.05032383146 | 78356.65515645061 | 157606.7054802821 |  | 157606.7054802821 |  |  |  |  | reduce decline to 15% |  |  |  |  |  | 79250.05032383146 | 78356.65515645061 | 157606.7054802821 |  | 157606.7054802821
 |  |  | increase firm risk to 90% |  |  |  |  |  |  | 81363.24412753849 | 80082.46857936631 | 161445.7127069048 |  | 161445.7127069048 |  |  |  |  | increase firm risk to 90% |  |  |  |  |  | 81363.24412753849 | 80082.46857936631 | 161445.7127069048 |  | 161445.7127069048