Spreadsheet: theresa_staab__39638__MTG e-mail
Sheet: Sheet2

MTG Operating Company | Contact: |  |  |  | Enron North America |  |  |  |  |  | 2001-08-16 07:57:02.160000
2001-07-01 00:00:00 | PH: | [PHONE]
 | FAX: | [PHONE] |  |  | [NAME] |  |  | [PHONE]
FOM Nomination | 473
BTU Factor: | 0.9449757631337613
Contract Price Adjustment: | 0.445 | per Mcf
IF CIG Rockies | 1.75
 |  |  | Contract Price Adjustment/MMBtu |  |  | Total Receipts Fee Adjustment* | Total Net Back
Net Backs: | CIG GD |  | -0.4709115485928185 |  |  | -0.003773083633389146 | -0.4747
 | IF CIG |  | -0.4709115485928185 |  |  | -0.003773083633389146 | -0.4747
Index | CIG GD Rockies | CIG GD less Netback | CIG GD Volume MMBtu | 50% of Net Receipt | CIG Volume MMBtu |  | Allocated Fuel MMBtu | Total Production MMBtu | $ CIG GD | $ [NAME] | Total Payment
 |  |  |  | CIG less Netback | 0.5
2001-07-01 00:00:00 | 1.935 | 1.4603 | 593 | 1.2753 | 237 |  | -3 | 833 | 865.9579000000001 | 302.2461 | 1168.204
2001-07-02 00:00:00 | 1.935 | 1.4603 | 252 | 1.2753 | 237 |  | -1 | 490 | 367.9956 | 302.2461 | 670.2417
2001-07-03 00:00:00 | 2.135 | 1.6603 | 565 | 1.2753 | 237 |  | -6 | 808 | 938.0695 | 302.2461 | 1240.3156
2001-07-04 00:00:00 | 2.015 | 1.5403 | 588 | 1.2753 | 237 |  | -2 | 827 | 905.6964000000002 | 302.2461 | 1207.9425
2001-07-05 00:00:00 | 2.015 | 1.5403 | 318 | 1.2753 | 237 |  | -1 | 556 | 489.8154000000001 | 302.2461 | 792.0615
2001-07-06 00:00:00 | 2.235 | 1.7603 | 169 | 1.2753 | 237 |  | -2 | 408 | 297.4907 | 302.2461 | 599.7368
2001-07-07 00:00:00 | 2.155 | 1.6803 | 794 | 1.2753 | 237 |  | -8 | 1039 | 1334.1582 | 302.2461 | 1636.4043
2001-07-08 00:00:00 | 2.155 | 1.6803 | 685 | 1.2753 | 237 |  | -9 | 931 | 1151.0055 | 302.2461 | 1453.2516
2001-07-09 00:00:00 | 2.155 | 1.6803 | 341 | 1.2753 | 237 |  | -8 | 586 | 572.9823 | 302.2461 | 875.2284
2001-07-10 00:00:00 | 2.29 | 1.8153 | 794 | 1.2753 | 237 |  | -11 | 1042 | 1441.3482 | 302.2461 | 1743.5943
2001-07-11 00:00:00 | 2.405 | 1.9303 | 658 | 1.2753 | 237 |  | -30227.23 | 897 | 1270.1374 | 302.2461 | 1572.3835
2001-07-12 00:00:00 | 2.455 | 1.9803 | 630 | 1.2753 | 237 |  | -5 | 872 | 1247.589 | 302.2461 | 1549.8351
2001-07-13 00:00:00 | 2.55 | 2.0753 | 660 | 1.2753 | 237 |  | -6 | 903 | 1369.698 | 302.2461 | 1671.9441
2001-07-14 00:00:00 | 2.285 | 1.8103 | 453 | 1.2753 | 237 |  | -6 | 696 | 820.0659 | 302.2461 | 1122.312
2001-07-15 00:00:00 | 2.285 | 1.8103 | 757 | 1.2753 | 237 |  | -6 | 1000 | 1370.3971 | 302.2461 | 1672.6432
2001-07-16 00:00:00 | 2.285 | 1.8103 | 714 | 1.2753 | 237 |  | -7 | 958 | 1292.5542 | 302.2461 | 1594.8003
2001-07-17 00:00:00 | 2.275 | 1.8003 | 212 | 1.2753 | 237 |  | -17 | 466 | 381.6636 | 302.2461 | 683.9096999999999
2001-07-18 00:00:00 | 2.295 | 1.8203 | 655 | 1.2753 | 237 |  | -5 | 897 | 1192.2965 | 302.2461 | 1494.5426
2001-07-19 00:00:00 | 2.23 | 1.7553 | 580 | 1.2753 | 237 |  | -8 | 825 | 1018.074 | 302.2461 | 1320.3201
2001-07-20 00:00:00 | 2.135 | 1.6603 | 515 | 1.2753 | 237 |  | -13 | 765 | 855.0545 | 302.2461 | 1157.3006
2001-07-21 00:00:00 | 1.985 | 1.5103 | 557 | 1.2753 | 237 |  | -8 | 802 | 841.2370999999999 | 302.2461 | 1143.4832
2001-07-22 00:00:00 | 1.985 | 1.5103 | 564 | 1.2753 | 237 |  | -2 | 803 | 851.8092 | 302.2461 | 1154.0553
2001-07-23 00:00:00 | 1.985 | 1.5103 | 603 | 1.2753 | 237 |  |  | 851 | 910.7109 | 302.2461 | 1212.957
2001-07-24 00:00:00 | 2.215 | 1.7403 | 331 | 1.2753 | 237 |  | -3 | 571 | 576.0393 | 302.2461 | 878.2854
2001-07-25 00:00:00 | 2.17 | 1.6953 | 0 | 1.2753 | 208 |  | -1 | 209 | 0 | 265.2624 | 265.2624
2001-07-26 00:00:00 | 2.225 | 1.7503 | 295 | 1.2753 | 237 |  | -1 | 533 | 516.3385000000001 | 302.2461 | 818.5846000000001
2001-07-27 00:00:00 | 2.36 | 1.8853 | 420 | 1.2753 | 237 |  | -15 | 672 | 791.826 | 302.2461 | 1094.0721
2001-07-28 00:00:00 | 2.125 | 1.6503 | 258 | 1.2753 | 237 |  | -3 | 498 | 425.7774 | 302.2461 | 728.0235
2001-07-29 00:00:00 | 2.125 | 1.6503 | 0 | 1.2753 | 70 |  | -1 | 71 | 0 | 89.271 | 89.271
2001-07-30 00:00:00 | 2.125 | 1.6503 | 366 | 1.2753 | 237 |  | -1 | 604 | 604.0098 | 302.2461 | 906.2559000000001
2001-07-31 00:00:00 | 2.52 | 2.0453 | 0 | 1.2753 | 226 |  | 0 | 226 | 0 | 288.2178 | 288.2178
 |  |  |  |  | 0
 |  |  | 14327 |  | 7140 |  | -172 | 21639 | 24699.7981 | 9105.642000000003 | 33805.44009999999 |  | 21639 | 0
 |  |  |  |  |  | Actual Fuel : | -0.00794861130366468
 |  |  |  |  |  |  |  | avg. $/MMBtu |  |  | 1.574763129454511
*Total Receipts Fee Adjustment is calculated by applying the Field Services Fee to the fuel volume and then dividing that dollar amount(fee times fuel volume) by the volume purchased.