Spreadsheet: larry_campbell__21462__Gas021800
Sheet: Nymex_Position

Nymex Position Including Options (PV Mmbtu) for 02/18/00
Nymex Position (PV Mmbtu) | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Grand Total
2000 |  |  | -247716.6489139989 | -254248.1383040011 | 94595.98941199994 | 12310.0326819999 | 75673.82535299951 | 87848.97928900034 | 52416.29413700031 | 375247.7555090006 | -5190.39193400031 | -123420.7969899998 | 67516.90024000048
2001 | -81475.64584200029 | -121171.6004509999 | -68836.32640799995 | -21726.32987799979 | 13224.95209700014 | 20094.23209500001 | 20634.91980099992 | 20542.30507900009 | 7592.948229000091 | -12976.73231899989 | -20578.15998299988 | -63074.8201959999 | -307750.2577759993
2002 | -72090.99079600006 | -55532.45258199993 | -34931.76155799994 | -6187.713887999981 | 5501.935363000072 | 13532.26639899999 | 12238.22935500001 | 17956.26460599999 | 10019.44869200006 | -3177.626305 | -12143.21721100003 | -25446.71548700006 | -150262.3334119999
2003 | -78274.73369100002 | -59622.96619200003 | -50247.24738100001 | -35661.252023 | -37545.017828 | -26862.472809 | -29003.65067700001 | -23445.90652899997 | -26568.21276 | -36985.44192300001 | -45566.90365499999 | -41594.21907700001 | -491378.0245450001
2004 | -58628.82755499997 | -50520.24986500002 | -49083.01824600001 | -39201.911006 | -29696.859742 | -23264.015371 | -21050.82702500001 | -22976.205208 | -16676.870047 | -19692.691961 | -22332.788092 | -23898.516797 | -377022.780915
2005 | -30788.154689 | -28754.344168 | -27052.761647 | -19872.36317600001 | -15399.68669 | -14104.661239 | -14384.6047 | -14217.085632 | -14201.552902 | -16878.644972 | -22112.165826 | -24114.672796 | -241880.698437
2006 | -25777.449714 | -24693.188182 | -24565.84007 | -18050.54915000001 | -13903.862205 | -12710.04094400001 | -13353.72159 | -13199.835698 | -13184.080225 | -15669.769066 | -20517.622264 | -22374.649049 | -218000.608157
2007 | -23915.77800599999 | -22908.91233000001 | -22790.883604 | -16747.67805 | -12901.356887 | -11794.310841 | -12392.243923 | -12250.263155 | -12236.117901 | -14543.540987 | -19052.453119 | -20779.072505 | -202312.611308
2008 | -22212.490604 | -21310.094242 | -21165.083676 | -15553.646668 | -11982.5286 | -10953.681215 | -11505.531211 | -11375.390566 | -11361.234254 | -13504.552723 | -17681.734645 | -19283.455492 | -187889.423896
2009 | -20612.709483 | -19746.750491 | -19499.389659 | -14308.27461 | -10981.761557 | -10043.521608 | -10579.85855 | -10430.649056 | -10436.549602 | -12399.633615 | -15771.617405 | -17144.134961 | -171954.850597
2010 | -10987.161918 | -395.0551609999992 | -217.6396609999988 | 534.5644859999993 | 462.5607930000003 | 167.541976 | -297.928981 | -381.032312000001 | -529.846935 | -963.7509779999998 | -252.8768929999987 | -743.254046 | -13603.87963
2011 | -532.758898 | 373.5053000000007 | 613.1861320000007 | 1281.369844000001 | 1235.753928 | 930.6694540000008 | 518.9372829999993 | 436.7612419999987 | 268.156078 |  |  |  | 5125.580363000001
Grand Total | -425296.7011960003 | -404282.1083639999 | -565493.4146919989 | -439741.9224230009 | -17389.88191599987 | -62697.9614210001 | -3502.454865000574 | 18507.94206000043 | -34897.61748999953 | 228455.3706600008 | -201199.9310270002 | -381874.3073959998 | -2289412.988069999
Change in Nymex Position Including Options (PV Mmbtu) from 02/17/00 to 02/18/00
Change in Nymex (Mmbtu) | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Grand Total
2000 |  |  | -139410.0882410006 | 11059.87244299975 | 10755.41440099982 | 8876.599562999721 | 8784.553589999965 | 8848.784692000116 | 12386.82529600012 | 12858.03876500038 | 9706.870288999833 | 13303.626781 | -42829.50242100091
2001 | 12875.56995800016 | 12825.26765199988 | 9259.362335000029 | 9234.721873000073 | 9165.224339000044 | 5767.16160699994 | 5742.754397000031 | 5706.256858000089 | 8623.121706999918 | 8563.583579000016 | 8506.187719000014 | 7110.807888000018 | 103380.0199120002
2002 | 7053.817474999993 | 7047.008183999995 | 4775.731826000057 | 4780.141173999995 | 4737.135824999999 | 2508.136119000008 | 2502.492657000003 | 2490.618295999997 | 3958.118528999998 | 3924.222063000004 | -15.10081100001806 | -28.6138469999898 | 43733.70749000004
2003 | -77.2904050000097 | -62.85520400000419 | -55.26583300001577 | -41.34443699999957 | -46.30024199998632 | -35.49544800000082 | -39.11257900000167 | -33.70238799999842 | -38.64561399999069 | -54.540113999991 | -69.22667800000578 | -66.72193100000595 | -620.5008730000098
2004 | -94.58960899999937 | -84.41333600000527 | -84.35780200000231 | -69.82392300000082 | -55.14611399999671 | -45.02036700000222 | -42.11723200000135 | -46.38717400000174 | -35.10839499999872 | -42.37815499999954 | -49.16839500000151 | -54.01294400000228 | -702.523446000012
2005 | -70.76319199999777 | -67.94580499999842 | -65.49066999999997 | -49.63907900000117 | -39.7449909999986 | -37.36084500000041 | -39.01994799999868 | -39.49881800000038 | -40.33993399999857 | -48.82973699999801 | -64.96811699999955 | -72.37256499999908 | -635.9737009999907
2006 | -78.87473299999931 | -77.23008499999915 | -78.5510959999985 | -59.21389400000294 | -46.94969400000283 | -43.91417300000251 | -46.98615799999629 | -47.43553999999896 | -48.40491699999956 | -58.3692990000015 | -77.49217399999884 | -86.11374599999726 | -749.5355089999978
2007 | -93.8012540000009 | -91.45748199999927 | -92.79408499999744 | -69.75158199999908 | -55.03668700000064 | -51.26755199999813 | -54.84248799999632 | -55.15597299999946 | -56.07056100000312 | -67.51705399999794 | -89.41731399999935 | -99.19010800000005 | -876.3021399999917
2008 | -107.6805919999979 | -104.9635840000008 | -106.1522850000018 | -79.61262100000229 | -62.6702769999996 | -58.3591730000001 | -62.20874800000254 | -62.47088099999788 | -63.39853600000135 | -76.25625999999738 | -100.9940580000012 | -111.5207140000012 | -996.2877290000041
2009 | -121.0717529999989 | -117.6773060000008 | -117.9346089999988 | -88.28639300000025 | -69.10938299999849 | -64.18822099999912 | -68.62552499999919 | -68.72916800000098 | -69.67890800000013 | -83.68704200000121 | -107.4593620000003 | -118.477731999999 | -1094.925401999997
2010 | -77.50820300000007 | -4.174851000000217 | -3.038495999998077 | 2.377987999999846 | 1.847886000001154 | -0.2058810000008862 | -3.627835000001028 | -4.240294000001086 | -5.29941199999837 | -8.58134599999994 | -3.26147200000014 | -6.999540999999226 | -112.711456999998
2011 | -5.428730999999971 | 1.554830999999467 | 3.329012000001967 | 8.568027999999686 | 8.247640000001411 | 5.972692000001189 | 2.74326099999962 | 2.130150999999387 | 0.8588729999992211 |  |  |  | 27.97575700000198
Grand Total | 19202.37896100015 | 19263.11301399986 | -125975.2499440005 | 24628.00957699982 | 24292.91270299988 | 16822.05832099967 | 16676.00339200001 | 16690.1697610002 | 24611.97812800005 | 24905.68540000042 | 17635.96962699982 | 19770.41154100003 | 98523.44048099936
Nymex MTM Change due to Change in Nymex Including Options & Including Fuel ($) from 02/17/00 to 02/18/00
Nymex MTM Change ($) | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Grand Total
2000 |  |  | 3682.423055000066 | 9285.780347999991 | -2599.057818000018 | -103.0030200000034 | -1939.788867000005 | -2054.005057000009 | -920.6777279999958 | -7610.184074999994 | 268.1507170000004 | 2461.039625999996 | 470.6771810000291
2001 | 1698.321835999995 | 2411.943653999993 | 1093.339620999998 | 340.5714849999969 | -28.41808099999846 | -100.289536 | -104.2451660000006 | -103.8523440000012 | 7.211190000000343 | 150.7821800000002 | 203.5904210000006 | 491.2994110000008 | 6060.254670999984
2002 | 554.0136709999999 | 438.0562220000002 | 277.952438 | 76.774963 | -5.353614999999685 | -33.07238800000007 | -19.47146900000002 | -30.93128299999996 | -12.12265699999991 | 14.203692 | 24.25625199999996 | 50.83617699999996 | 1335.142003
2003 | 156.394886 | 119.120215 | 351.3438729999999 | 249.339351 | 262.4910160000001 | 80.480924 | 57.929079 | 46.82439299999997 | 53.05913200000002 | 73.86180399999996 | 90.995358 | 83.05500200000002 | 1624.895033
2004 | 117.068485 | 100.871682 | 342.9906339999999 | 273.9246170000001 | 207.491986 | 69.65698300000001 | 42.01742199999997 | 45.85963599999999 | 33.28352 | 39.30062900000001 | 44.56724099999999 | 47.68901000000002 | 1364.721845
2005 | 61.434782 | 57.37280000000001 | 188.910896 | 138.759068 | 107.519594 | 42.20190199999999 | 28.69117100000001 | 28.355173 | 28.32242499999999 | 33.65963000000001 | 44.09439999999998 | 48.084601 | 807.4064420000001
2006 | 51.397149 | 49.23191799999999 | 171.411025 | 125.939348 | 96.99838700000002 | 37.99838 | 26.61347000000001 | 26.304801 | 26.27135 | 31.22280099999999 | 40.880259 | 44.57706899999999 | 728.845957
2007 | 47.64395599999999 | 45.634912 | 158.886627 | 116.745488 | 89.92424199999999 | 35.22913 | 24.674802 | 24.390216 | 24.360092 | 28.952048 | 37.926077 | 41.359765 | 675.727355
2008 | 44.209624 | 42.41026500000001 | 147.412522 | 108.318236 | 83.43901 | 32.68596400000001 | 22.886647 | 22.625841 | 22.595671 | 26.856593 | 35.16147699999999 | 38.343873 | 626.9457229999999
2009 | 40.98327399999999 | 39.258146 | 135.670187 | 99.53991600000002 | 76.388564 | 29.93800299999998 | 21.02247 | 20.723839 | 20.73374 | 24.631896 | 31.328316 | 34.05131300000001 | 574.2696639999999
2010 | 21.819309 | 0.7817610000000021 | 1.502207999999987 | -3.725304999999997 | -3.224991999999986 | -0.5032439999999978 | 0.5886039999999988 | 0.7535829999999968 | 1.049092999999999 | 1.910340000000003 | 0.4992300000000007 | 1.47251 | 22.92309700000001
2011 | 1.054660000000002 | -0.743901000000001 | -4.269000000000005 | -8.90961200000001 | -8.592544999999987 | -2.774090999999999 | -1.032387 | -0.8692630000000001 | -0.5345939999999985 |  |  |  | -26.670733
Grand Total | 2794.341631999995 | 3303.937673999994 | 6547.574086000062 | 10803.05790299999 | -1720.394252000016 | 88.54900699999651 | -1840.114224000005 | -1973.82046500001 | -716.4487659999954 | -7184.802461999992 | 821.4497480000008 | 3341.808356999997 | 14265.13823800001
Nymex Change in Price  from 02/17/00 to 02/18/00
Nymex Change in Price | Mth
Yr | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
2000 |  |  | -0.03399999999999981 | -0.03500000000000014 | -0.03100000000000014 | -0.03000000000000025 | -0.02899999999999991 | -0.0259999999999998 | -0.02300000000000013 | -0.02100000000000035 | -0.01799999999999979 | -0.01799999999999979
2001 | -0.01799999999999979 | -0.01800000000000024 | -0.01399999999999979 | -0.01100000000000012 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117
2002 | -0.007000000000000117 | -0.007000000000000117 | -0.006999999999999673 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978
2003 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224
2004 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224
2005 | -0.00199999999999978 | -0.00199999999999978 | -0.006999999999999673 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.00199999999999978 | -0.00199999999999978
2006 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224
2007 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.002000000000000224
2008 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224
2009 | -0.00199999999999978 | -0.00199999999999978 | -0.006999999999999673 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.00199999999999978 | -0.00199999999999978
2010 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224
2011 | -0.002000000000000224 | -0.00199999999999978 | -0.007000000000000117 | -0.007000000000000117 | -0.006999999999999673 | -0.003000000000000114 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.002000000000000224
2012 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.002000000000000224
2013 | -0.00199999999999978 | -0.002000000000000224 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.00199999999999978
2014 | -0.002000000000000224 | -0.00199999999999978 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.002000000000000224
2015 | -0.002000000000000224 | -0.00199999999999978 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978
2016 | -0.002000000000000224 | -0.00199999999999978 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978
2017 | -0.002000000000000224 | -0.002000000000000224 | -0.007000000000000117 | -0.006999999999999673 | -0.006999999999999673 | -0.00299999999999967 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000224 | -0.002000000000000224
2018 | -0.00199999999999978 | -0.00199999999999978 | -0.006999999999999673 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.002000000000000224 | -0.00199999999999978 | -0.00199999999999978
2019 | -0.00199999999999978 | -0.00199999999999978 | -0.007000000000000117 | -0.007000000000000117 | -0.007000000000000117 | -0.003000000000000114 | -0.00199999999999978 | -0.002000000000000224 | -0.00199999999999978 | -0.002000000000000224 | -0.002000000000000668 | -0.00199999999999978
2020 | -0.00199999999999978 | -0.00199999999999978 | -0.006999999999999673 | -0.007000000000000561 | -0.006999999999999673 | -0.003000000000000114 | -0.002000000000000668 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000668 | -0.00199999999999978
2021 | -0.00199999999999978 | -0.002000000000000668 | -0.006999999999999673 | -0.006999999999999673 | -0.006999999999999673 | -0.003000000000000114 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000668 | -0.00199999999999978
2022 | -0.00199999999999978 | -0.00199999999999978 | -0.006999999999999673 | -0.006999999999999673 | -0.007000000000000561 | -0.003000000000000114 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000668 | -0.002000000000000668 | -0.00199999999999978 | -0.00199999999999978
2023 | -0.00199999999999978 | -0.00199999999999978 | -0.007000000000000561 | -0.007000000000000561 | -0.006999999999999673 | -0.003000000000000114 | -0.00199999999999978 | -0.002000000000000668 | -0.00199999999999978 | -0.00199999999999978 | -0.00199999999999978 | -0.002000000000000668
2024 | -0.00199999999999978 | -0.002000000000000668 | -0.006999999999999673 | -0.006999999999999673 | -0.007000000000000561