May cash $4.00

June Numbers
Nymx   $3.78
CNG Basis Bid  $.215
CNG Index Prem (.0075)

Net   $3.9875

actually losing $.01 or so before we figure the fuel of 1.95%

Fuel Cost at $4.00 = $4.00/(1-.0195) - $4.00 = $.08

Now its $.09 in the hole (.01+.08)