Spreadsheet: larry_may__21865__gas daily strad
Sheet: Sheet1

Offer:  3 yr Gas Daily Fixed Price Straddle at the price, volumes and locations below.
 | El Paso Perm | Waha
Strike | 3.47 | 3.5
Month
2002-01-01 00:00:00 | 13000 | 7000 |  |  | 0.370258748580569 | 0.7505743484178243 |  | 0.3714987587931437 | 0.759271527254659
2002-02-01 00:00:00 | 8000 | 7000 |  |  | 0.4059919454877162 | 0.7806326747591456 |  | 0.4098699186956079 | 0.7869917123992982
2002-03-01 00:00:00 | 10000 | 7000 |  |  | 0.3528848417670391 | 0.8036153657124319 |  | 0.3554538360343006 | 0.811137442660412
2002-04-01 00:00:00 | 9000 | 3000 |  |  | 0.2715540274913917 | 0.7972082268926871 |  | 0.276779564236222 | 0.7999619247312908
2002-05-01 00:00:00 | 9000 | 3000 |  |  | 0.2860308176902835 | 0.7780763053659823 |  | 0.2923840669986573 | 0.779495707927858
2002-06-01 00:00:00 | 8000 | 3000 |  |  | 0.3339717658258863 | 0.7659471796799077 |  | 0.3430175157673209 | 0.7651449312595824
2002-07-01 00:00:00 | 5000 | 2000 |  |  | 0.3952233080666521 | 0.7604562897145647 |  | 0.4049501928292444 | 0.7603556485439056
2002-08-01 00:00:00 | 7000 | 2000 |  |  | 0.4494143181513265 | 0.7672405637997702 |  | 0.4597004054500314 | 0.7677215223213082
2002-09-01 00:00:00 | 14000 | 2000 |  |  | 0.4681421795480287 | 0.7950200146604071 |  | 0.4786803633885426 | 0.795775621135437
2002-10-01 00:00:00 | 10000 | 7000 |  |  | 0.5010407170554241 | 0.8461585953945046 |  | 0.5094785306341051 | 0.8497169398793184
2002-11-01 00:00:00 | 10000 | 7000 |  |  | 0.6232865352071993 | 0.7629621984115723 |  | 0.6237947485572557 | 0.7732039074553132
2002-12-01 00:00:00 | 12000 | 7000 |  |  | 0.7837594356794856 | 0.7172631687077108 |  | 0.7841335997844868 | 0.7273448170421678
2003-01-01 00:00:00 | 14000 | 7000 |  |  | 0.8713190916820326 | 0.7041857479832007 |  | 0.8716796670495905 | 0.7142258606306137
2003-02-01 00:00:00 | 8000 | 7000 |  |  | 0.8182855379466264 | 0.7385043388705672 |  | 0.8188541239988426 | 0.7487238764239198
2003-03-01 00:00:00 | 10000 | 7000 |  |  | 0.7264798107307123 | 0.7479695943215179 |  | 0.7270480840650805 | 0.7581601588159479
2003-04-01 00:00:00 | 10000 | 3000 |  |  | 0.5918775356332093 | 0.7020173319083496 |  | 0.5920591406727205 | 0.7117902109340843
2003-05-01 00:00:00 | 9000 | 3000 |  |  | 0.5856579211272577 | 0.685876865941386 |  | 0.5857511176943192 | 0.6955298982617827
2003-06-01 00:00:00 | 7000 | 3000 |  |  | 0.6049034727594794 | 0.6809626436239153 |  | 0.6049976465990555 | 0.6905840622481806
2003-07-01 00:00:00 | 7000 | 3000 |  |  | 0.6354466805726242 | 0.6875059450719774 |  | 0.6356221673548543 | 0.6971755226443627
2003-08-01 00:00:00 | 7000 | 3000 |  |  | 0.6694013058354387 | 0.6910001187480933 |  | 0.6696429219910388 | 0.7007010690260237
2003-09-01 00:00:00 | 15000 | 3000 |  |  | 0.6793755684002835 | 0.7027787984789295 |  | 0.6797172316369225 | 0.7125445812103252
2003-10-01 00:00:00 | 11000 | 7000 |  |  | 0.7056997414979974 | 0.7177484383871333 |  | 0.7061755896723051 | 0.7276128815399882
2003-11-01 00:00:00 | 11000 | 7000 |  |  | 0.8279981509376414 | 0.684755042542731 |  | 0.8283680775286052 | 0.6944770763194342
2003-12-01 00:00:00 | 12000 | 7000 |  |  | 0.9417976297847572 | 0.6705695602468813 |  | 0.9421571736790768 | 0.6802443211831426
2004-01-01 00:00:00 | 13000 | 6000 |  |  | 0.9816409424037296 | 0.6486780448456648 |  | 0.9756085639308445 | 0.6611994382357779
2004-02-01 00:00:00 | 7000 | 6000 |  |  | 0.9125560962387983 | 0.6779675536627394 |  | 0.9068962235742128 | 0.6907852819887199
2004-03-01 00:00:00 | 10000 | 6000 |  |  | 0.7985132081516835 | 0.6900201950364303 |  | 0.7931489287266239 | 0.7030575574118371
2004-04-01 00:00:00 | 9000 | 3000 |  |  | 0.6457456328405395 | 0.6788038148145704 |  | 0.6405960806209643 | 0.6919775043357972
2004-05-01 00:00:00 | 10000 | 3000 |  |  | 0.6552054504746374 | 0.6744396875722658 |  | 0.6500429867023774 | 0.6875231404143569
2004-06-01 00:00:00 | 7000 | 3000 |  |  | 0.682965759163767 | 0.6675998455642145 |  | 0.6777393361411929 | 0.680540019900717
2004-07-01 00:00:00 | 8000 | 2000 |  |  | 0.7181692873733572 | 0.6621724376341319 |  | 0.7128790138481588 | 0.6749699755993966
2004-08-01 00:00:00 | 9000 | 2000 |  |  | 0.7492280194223103 | 0.6592669086837898 |  | 0.7439048650047992 | 0.6719509824374583
2004-09-01 00:00:00 | 16000 | 2000 |  |  | 0.7514594703661839 | 0.6672797165903561 |  | 0.7462364151221516 | 0.679983139523962
2004-10-01 00:00:00 | 12000 | 8000 |  |  | 0.7610229182665119 | 0.6772188199093002 |  | 0.7559024528069442 | 0.6899448350226969
2004-11-01 00:00:00 | 11000 | 8000 |  |  | 0.8668619905493177 | 0.6484179605639153 |  | 0.8614070691043748 | 0.6607287345430647
2004-12-01 00:00:00 | 11000 | 8000 |  |  | 0.9726653850724544 | 0.6243491285711888 |  | 0.9669217854546494 | 0.6362902976354872