Spreadsheet: john_griffith__15568__Diff between new blend and old blend vols and correl
Sheet: New Value

LONGTERMPLREPORT
$F$3
$C$7 |  |  |  | Type | LongTermPLReport
$F$4 |  |  |  | Group | 1
 |  |  |  | CENTRAL REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value |  | Change in Price | Change in Basis | Change in Index |  | Change in Fuel | Change in Var Charges |  | Delta | Gamma | Theta | Vega | Rho | Drift
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 1 |  | NBPL | Ventura to Chicago | IF-NNG/VENT Basis Mid | 16261938.0973 | 20673840.5428 | -4411902.445500001 | -3296202.66 | -1115699.785500001 |  | 13371460.9981 | 2890477.0993 |  | 55158.2487 | 938997.5556 | 199430.0333 |  | -40319.335 | 0 |  | 663748.4211 | 61529.5639 | -9578.1431 | -418210.1645 | 4204.8657 | 2902.0387 |  |  |  |  | Contract DB (Central) | LongTerm1 | LongTerm1!$D$22:$D$129 | LongTerm1!$S$22:$S$129 | 1
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm1 | LongTerm1!$D$22:$D$129 | LongTerm1!$T$22:$T$129 | 1
 |  | 2 |  | NBPL | Monchy to Chicago | IF-MONCHY Basis Mid | 773352.7222 | 1806131.3859 | -1032778.6637 | -1172631.96 | 139853.2962999998 |  | 522823.7752 | 250528.947 |  | 22046.2552 | 164617.7409 | 33238.3389 |  | -21015.778 | 0 |  | 133488.2768 | 8120.7837 | -1848.8763 | 829.7472 | 18.4845 | 113.8651 |  |  |  |  | Contract DB (Central) | LongTerm2 | LongTerm2!$D$22:$D$40 | LongTerm2!$S$22:$S$40 | 2
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm2 | LongTerm2!$D$22:$D$40 | LongTerm2!$T$22:$T$40 | 2
 |  | 3 |  | NGPL | NGPL/TX OK to NGPL/LA | IF-NGPLTXOK Basis Mid | 151206.3996 | 131741.3828 | 19465.01680000001 | 10507.09 | 8957.926800000012 |  | 0 | 151206.3996 |  | 30121.1393 | 0 | 0 |  | -30224.2159 | 0 |  | 11618.4108 | 28.9909 | -3915.167 | -13059.2729 | 0.8 | 26.5306 |  |  |  |  | Contract DB (Central) | LongTerm3 | LongTerm3!$D$22:$D$30 | LongTerm3!$S$22:$S$30 | 3
 |  |  |  |  |  | IF-NGPL/LA Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm3 | LongTerm3!$D$22:$D$30 | LongTerm3!$T$22:$T$30 | 3
 |  | 4 |  | TRKL | CES - W/LA to Consumers | IF-TRUNKL/LA Basis Mid | 143501.1806 | 111340.2547 | 32160.92589999999 | 16001.97 | 16158.95589999999 |  | 97618.7139 | 45882.4668 |  | 9529.2566 | 34181.4096 | 0 |  | -9566.4595 | 0 |  | 21978.4816 | 1461.2531 | -861.3529 | -7699.0496 | 0.6251 | 23.6481 |  |  |  |  | Contract DB (Central) | LongTerm4 | LongTerm4!$D$22:$D$31 | LongTerm4!$S$22:$S$31 | 4
 |  |  |  |  |  | MICH/CONS Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm4 | LongTerm4!$D$22:$D$31 | LongTerm4!$T$22:$T$31 | 4
 |  | 7 |  | TRKL | CES - E/LA to Consumers | IF-TRUNKL/LA Basis Mid | 996936.0532 | 664255.9597 | 332680.0935 | 224370.44 | 108309.6535 |  | 862436.2199 | 134499.8333 |  | 30501.2752 | 170907.0481 | 0 |  | -30620.0496 | 0 |  | 130878.7398 | 6084.5833 | -3644.6701 | -33129.0043 | 6.6829 | 165.0228 |  |  |  |  | Contract DB (Central) | LongTerm7 | LongTerm7!$D$22:$D$31 | LongTerm7!$S$22:$S$31 | 5
 |  |  |  |  |  | MICH/CONS Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm7 | LongTerm7!$D$22:$D$31 | LongTerm7!$T$22:$T$31 | 5
 |  | 25 |  | NBPL | Monchy to Chicago | IF-MONCHY Basis Mid | 5068397.7747 | 7998585.8169 | -2930188.0422 | -2809381.15 | -120806.8922000001 |  | 5027595.7748 | 40801.9999 |  | 6743.7548 | -69591.2797 | 0 |  | -3732.9864 | 0 |  | -67892.0465 | 2080.7986 | 692.4301 | -14608.5437 | 4033.8606 | 858.7463 |  |  |  |  | Contract DB (Central) | LongTerm25 | LongTerm25!$D$22:$D$105 | LongTerm25!$S$22:$S$105 | 6
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm25 | LongTerm25!$D$22:$D$105 | LongTerm25!$T$22:$T$105 | 6
 |  | 26 |  | NBPL | Monchy to Chicago | IF-MONCHY Basis Mid | 328293.7455 | 368381.9128 | -40088.16729999997 | -40021.83 | -66.33729999997013 |  | 328292.1657 | 1.5798 |  | 270.8077 | 0 | 0 |  | 482.0538 | 0 |  | -268.5913 | 0.0847 | 54.1106 | -54.1617 | 301.0827 | 55.0534 |  |  |  |  | Contract DB (Central) | LongTerm26 | LongTerm26!$D$22:$D$24 | [NAME] | 7
 |  |  |  |  |  | NGI/CHI. GATE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm26 | LongTerm26!$D$22:$D$24 | LongTerm26!$T$22:$T$24 | 7
 |  |  |  |  |  | REGION SUB-TOTAL | 23723625.9731 | 31754277.2556 | -8030651.282500001 | -7067358.1 | -963293.1825000015 |  | 20210227.6476 | 3513398.3257 |  | 154370.7375 | 1239112.4745 | 232668.3722 |  | -134996.7706 | 0 |  | 893551.6923 | 79306.05820000001 | -19101.6687 | -485930.4495 | 8566.401500000002 | 4144.905 |  |  |  |  |  | 10 | 23
 |  |  |  | DENVER REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value |  | Change in Price | Change in Basis | Change in Index |  | Change in Fuel | Change in Var Charges |  | Delta | Gamma | Theta | Vega | Rho | Drift
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 48 |  | NBPL | Wy Wellhead to Wy MktZone | WY/Wellhead Basis Mid | 0 | 0 | 0 | 0 | 0 |  | 0 | 0 |  | 0 | 0 | 0 |  | 0 | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  |  | Contract DB (Denver) | [NAME] | LongTerm48!$D$22:$D$33 | [NAME] | 1
 |  |  |  |  |  | WY/MktZone Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] | LongTerm48!$D$22:$D$33 | LongTerm48!$T$22:$T$33 | 1
 |  | 49 |  | NBPL | Wy Wellhead to Wy MktZone | WY/Wellhead Basis Mid | 7984672.5643 | 7626758.6509 | 357913.9134 | 225794.98 | 132118.9334 |  | 7626758.6509 | 357913.9134 |  | 0 | 0 | 0 |  | 0 | 0 |  | 18639.9051 | #[NAME]! | -4448.6322 | -36498.5029 | 6.4592 | 1396.0659 |  |  |  |  | Contract DB (Denver) | LongTerm49 | LongTerm49!$D$22:$D$33 | [NAME] | 2
 |  |  |  |  |  | WY/MktZone Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm49 | LongTerm49!$D$22:$D$33 | [NAME] | 2
 |  |  |  |  |  | REGION SUB-TOTAL | 7984672.5643 | 7626758.6509 | 357913.9134 | 225794.98 | 132118.9334 |  | 7626758.6509 | 357913.9134 |  | 0 | 0 | 0 |  | 0 | 0 |  | 18639.9051 | #[NAME]! | -4448.6322 | -36498.5029 | 6.4592 | 1396.0659 |  |  |  |  |  | 30 | 33
 |  |  |  | EAST  REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value |  | Change in Price | Change in Basis | Change in Index |  | Change in Fuel | Change in Var Charges |  | Delta | Gamma | Theta | Vega | Rho | Drift
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 17 |  | CGT | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 2414803.6109 | 3878540.6423 | -1463737.0314 | -847723.6 | -616013.4313999998 |  | 1412405.9482 | 1002397.6627 |  | 34453.7745 | 9077.4629 | 0 |  | -25188.6841 | 0 |  | 3902.0306 | 393.7342 | -3050.4619 | -98340.5279 | 4238.139 | 512.8216 |  |  |  |  | Contract DB (East) | LongTerm17 | LongTerm17!$D$22:$D$133 | LongTerm17!$S$22:$S$133 | 1
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm17 | LongTerm17!$D$22:$D$133 | LongTerm17!$T$22:$T$133 | 1
 |  | 19 |  | 0 | Onshore to Rayne | IF-COLGULF/LA Basis Mid | 2366912.4479 | 1614102.6859 | 752809.7620000001 | 712677.4 | 40132.36200000008 |  | 2007935.0537 | 358977.3941 |  | 17786.2861 | 0 | 0 |  | -18102.8966 | 0 |  | 3819.2555 | -81826.0488 | -3004.9319 | -10583.0369 | -102.4366 | 396.8743 |  |  |  |  | Contract DB (East) | LongTerm19 | LongTerm19!$D$22:$D$63 | LongTerm19!$S$22:$S$63 | 2
 |  |  |  |  |  | IF-COLGUL/RAYNE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm19 | LongTerm19!$D$22:$D$63 | LongTerm19!$T$22:$T$63 | 2
 |  | 20 |  | 0 | Onshore to Rayne | IF-COLGULF/LA Basis Mid | 1949388.0171 | 1326865.9116 | 622522.1055000001 | 598901.93 | 23620.17550000001 |  | 1717322.441 | 232065.5762 |  | 11660.0039 | 0 | 0 |  | -11741.2954 | 0 |  | 2224.4808 | -53023.9562 | -1858.3746 | -6872.9376 | -199.596 | 325.6454 |  |  |  |  | Contract DB (East) | LongTerm20 | LongTerm20!$D$22:$D$74 | LongTerm20!$S$22:$S$74 | 3
 |  |  |  |  |  | IF-COLGUL/RAYNE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm20 | LongTerm20!$D$22:$D$74 | LongTerm20!$T$22:$T$74 | 3
 |  | 21 |  | CGLF | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 1690550.3993 | 2256929.5838 | -566379.1845000002 | -215673.08 | -350706.1045000002 |  | 1053139.0412 | 637411.3581 |  | 32757.6639 | 9077.4629 | 0 |  | -32720.8801 | 0 |  | 3993.2466 | 405.6143 | -3013.3028 | -63656.7771 | 226.0618 | 347.887 |  |  |  |  | Contract DB (East) | LongTerm21 | LongTerm21!$D$22:$D$76 | LongTerm21!$S$22:$S$76 | 4
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm21 | LongTerm21!$D$22:$D$76 | LongTerm21!$T$22:$T$76 | 4
 |  | 24 |  | 0 | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 1763263.0017 | 1442240.2504 | 321022.7512999999 | 566578.16 | -245555.4087000001 |  | 1120249.5985 | 643013.4032 |  | 52659.0353 | 18154.9257 | 0 |  | -53997.4346 | 0 |  | 8719.9386 | 796.2204 | -5504.1755 | -56148.1922 | -1.2892 | 355.3144 |  |  |  |  | Contract DB (East) | LongTerm24 | LongTerm24!$D$22:$D$43 | LongTerm24!$S$22:$S$43 | 5
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm24 | LongTerm24!$D$22:$D$43 | LongTerm24!$T$22:$T$43 | 5
 |  | 28 |  | 0 | Rayne to Leach | IF-COLGUL/RAYNE Basis Mid | 684328.3222 | 89072.2038 | 595256.1184 | 607146.62 | -11890.50159999996 |  | 516561.3593 | 167766.9629 |  | 27745.8275 | 15129.1048 | 0 |  | -28662.587 | 0 |  | 7731.4335 | 625.0063 | -3354.6304 | -15008.6039 | 15.2928 | 129.3351 |  |  |  |  | Contract DB (East) | LongTerm28 | LongTerm28!$D$22:$D$26 | LongTerm28!$S$22:$S$26 | 6
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm28 | LongTerm28!$D$22:$D$26 | LongTerm28!$T$22:$T$26 | 6
 |  | 43 |  | 0 | Onshore to Rayne | IF-COLGULF/LA Basis Mid | 283765.1179 | 103760.6731 | 180004.4448 | 150226.21 | 29778.23480000001 |  | 111556.4362 | 172208.6817 |  | 5544.143 | 0 | 0 |  | -5704.9007 | 0 |  | 4986.9122 | -8866.2851 | -1628.4318 | -4274.6362 | 3.9491 | 46.9006 |  |  |  |  | Contract DB (East) | LongTerm43 | LongTerm43!$D$22:$D$31 | LongTerm43!$S$22:$S$31 | 7
 |  |  |  |  |  | IF-COLGUL/RAYNE Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm43 | LongTerm43!$D$22:$D$31 | LongTerm43!$T$22:$T$31 | 7
 |  | 44 |  | 0 | Rayne to Leach | IF-COLGULF/LA Basis Mid | 1440141.3503 | 216445.4552 | 1223695.8951 | 1247653.36 | -23957.46490000002 |  | 1133028.7714 | 307112.5789 |  | 55529.9252 | 30258.2096 | 0 |  | -57364.1231 | 0 |  | 13876.2009 | 1310.7519 | -6483.0428 | -29145.0062 | 31.3953 | 271.9776 |  |  |  |  | Contract DB (East) | LongTerm44 | [NAME] | LongTerm44!$S$22:$S$26 | 8
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm44 | [NAME] | LongTerm44!$T$22:$T$26 | 8
 |  | 45 |  | 0 | Rayne to Leach | IF-COLGULF/LA Basis Mid | 7064.5812 | 2063.9103 | 5000.670899999999 | 5269.72 | -269.0491000000011 |  | 6292.486 | 772.0951 |  | 196.8352 | 85.9333 | 0 |  | -202.3647 | 0.0032 |  | 0.2049 | 4.6976 | -17.7438 | -74.7313 | 0.1197 | 1.3463 |  |  |  |  | Contract DB (East) | LongTerm45 | LongTerm45!$D$22:$D$32 | LongTerm45!$S$22:$S$32 | 9
 |  |  |  |  |  | IF-CGT/APPALAC Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm45 | LongTerm45!$D$22:$D$32 | LongTerm45!$T$22:$T$32 | 9
 |  | 50 |  | FGT | FGT/Zone 1 to FGT/MKT | IF-FGT/Z1 Basis Mid | 418861.5586 | 427106.5442 | -8244.985600000015 | -8240.91 | -4.075600000014674 |  | 414803.3551 | 4058.2035 |  | 1300.4261 | 0 | 0 |  | -1179.8534 | -0.0036 |  | -809.2449 | #[NAME]! | 22.7674 | -124.8827 | -42.2333 | 69.7897 |  |  |  |  | Contract DB (East) | LongTerm50 | LongTerm50!$D$22:$D$95 | LongTerm50!$S$22:$S$95 | 10
 |  |  |  |  |  | IF-FGT/MKT Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm50 | LongTerm50!$D$22:$D$95 | LongTerm50!$T$22:$T$95 | 10
 |  | 51 |  | FGT | FGT/Zone 2 to FGT/MKT | IF-FGT/Z2 Basis Mid | 455509.2854 | 510852.9254 | -55343.64 | -55538.95 | 195.3099999999831 |  | 448584.6486 | 6924.6367 |  | 1606.4087 | 0 | 0 |  | -1456.2944 | 0.0004 |  | -841.2577 | #[NAME]! | 13.9229 | -179.8515 | -2.8786 | 75.8076 |  |  |  |  | Contract DB (East) | LongTerm51 | LongTerm51!$D$22:$D$95 | [NAME] | 11
 |  |  |  |  |  | IF-FGT/MKT Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm51 | LongTerm51!$D$22:$D$95 | LongTerm51!$T$22:$T$95 | 11
 |  | 52 |  | FGT | FGT/Zone 3 to FGT/MKT | IF-FGT/Z3 Basis Mid | 237376.6564 | 248447.5976 | -11070.9412 | -11097.86 | 26.91879999999946 |  | 234817.6165 | 2559.0399 |  | 764.9565 | 0 | 0 |  | -693.8242 | 0.0032 |  | -456.762 | #[NAME]! | 11.3662 | -76.1267 | -15.2215 | 39.5482 |  |  |  |  | Contract DB (East) | LongTerm52 | LongTerm52!$D$22:$D$95 | LongTerm52!$S$22:$S$95 | 12
 |  |  |  |  |  | IF-FGT/MKT Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm52 | LongTerm52!$D$22:$D$95 | LongTerm52!$T$22:$T$95 | 12
 |  | 53 |  | FGT | FGT/Zone 1 to FGT/MKT | IF-FGT/Z1 Basis Mid | 224299.6374 | 162190.9293 | 62108.70810000002 | 61993.83 | 114.8781000000163 |  | 221673.7458 | 2625.8916 |  | 672.3379 | 0 | 0 |  | -624.8759 | -0.0012 |  | -351.4639 | #[NAME]! | 7.0717 | -80.8064 | -95.1804 | 37.3826 |  |  |  |  | Contract DB (East) | LongTerm53 | LongTerm53!$D$22:$D$95 | LongTerm53!$S$22:$S$95 | 13
 |  |  |  |  |  | IF-FGT/MKT Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm53 | LongTerm53!$D$22:$D$95 | LongTerm53!$T$22:$T$95 | 13
 |  | 54 |  | FGT | FGT/Zone 2 to FGT/MKT | IF-FGT/Z2 Basis Mid | 244020.9429 | 194137.6275 | 49883.31539999999 | 49620.52 | 262.7953999999954 |  | 239536.9621 | 4483.9808 |  | 794.5812 | 0 | 0 |  | -738.1434 | 0.002 |  | -338.6724 | #[NAME]! | 0.6693 | -116.4612 | -88.4146 | 40.6166 |  |  |  |  | Contract DB (East) | LongTerm54 | LongTerm54!$D$22:$D$95 | LongTerm54!$S$22:$S$95 | 14
 |  |  |  |  |  | IF-FGT/MKT Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm54 | LongTerm54!$D$22:$D$95 | LongTerm54!$T$22:$T$95 | 14
 |  | 55 |  | FGT | FGT/Zone 3 to FGT/MKT | IF-FGT/Z3 Basis Mid | 128176.608 | 94201.8024 | 33974.80559999999 | 33891.63 | 83.17559999999503 |  | 126523.2983 | 1653.3097 |  | 427.8514 | 0 | 0 |  | -397.6023 | -0.0008 |  | -195.1042 | #[NAME]! | 3.2141 | -49.183 | -52.1307 | 21.3595 |  |  |  |  | Contract DB (East) | LongTerm55 | LongTerm55!$D$22:$D$95 | LongTerm55!$S$22:$S$95 | 15
 |  |  |  |  |  | IF-FGT/MKT Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm55 | LongTerm55!$D$22:$D$95 | LongTerm55!$T$22:$T$95 | 15
 |  |  |  |  |  | REGION SUB-TOTAL | 14308461.5372 | 12566958.7428 | 1741502.7944 | 2895684.98 | -1154182.1856 |  | 10764430.7619 | 3544030.775100001 |  | 243900.0564000001 | 81783.09920000001 | 0 |  | -238775.7599 | 0.003200000000000001 |  | 46261.19849999998 | #[NAME]! | -27856.08389999999 | -284731.7608 | 3915.5768 | 2672.6065 |  |  |  |  |  | 40 | 69
 |  |  |  | WEST/ALLEN REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value |  | Change in Price | Change in Basis | Change in Index |  | Change in Fuel | Change in Var Charges |  | Delta | Gamma | Theta | Vega | Rho | Drift
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 27 |  | 0 | Stanfield to Malin | NW STANF/1st-GD Basis Mid | 2187539.0984 | 172802.3174 | 2014736.781 | 2292130.97 | -277394.1890000002 |  | 2062385.0742 | 125154.0242 |  | 1118.6106 | -109861.6531 | -61313.6549 |  | -1130.4399 | 0 |  | -136184.0152 | 3346.6744 | -1149.5365 | -139066.9375 | -21.8529 | 432.4863 |  |  |  |  | Contract DB (West) | LongTerm27 | LongTerm27!$D$22:$D$28 | LongTerm27!$S$22:$S$28 | 3
 |  |  |  |  |  | NGI-MALIN Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm27 | LongTerm27!$D$22:$D$28 | LongTerm27!$T$22:$T$28 | 3
 |  | 46 |  | EPNG | SJ/Permian to Socal | IF-ELPO/SJ Basis Mid | 12756449.412 | 1794842.8577 | 10961606.5543 | 11533483.48 | -571876.9256999996 |  | 12190656.7924 | 565792.6196 |  | 36157.8773 | 104736.1803 | -56752.6089 |  | -24274.8979 | 0 |  | 78470.6593 | 5658.8826 | -16984.4035 | -705416.8345 | 22.1135 | 2387.2984 |  |  |  |  | Contract DB (West) | LongTerm46 | LongTerm46!$D$22:$D$33 | LongTerm46!$S$22:$S$33 | 4
 |  |  |  |  |  | NGI-SOCAL Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm46 | LongTerm46!$D$22:$D$33 | LongTerm46!$T$22:$T$33 | 4
 |  | 47 |  | EPNG | SJ to Topock | IF-ELPO/SJ Basis Mid | 39066626.3241 | 5496706.2517 | 33569920.0724 | 35321293.16 | -1751373.087599993 |  | 37333886.4267 | 1732739.8975 |  | 110679.6928 | 320754.5523 | -173804.8647 |  | -74305.7417 | 0 |  | 240316.394 | 17330.328 | -52014.7358 | -2160339.0558 | 67.7226 | 7311.1014 |  |  |  |  | Contract DB (West) | LongTerm47 | LongTerm47!$D$22:$D$33 | LongTerm47!$S$22:$S$33 | 5
 |  |  |  |  |  | NGI-SOCAL Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm47 | LongTerm47!$D$22:$D$33 | LongTerm47!$T$22:$T$33 | 5
 |  | 56 |  | PGE | PGE/Topock to PGE City Gate | NGI-PGE/TOPOCK Basis Mid | 4414965.583 | 3579918.4088 | 835047.1741999998 | 841272.63 | -6225.455800000229 |  | 4403126.3265 | 11839.2565 |  | 24650.8988 | 0 | 0 |  | -382.4584 | 0 |  | 357.4521 | #[NAME]! | 641.7363 | -8342.809 | 43.3155 | 775.8312 |  |  |  |  | Contract DB (West) | LongTerm56 | [NAME] | LongTerm56!$S$22:$S$33 | 6
 |  |  |  |  |  | NGI-PGE/CG Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm56 | [NAME] | LongTerm56!$T$22:$T$33 | 6
 |  | 57 |  | PGE | PGE/Topock to Kern River Station | NGI-PGE/TOPOCK Basis Mid | 698057.1559 | 1185882.7699 | -487825.6139999999 | -489616.01 | 1790.396000000066 |  | 698057.0859 | 0.07 |  | 6168.2717 | 0 | 0 |  | -95.6948 | 0 |  | 1849.3115 | #[NAME]! | 120.8706 | -0.0069 | 22.5646 | 122.8084 |  |  |  |  | Contract DB (West) | LongTerm57 | LongTerm57!$D$22:$D$33 | LongTerm57!$S$22:$S$33 | 7
 |  |  |  |  |  | NGI-SOCAL(KRS) Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm57 | LongTerm57!$D$22:$D$33 | LongTerm57!$T$22:$T$33 | 7
 |  |  |  |  |  | REGION SUB-TOTAL | 59123637.5734 | 12230152.6055 | 46893484.9679 | 49498564.23 | -2605079.262099992 |  | 56688111.7057 | 2435525.8678 |  | 178775.3512 | 315629.0795 | -291871.1285 |  | -100189.2327 | 0 |  | 184809.8017 | #[NAME]! | -69386.0689 | -3013165.6437 | 133.8633 | 11029.5257 |  |  |  |  |  | 76 | 85
 |  |  |  | WEST/HOLST REGION
 |  | Leg |  |  |  | [NAME] | Asset Value | Demand Costs | Today's P&L | Yesterday's P&L | P&L Change |  | Intrinsic Value | Extrinsic Value |  | Change in Price | Change in Basis | Change in Index |  | Change in Fuel | Change in Var Charges |  | Delta | Gamma | Theta | Vega | Rho | Drift
 |  |  |  | Pipeline | Path | Delivery Pt
 |  | 9 |  | PGT | [NAME] to Malin | CGPR-KINGSGATE Basis Mid | 29013195.0289 | 17691453.5133 | 11321741.5156 | 16121937.74 | -4800196.224400001 |  | 27212450.9297 | 1800744.0992 |  | 12341.7288 | 0 | -2791839.2036 |  | 197912.8625 | 0 |  | -2690364.7803 | 31753.7075 | 4951.5313 | -758948.0201 | -210759.9949 | 5762.4597 |  |  |  |  | Contract DB (West) | LongTerm9 | LongTerm9!$D$22:$D$201 | LongTerm9!$S$22:$S$201 | 1
 |  |  |  |  |  | NGI-MALIN Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm9 | LongTerm9!$D$22:$D$201 | LongTerm9!$T$22:$T$201 | 1
 |  | 10 |  | EPNG | ELPO/SJ to Valero | IF-ELPO/SJ Basis Mid | 1924797.3307 | 1303067.2632 | 621730.0675000001 | 844430.97 | -222700.9024999999 |  | 1031530.2715 | 893267.0592 |  | 41905.174 | 245053.7579 | 38971.8485 |  | -29448.227 | -0.002 |  | 168643.7093 | 6798.6401 | -6201.0542 | -58345.6068 | 2.666 | 376.9956 |  |  |  |  | Contract DB (West) | LongTerm10 | LongTerm10!$D$22:$D$47 | LongTerm10!$S$22:$S$47 | 2
 |  |  |  |  |  | IF-WAHA-TX Basis Mid |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | LongTerm10 | LongTerm10!$D$22:$D$47 | [NAME] | 2
 |  |  |  |  |  | REGION SUB-TOTAL | 30937992.3596 | 18994520.7765 | 11943471.5831 | 16966368.71 | -5022897.1269 |  | 28243981.2012 | 2694011.1584 |  | 54246.9028 | 245053.7579 | -2752867.3551 |  | 168464.6355 | -0.002 |  | -2521721.071 | 38552.3476 | -1249.5229 | -817293.6268999999 | -210757.3289 | 6139.455300000001 |  |  |  |  |  | 92 | 95
 |  |  |  |  |  |  | 136078390.0076 | 83172668.0313 | 52905721.9763 | 62519054.8 | -9613332.823699994 | 0 | 123533509.9673 | 12544880.0404 | 0 | 631293.0479 | 1881578.4111 | -2812070.1114 | 0 | -305497.1277 | 0.001200000000000001 | 0 | -1378458.473400001 | #[NAME]! | -122041.9766 | -4637619.9838 | -198135.0281 | 25382.5584