Spreadsheet: john_griffith__15567__Diff between new blend and old blend vols and correl
Sheet: 1219 value

LONGTERMPLREPORT
$F$3
$C$7 |  |  |  | Type | LongTermPLReport
$F$4 |  |  |  | Group | 1
 |  |  |  | CENTRAL REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 1 |  | NBPL | Ventura to Chicago | IF-NNG/VENT Basis Mid | 18112347.7817 | 20673840.5428 | -2561492.761100002 | -3296202.66 | 734709.8988999985 |  | 13371460.9981 | 4740886.7836
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid
 |  | 2 |  | NBPL | Monchy to Chicago | IF-MONCHY Basis Mid | 774675.7824 | 1806131.3859 | -1031455.6035 | -1172631.96 | 141176.3564999999 |  | 522823.7752 | 251852.0071
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid
 |  | 3 |  | NGPL | NGPL/TX OK to NGPL/LA | IF-NGPLTXOK Basis Mid | 155643.6765 | 131741.3828 | 23902.29370000001 | 10507.09 | 13395.20370000001 |  | 0 | 155643.6765
 |  |  |  |  |  | IF-NGPL/LA Basis Mid
 |  | 4 |  | TRKL | CES - W/LA to Consumers | IF-TRUNKL/LA Basis Mid | 150988.0529 | 111340.2547 | 39647.7982 | 16001.97 | 23645.8282 |  | 97618.7139 | 53369.3391
 |  |  |  |  |  | MICH/CONS Basis Mid
 |  | 7 |  | TRKL | CES - E/LA to Consumers | IF-TRUNKL/LA Basis Mid | 1025923.74 | 664255.9597 | 361667.7803 | 224370.44 | 137297.3403 |  | 862436.2199 | 163487.5201
 |  |  |  |  |  | MICH/CONS Basis Mid
 |  | 25 |  | NBPL | Monchy to Chicago | IF-MONCHY Basis Mid | 5127089.4163 | 7998585.8169 | -2871496.4006 | -2809381.15 | -62115.25060000038 |  | 5027595.7748 | 99493.6416
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid
 |  | 26 |  | NBPL | Monchy to Chicago | IF-MONCHY Basis Mid | 328377.9489 | 368381.9128 | -40003.96389999997 | -40021.83 | 17.86610000002838 |  | 328292.1657 | 85.7833
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid
 |  |  |  |  |  | REGION SUB-TOTAL | 25675046.3987 | 31754277.2556 | -6079230.856900002 | -7067358.1 | 988127.243099998 |  | 20210227.6476 | 5464818.751300001
 |  |  |  | DENVER REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 48 |  | NBPL | Wy Wellhead to Wy MktZone | WY/Wellhead Basis Mid | 0 | 0 | 0 | 0 | 0 |  | 0 | 0
 |  |  |  |  |  | WY/MktZone Basis Mid
 |  | 49 |  | NBPL | Wy Wellhead to Wy MktZone | WY/Wellhead Basis Mid | 7892304.8848 | 7626758.6509 | 265546.2339000003 | 225794.98 | 39751.25390000033 |  | 7626758.6509 | 265546.2339
 |  |  |  |  |  | WY/MktZone Basis Mid
 |  |  |  |  |  | REGION SUB-TOTAL | 7892304.8848 | 7626758.6509 | 265546.2339000003 | 225794.98 | 39751.25390000033 |  | 7626758.6509 | 265546.2339
 |  |  |  | EAST  REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 17 |  | CGT | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 3040517.1391 | 3878540.6423 | -838023.5032000002 | -847723.6 | 9700.096799999825 |  | 1412405.9482 | 1628111.1909
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid
 |  | 19 |  | 0 | Onshore to Rayne | IF-COLGULF/LA Basis Mid | 2340010.7179 | 1614102.6859 | 725908.0320000001 | 712677.4 | 13230.6320000001 |  | 2007935.0537 | 332075.6642
 |  |  |  |  |  | IF-COLGUL/RAYNE Basis Mid
 |  | 20 |  | 0 | Onshore to Rayne | IF-COLGULF/LA Basis Mid | 1933918.6655 | 1326865.9116 | 607052.7538999999 | 598901.93 | 8150.823899999843 |  | 1717322.441 | 216596.2245
 |  |  |  |  |  | IF-COLGUL/RAYNE Basis Mid
 |  | 21 |  | CGLF | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 2047261.311 | 2256929.5838 | -209668.2728000002 | -215673.08 | 6004.807199999836 |  | 1053139.0412 | 994122.2698
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid
 |  | 24 |  | 0 | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 2021284.4626 | 1442240.2504 | 579044.2122 | 566578.16 | 12466.05219999992 |  | 1120249.5985 | 901034.8641
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid
 |  | 28 |  | 0 | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 707130.9892 | 89072.2038 | 618058.7853999999 | 607146.62 | 10912.16539999994 |  | 516561.3593 | 190569.6299
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid
 |  | 43 |  | 0 | Onshore to Rayne | IF-COLGULF/LA Basis Mid | 263698.9607 | 103760.6731 | 159938.2876 | 150226.21 | 9712.07759999999 |  | 111556.4362 | 152142.5245
 |  |  |  |  |  | IF-COLGUL/RAYNE Basis Mid
 |  | 44 |  | 0 | Rayne to Leach | IF-COLGULF/LA Basis Mid | 1484190.4439 | 216445.4552 | 1267744.9887 | 1247653.36 | 20091.6287 |  | 1133028.7714 | 351161.6725
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid
 |  | 45 |  | 0 | Rayne to Leach | IF-COLGULF/LA Basis Mid | 7350.2535 | 2063.9103 | 5286.343199999999 | 5269.72 | 16.62319999999909 |  | 6292.486 | 1057.7675
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid
 |  | 50 |  | FGT | FGT/Zone 1 to FGT/MKT | IF-FGT/Z1 Basis Mid | 418172.8562 | 427106.5442 | -8933.688000000024 | -8240.91 | -692.7780000000239 |  | 414803.3551 | 3369.5012
 |  |  |  |  |  | IF-FGT/MKT Basis Mid
 |  | 51 |  | FGT | FGT/Zone 2 to FGT/MKT | IF-FGT/Z2 Basis Mid | 454653.8467 | 510852.9254 | -56199.07870000001 | -55538.95 | -660.1287000000157 |  | 448584.6486 | 6069.1981
 |  |  |  |  |  | IF-FGT/MKT Basis Mid
 |  | 52 |  | FGT | FGT/Zone 3 to FGT/MKT | IF-FGT/Z3 Basis Mid | 236969.5187 | 248447.5976 | -11478.07890000002 | -11097.86 | -380.2189000000217 |  | 234817.6165 | 2151.9022
 |  |  |  |  |  | IF-FGT/MKT Basis Mid
 |  | 53 |  | FGT | FGT/Zone 1 to FGT/MKT | IF-FGT/Z1 Basis Mid | 223854.0065 | 162190.9293 | 61663.0772 | 61993.83 | -330.752800000002 |  | 221673.7458 | 2180.2607
 |  |  |  |  |  | IF-FGT/MKT Basis Mid
 |  | 54 |  | FGT | FGT/Zone 2 to FGT/MKT | IF-FGT/Z2 Basis Mid | 243467.0113 | 194137.6275 | 49329.38380000001 | 49620.52 | -291.1361999999863 |  | 239536.9621 | 3930.0492
 |  |  |  |  |  | IF-FGT/MKT Basis Mid
 |  | 55 |  | FGT | FGT/Zone 3 to FGT/MKT | IF-FGT/Z3 Basis Mid | 127913.5696 | 94201.8024 | 33711.7672 | 33891.63 | -179.8627999999953 |  | 126523.2983 | 1390.2713
 |  |  |  |  |  | IF-FGT/MKT Basis Mid
 |  |  |  |  |  | REGION SUB-TOTAL | 15550393.7524 | 12566958.7428 | 2983435.0096 | 2895684.98 | 87750.0295999994 |  | 10764430.7619 | 4785962.990600001
 |  |  |  | WEST/ALLEN REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 27 |  | 0 | Stanfield to Malin | NW STANF/1st-GD Basis Mid | 2332461.9626 | 172802.3174 | 2159659.6452 | 2292130.97 | -132471.3248000001 |  | 2062385.0742 | 270076.8884
 |  |  |  |  |  | NGI-MALIN Basis Mid
 |  | 46 |  | EPNG | SJ/Permian to Socal | IF-ELPO/SJ Basis Mid | 13410008.2935 | 1794842.8577 | 11615165.4358 | 11533483.48 | 81681.95580000058 |  | 12190656.7924 | 1219351.5011
 |  |  |  |  |  | NGI-SOCAL Basis Mid
 |  | 47 |  | EPNG | SJ to Topock | IF-ELPO/SJ Basis Mid | 41068150.3989 | 5496706.2517 | 35571444.1472 | 35321293.16 | 250150.9872000068 |  | 37333886.4267 | 3734263.9722
 |  |  |  |  |  | NGI-SOCAL Basis Mid
 |  | 56 |  | PGE | PGE/Topock to PGE City Gate | NGI-PGE/TOPOCK Basis Mid | 4421679.1325 | 3579918.4088 | 841760.7237000004 | 841272.63 | 488.0937000004342 |  | 4403126.3265 | 18552.806
 |  |  |  |  |  | NGI-PGE/CG Basis Mid
 |  | 57 |  | PGE | PGE/Topock to Kern River Station | NGI-PGE/TOPOCK Basis Mid | 698057.1499 | 1185882.7699 | -487825.62 | -489616.01 | 1790.390000000014 |  | 698057.0859 | 0.0639
 |  |  |  |  |  | NGI-SOCAL(KRS) Basis Mid
 |  |  |  |  |  | REGION SUB-TOTAL | 61930356.9374 | 12230152.6055 | 49700204.33190001 | 49498564.23 | 201640.1019000078 |  | 56688111.7057 | 5242245.231600001
 |  |  |  | WEST/HOLST REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 9 |  | PGT | [NAME] to Malin | CGPR-KINGSGATE Basis Mid | 30987842.6303 | 17691453.5133 | 13296389.117 | 16121937.74 | -2825548.623000002 |  | 27212450.9297 | 3775391.7007
 |  |  |  |  |  | NGI-MALIN Basis Mid
 |  | 10 |  | EPNG | ELPO/SJ to Valero | IF-ELPO/SJ Basis Mid | 2323125.8137 | 1303067.2632 | 1020058.5505 | 844430.97 | 175627.5804999999 |  | 1031530.2715 | 1291595.5422
 |  |  |  |  |  | IF-WAHA-TX Basis Mid
 |  |  |  |  |  | REGION SUB-TOTAL | 33310968.444 | 18994520.7765 | 14316447.6675 | 16966368.71 | -2649921.042500001 |  | 28243981.2012 | 5066987.2429
 |  |  |  |  |  |  | 144359070.4173 | 83172668.03130001 | 61186402.386 | 62519054.8 | -1332652.413999996 |  | 123533509.9673 | 20825560.4503