Spreadsheet: larry_campbell__21464__Gas022400
Sheet: Nymex_Position

Nymex Position Including Options (PV Mmbtu) for 02/24/00
Nymex Position (PV Mmbtu) | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Grand Total
2000 |  |  | 36538.06338699872 | 47357.52832999898 | 95291.05823699867 | 27290.68888099982 | 100224.9235089995 | 112288.0922130003 | 62128.58790300058 | 92965.839512 | -3957.229175999854 | -125260.190295 | 444867.3625009967
2001 | -83555.78153899997 | -123112.1469360001 | -67957.27282699966 | -18771.61648400015 | 18570.03994900002 | 25857.83089599984 | 17876.95829300005 | 108553.9494909999 | 4584.030415999889 | -17034.45826299997 | -25043.06180900018 | -69206.14189799996 | -229237.6707110003
2002 | -79082.39222400014 | -61350.440435 | -38746.82607700003 | -8852.403262999953 | 3156.736557000028 | 11660.49444800005 | 10336.41573399996 | 16155.52465800005 | 7939.232141000017 | -6054.19135599996 | -15278.53767099997 | -29834.210395 | -189950.597883
2003 | -83772.159515 | -64097.55165899995 | -53052.68226000002 | -36961.20511800001 | -38749.836472 | -27695.491041 | -29906.34310600002 | -24254.88951199998 | -27596.83683499998 | -38324.48909800001 | -47224.38630699999 | -43954.64363900001 | -515590.514562
2004 | -61808.68755900001 | -53010.17438900001 | -50017.74111800002 | -39908.418166 | -30194.70030900001 | -23654.033659 | -21496.336185 | -23361.40769099999 | -17011.265775 | -20097.925603 | -22825.23512 | -24421.251446 | -387807.17702
2005 | -31467.25832200001 | -29393.52046499999 | -27393.181094 | -20053.608053 | -15542.738446 | -14237.26853100001 | -14521.20551000001 | -14353.47935200001 | -14339.056298 | -17042.888707 | -22327.853128 | -24351.765963 | -245023.8238690001
2006 | -26032.935989 | -24940.059632 | -24813.796687 | -18235.325292 | -14048.41390799999 | -12843.49298 | -13495.033172 | -13340.67656 | -13325.638306 | -15838.759616 | -20739.235084 | -22617.85602600001 | -220271.223252
2007 | -24177.41622 | -23161.45829499999 | -23043.63575799999 | -16935.241179 | -13047.546717 | -11928.78016399999 | -12534.066402 | -12391.214044 | -12377.399415 | -14711.701523 | -19272.470412 | -21019.73964600001 | -204600.669775
2008 | -22470.717733 | -21558.700849 | -21413.00136600001 | -15737.369798 | -12125.424587 | -11084.801906 | -11643.684998 | -11512.418518 | -11498.481652 | -13667.637909 | -17894.813241 | -19516.387034 | -190123.439591
2009 | -20862.123295 | -19986.37549 | -19736.763906 | -14483.36198 | -11117.193888 | -10167.850879 | -10710.866577 | -10560.155486 | -10566.238565 | -12553.627943 | -15967.127409 | -17356.753358 | -174068.438776
2010 | -11124.485518 | -402.2162739999986 | -222.7497770000002 | 538.8138710000007 | 465.8853800000011 | 167.3430410000008 | -303.9058580000008 | -388.0048140000001 | -538.5540469999997 | -977.8539570000002 | -258.1112280000016 | -754.5797669999993 | -13798.41894799999
2011 | -541.4505709999994 | 376.1509389999992 | 618.673202 | 1295.190551000002 | 1248.954393 | 940.2017209999995 | 523.3628419999986 | 440.2006679999995 | 269.6103430000003 |  |  |  | 5170.894087999999
Grand Total | -444895.4084850001 | -420636.493485 | -289240.914281001 | -140747.0165810011 | -16093.1798110013 | -45695.1601730003 | 14350.21856999954 | 127275.5210530003 | -32332.01008999951 | -63337.69446299995 | -210788.060585 | -398293.519467 | -1920433.717798004
Change in Nymex Position Including Options (PV Mmbtu) from 02/23/00 to 02/24/00
Change in Nymex (Mmbtu) | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Grand Total
2000 |  |  | -30426.03896800011 | -555.3033569995304 | -1763.094574999992 | -1530.212400000316 | -1535.17289799981 | -1543.867638999777 | -1446.705478999883 | -2155.260073000344 | -2154.254478000068 | -3179.796364000015 | -46289.70623099984
2001 | -2813.521575000032 | -2738.238425999958 | -1991.468188999953 | -1665.536751000028 | -503.9465629999955 | -299.6866510000866 | -457.8388350000558 | -214.8037770000445 | -455.7027300000719 | -799.7479050000126 | -603.4667510000779 | -980.8210639999053 | -13524.77921700022
2002 | -1081.455049999995 | -738.4121340000127 | -691.137520999979 | -382.4001269999764 | -278.0588300000005 | -102.0070479999862 | -251.1301050000022 | -129.8941729999958 | -226.6233480000031 | -537.6469729999951 | -360.3618349999865 | -624.5566770000216 | -5403.683820999952
2003 | -918.1884530000176 | -572.3532540000008 | -591.0020169999921 | -151.106009000003 | -166.1264790000035 | -124.7605969999893 | -134.4493619999956 | -113.7889379999946 | -127.960550999998 | -175.1698850000062 | -216.1704050000046 | -206.3707670000061 | -3497.446717000011
2004 | -285.1043490000117 | -248.2437609999918 | -237.1383419999999 | -192.0927259999963 | -148.6392759999993 | -118.9190409999977 | -109.7793849999992 | -117.4949610000021 | -87.58635900000006 | -103.5606159999989 | -117.9280999999975 | -126.8606619999961 | -1893.347577999991
2005 | -162.5458600000011 | -153.068366000003 | -143.8090679999981 | -106.4703920000029 | -83.56117699999874 | -76.88325800000464 | -78.65926600000125 | -77.91622299999953 | -78.01711000000326 | -92.46977199999985 | -120.3198709999978 | -131.2422740000041 | -1304.962637000014
2006 | -140.3155780000022 | -134.3620280000009 | -133.9346510000012 | -98.92469700000349 | -76.78750799999703 | -70.29078100000513 | -73.7244660000026 | -72.73366900000293 | -72.38351600000465 | -85.51709099999816 | -111.0137309999965 | -120.6284770000009 | -1190.616193000016
2007 | -128.3002100000009 | -122.498057999999 | -121.6367779999987 | -90.35489400000144 | -70.45611300000323 | -64.85204199999905 | -68.43250200000115 | -68.00639599999995 | -68.19818800000348 | -81.14004000000085 | -106.1717349999986 | -116.1868730000025 | -1106.233829000009
2008 | -124.8101420000003 | -120.0487360000019 | -119.7783360000041 | -88.90091599999842 | -69.15931399999893 | -63.44775599999907 | -66.92752199999764 | -66.3153129999994 | -66.49682599999932 | -79.03026699999954 | -103.2624729999999 | -112.8409560000016 | -1081.018557
2009 | -120.8675369999997 | -116.0833109999997 | -115.130305999999 | -84.90984799999818 | -65.67915799999811 | -60.37017899999793 | -63.58123099999931 | -62.92703700000055 | -62.93445000000136 | -74.80058199999922 | -94.89639800000018 | -103.2280709999984 | -1025.408107999992
2010 | -66.72600499999672 | -3.560204999999996 | -2.570001999999931 | 1.974265000000059 | 1.521370000000957 | -0.1775089999996453 | -2.961472000001095 | -3.428662999999688 | -4.251128999999423 | -6.816132000000607 | -2.571424000001571 | -5.45922999999857 | -95.02613599999623
2011 | -4.194869999999355 | 1.183476999998675 | 2.519779999998718 | 6.442276000001584 | 6.131059999999707 | 4.402759000000515 | 1.999549999998635 | 1.536893999998938 | 0.6123440000010305 |  |  |  | 20.63326999999845
Grand Total | -5846.029629000058 | -4945.684801999967 | -34571.12439800003 | -3407.583175999536 | -3217.856562999987 | -2507.204503000381 | -2840.657493999867 | -2469.639894999817 | -2696.247341999966 | -4191.159336000354 | -3990.417201000128 | -5707.99141499995 | -76391.59575400004
Nymex MTM Change due to Change in Nymex Including Options & Including Fuel ($) from 02/23/00 to 02/24/00
Nymex MTM Change ($) | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Grand Total
2000 |  |  | 1272.317946000032 | 718.6924870000184 | 1164.649839000004 | 345.8508009999975 | 814.0807459999966 | 569.1598099999978 | 317.8764429999977 | 285.3633150000001 | -3.605931000001433 | 8.000000000000003e-06 | 5484.385464000042
2001 | 2.400000000000002e-05 | -240.7478380000009 | -65.96581300000022 | -17.10610599999992 | 19.0739840000001 | 26.15748199999996 | 18.33481699999985 | 108.768758 | 5.039721999999965 | -16.23472600000012 | -24.43959100000016 | -68.225304 | -255.3445910000014
2002 | -78.000925 | -60.61202600000004 | 9.000000000000002e-06 | -4.000000000000002e-06 | 2.000000000000004e-06 | 4.000000000000002e-06 | -6e-06 | 1.2e-05 | -4e-06 | 2.2e-05 | -1.4e-05 | -1.2e-05 | -138.612942
2003 | -2e-06 | -1.8e-05 | -5.999999999999998e-06 | -8.000000000000001e-06 | -1.000000000000002e-06 | 6.000000000000002e-06 | 5.999999999999999e-06 | 9.999999999999999e-06 | -1.2e-05 | -2.999999999999999e-06 | -9.999999999999995e-07 | 9.999999999999999e-06 | -1.9e-05
2004 | -1.999999999999999e-06 | 1.2e-05 | 3e-06 | 7.999999999999998e-06 | 5.999999999999999e-06 | 6e-06 | 1e-05 | 3e-06 | -2e-06 | -5e-06 | 1e-06 | -1e-06 | 3.9e-05
2005 | 3e-06 | 0 | 1e-06 | -1e-06 | 2e-06 | -1e-06 | -1e-06 | 1e-06 | 0 | 1e-06 | 2e-06 | 0 | 6.999999999999999e-06
2006 | 1e-06 | 2e-06 | -1e-06 | 1e-06 | 0 | 1e-06 | -1e-06 | 0 | 0 | 0 | -3e-06 | -1e-06 | -1e-06
2007 | 0 | 1e-06 | -1e-06 | 0 | 0 | -1e-06 | 1e-06 | 0 | 0 | 0 | -2e-06 | 2e-06 | 0
2008 | 0 | -1e-06 | 0 | 2e-06 | 0 | 1e-06 | -1e-06 | -1e-06 | 1e-06 | 1e-06 | 0 | -2e-06 | 0
2009 | 0 | 2e-06 | 0 | -3e-06 | -2e-06 | 0 | -2e-06 | 0 | 2e-06 | 2e-06 | 1e-06 | -1e-06 | -9.999999999999993e-07
2010 | -1e-06 | -1e-06 | 0 | -1e-06 | 0 | 1e-06 | 1e-06 | 0 | 0 | 0 | 0 | 0 | -1e-06
2011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0
Grand Total | -78.00090199999998 | -301.3598670000009 | 1206.352138000032 | 701.5863750000185 | 1183.723830000004 | 372.0082999999974 | 832.4155699999964 | 677.9285929999978 | 322.9161499999977 | 269.1286069999999 | -28.0455380000016 | -68.22530099999999 | 5090.427955000038
Nymex Change in Price  from 02/23/00 to 02/24/00
Nymex Change in Price | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
2000 |  |  | 0.01900000000000013 | 0.01500000000000012 | 0.01200000000000001 | 0.01200000000000001 | 0.008000000000000007 | 0.004999999999999893 | 0.004999999999999893 | 0.003000000000000114 | 0.002000000000000224 | 0
2001 | 0 | 0.002000000000000224 | 0.0009999999999998899 | 0.0009999999999998899 | 0.0009999999999998899 | 0.0009999999999998899 | 0.0009999999999998899 | 0.001000000000000334 | 0.001000000000000334 | 0.001000000000000334 | 0.0009999999999998899 | 0.0009999999999998899
2002 | 0.0009999999999998899 | 0.0009999999999998899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2010 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
2024 | 0 | 0 | 0 | 0 | 0