John,

These are the values based on today's curves you provided.  EXCLUDING CRUDE!

Total Value:
Today:        $55,066,007		Breakout:  $17,523,917  Options	
 					    $37,339,592  NG-Price
					          $29,859  Basis
					        $112,639	Power	

Last Night:  $55,450,388  (Excluding Crude)




Russell