Spreadsheet: joe_parks__14701__Hedge Quantity 020325
Sheet: Basis

Hedge Quantity
 |  | Price (NG)
 |  | ENA | ENA | ENA | EES | EES | EES
 |  | Financial | Physical | Total | (excl Oxy I & II) | Oxy II | Total | Net
Total
2002-04-01 00:00:00 |  | -4.267713194684128 | -8.161933459797705
2002-05-01 00:00:00 |  | -4.55528472705496 | -8.11901133495202
2002-06-01 00:00:00 |  | -6.783525574431701 | -7.417464626136457
2002-07-01 00:00:00 |  | -7.281455864298611 | -7.660895569353722
2002-08-01 00:00:00 |  | -8.856500226793578 | -1.49123886524349
2002-09-01 00:00:00 |  | -7.592254592425125 | -7.378440070698697
2002-10-01 00:00:00 |  | -8.828653457172857 | -1.488923353732611
2002-11-01 00:00:00 |  | -9.739068168500001 | -7.357819859786698
2002-12-01 00:00:00 |  | -10.1448952561 | -7.52743727035835
2003-01-01 00:00:00 |  | -0.8898576472 | -7.114728861953588
2003-02-01 00:00:00 |  | -0.8011592156 | -6.420766772080816
2003-03-01 00:00:00 |  | -0.054607425 | -7.086561556216211
2003-04-01 00:00:00 |  | -0.052648785 | -5.859664350591253
2003-05-01 00:00:00 |  | -0.054187108 | -6.040862877126707
2003-06-01 00:00:00 |  | -0.05221100100000001 | -0.03176749143397541
2003-07-01 00:00:00 |  | -0.05371995400000001 | 0.0468243623712879
2003-08-01 00:00:00 |  | -0.053482466 | 0.04241294784228639
2003-09-01 00:00:00 |  | -0.051518517 | 0.04159168338525504
2003-10-01 00:00:00 |  | -0.053000108 | 0.04620676329381451
2003-11-01 00:00:00 |  | -0.051062148 | -0.1509667658222526
2003-12-01 00:00:00 |  | -0.052530087 | -0.1404988507985735
2004-01-01 00:00:00 |  | -0.035243122 | 0.07791579072051365
2004-02-01 00:00:00 |  | -0.032815861 | 0.0695985216549952
2004-03-01 00:00:00 |  | -0.034922435 | 0.07861558050348463
2004-04-01 00:00:00 |  | -0.033633915 | 0.07849687577237423
2004-05-01 00:00:00 |  | -0.034593601 | 0.06963340233745799
2004-06-01 00:00:00 |  | -0.033313616 | 0.07582138085910209
2004-07-01 00:00:00 |  | -0.03426203 | 0.1531070859852756
2004-08-01 00:00:00 |  | -0.034097471 | 0.1479973699345638
2004-09-01 00:00:00 |  | -0.032836375 | 0.1431722800557484
2004-10-01 00:00:00 |  | -0.03376805500000001 | 0.1526174759541283
2004-11-01 00:00:00 |  | -0.032514248 | 0.05695235178778151
2004-12-01 00:00:00 |  | -0.033431769 | 0.07294525516210328
2005-01-01 00:00:00 |  | -0.01853847 | 0.0736314811719695
2005-02-01 00:00:00 |  | -0.016658073 | 0.06312737541530512
2005-03-01 00:00:00 |  | -0.018355764 | 0.07360546246641719
2005-04-01 00:00:00 |  | -0.017671182 | 0.07381953992292153
2005-05-01 00:00:00 |  | -0.01816857 | 0.06564771672889241
2005-06-01 00:00:00 |  | -0.017490195 | 0.07173108391770741
2005-07-01 00:00:00 |  | -0.017981279 | 0.1391429862322795
2005-08-01 00:00:00 |  | -0.017886678 | 0.1340671532547568
2005-09-01 00:00:00 |  | -0.01721761 | 0.1296800941685886
2005-10-01 00:00:00 |  | -0.01769958 | 0.1386656602709971
2005-11-01 00:00:00 |  | -0.017037585 | 0.08827032233611712
2005-12-01 00:00:00 |  | -0.017514053 | 0.0656776978
2006-01-01 00:00:00 |  | 0 | 0.06532312695
2006-02-01 00:00:00 |  | 0 | 0.05868219035
2006-03-01 00:00:00 |  | 0 | 0.08619874865
2006-04-01 00:00:00 |  | 0 | 0.08297288185
2006-05-01 00:00:00 |  | 0 | 0.08531843430000001
2006-06-01 00:00:00 |  | 0 | 0.08214565925
2006-07-01 00:00:00 |  | 0 | 0.1411619605982107
2006-08-01 00:00:00 |  | 0 | 0.1356220223928013
2006-09-01 00:00:00 |  | 0 | 0.1309816501363682
2006-10-01 00:00:00 |  | 0 | 0.08317044035
2006-11-01 00:00:00 |  | 0 | 0.08006556435
2006-12-01 00:00:00 |  | 0 | 0.06173419485
2007-01-01 00:00:00 |  | -0.004575415 | 0.0614068901
2007-02-01 00:00:00 |  | -0.01764244185046297 | 0.0551685539
2007-03-01 00:00:00 |  | -0.06307469497088487 | 0.081044873
2007-04-01 00:00:00 |  | -0.028992474078 | 0.07800948725
2007-05-01 00:00:00 |  | -0.02980338015 | 0.0801913771
2007-06-01 00:00:00 |  | -0.028686488648 | 0.07718617995
2007-07-01 00:00:00 |  | -0.029487240366 | 0.0793407448
2007-08-01 00:00:00 |  | -0.02932662846 | 0.07890859025000001
2007-09-01 00:00:00 |  | -0.028225220996 | 0.07594505625
2007-10-01 00:00:00 |  | -0.029010726914 | 0.07805860175
2007-11-01 00:00:00 |  | -0.07150267918277574 | 0.07512278785000001
2007-12-01 00:00:00 |  | -0.08519067188727104 | 0.05790695275
2008-01-01 00:00:00 |  | 0.008124249655770965 | 0
2008-02-01 00:00:00 |  | -0.01317811243242873 | 0
2008-03-01 00:00:00 |  | -0.05437633528239451 | 0
2008-04-01 00:00:00 |  | -0.023075706654 | 0
2008-05-01 00:00:00 |  | -0.023713420752 | 0
2008-06-01 00:00:00 |  | -0.022817095056 | 0
2008-07-01 00:00:00 |  | -0.023446394244 | 0
2008-08-01 00:00:00 |  | -0.023310864486 | 0
2008-09-01 00:00:00 |  | -0.02242786455 | 0
2008-10-01 00:00:00 |  | -0.0230445495 | 0
2008-11-01 00:00:00 |  | -0.06215100906443101 | 0
2008-12-01 00:00:00 |  | -0.07445652986293366 | 0
2009-01-01 00:00:00 |  | 0.006655377599001051 | 0
2009-02-01 00:00:00 |  | -0.01187984927964292 | 0
2009-03-01 00:00:00 |  | -0.04988942850355485 | 0
2009-04-01 00:00:00 |  | -0.021540012228 | 0
2009-05-01 00:00:00 |  | -0.022139839008 | 0
2009-06-01 00:00:00 |  | -0.0213077907 | 0
2009-07-01 00:00:00 |  | -0.02190050604 | 0
2009-08-01 00:00:00 |  | -0.02177937153 | 0
2009-09-01 00:00:00 |  | -0.020959908606 | 0
2009-10-01 00:00:00 |  | -0.021541990554 | 0
2009-11-01 00:00:00 |  | -0.05764272297252476 | 0
2009-12-01 00:00:00 |  | -0.06896390772432609 | 0
2010-01-01 00:00:00 |  | 0.005959314361503518 | 0
2010-02-01 00:00:00 |  | -0.01134817971345901 | 0
2010-03-01 00:00:00 |  | -0.04497182946908081 | 0
2010-04-01 00:00:00 |  | -0.020169282672 | 0
2010-05-01 00:00:00 |  | -0.020727288288 | 0
2010-06-01 00:00:00 |  | -0.019944696618 | 0
2010-07-01 00:00:00 |  | -0.020495885886 | 0
2010-08-01 00:00:00 |  | -0.020378812734 | 0
2010-09-01 00:00:00 |  | -0.019608479352 | 0
2010-10-01 00:00:00 |  | -0.020149483284 | 0
2010-11-01 00:00:00 |  | -0.05224021589140708 | 0
2010-12-01 00:00:00 |  | -0.06216724071268953 | 0
2011-01-01 00:00:00 |  | 0.004305937701064466 | 0
2011-02-01 00:00:00 |  | -0.01090311088807422 | 0
2011-03-01 00:00:00 |  | -0.04024478115053344 | 0
2011-04-01 00:00:00 |  | -0.018845377614 | 0
2011-05-01 00:00:00 |  | -0.01936334862 | 0
2011-06-01 00:00:00 |  | -0.01862886753 | 0
2011-07-01 00:00:00 |  | -0.019140325092 | 0
2011-08-01 00:00:00 |  | -0.019027535814 | 0
2011-09-01 00:00:00 |  | -0.018304954164 | 0
2011-10-01 00:00:00 |  | -0.018806685156 | 0
2011-11-01 00:00:00 |  | -0.04366934976271539 | 0
2011-12-01 00:00:00 |  | -0.04926094632530775 | 0
2012-01-01 00:00:00 |  | 0.002713623601206961 | 0
2012-02-01 00:00:00 |  | -0.01087860116204356 | 0
2012-03-01 00:00:00 |  | -0.03641611723396516 | 0
2012-04-01 00:00:00 |  | -0.017570973924 | 0
2012-05-01 00:00:00 |  | -0.018060256116 | 0
2012-06-01 00:00:00 |  | -0.0173816622 | 0
2012-07-01 00:00:00 |  | -0.01786545684 | 0
2012-08-01 00:00:00 |  | -0.017767099728 | 0
2012-09-01 00:00:00 |  | -0.017099198676 | 0
2012-10-01 00:00:00 |  | -0.01757481075 | 0
2012-11-01 00:00:00 |  | -0.03972519587530059 | 0
2012-12-01 00:00:00 |  | -0.04468922524357709 | 0
2013-01-01 00:00:00 |  | 0.001641696769383937 | 0
2013-02-01 00:00:00 |  | -0.009922647293375369 | 0
2013-03-01 00:00:00 |  | -0.009922647293375369 | 0