Spreadsheet: theresa_staab__39601__MTG email
Sheet: Detail

MTG Operating Company | Contact:  [EMAIL] |  |  |  | Enron North America |  |  |  |  |  | 2001-12-14 11:00:52.560000
2001-11-01 00:00:00 | PH: | [PHONE]
 | FAX: | [PHONE] |  |  | [NAME] |  |  | [PHONE]
FOM Nomination | 662
BTU Factor: | 0.9279869067103109
Contract Price Adjustment: | 0.445 | per Mcf
IF CIG Rockies | 2.54
 |  |  | Contract Price Adjustment/MMBtu |  |  | Total Receipts Fee Adjustment* | Total Net Back
Net Backs: | CIG GD |  | -0.4795326278659612 |  |  | -0.0009685082107870966 | -0.4805
 | IF CIG |  | -0.4795326278659612 |  |  | -0.0009685082107870966 | -0.4805
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
2001-11-01 00:00:00 | 2.67 | 2.1895 | 166 | 2.0595 | 331 |  | -1 | 498 | 363.4569999999999 | 681.6945 | 1045.1515
2001-11-02 00:00:00 | 2.36 | 1.8795 | 131 | 2.0595 | 331 |  | -1 | 463 | 246.2145 | 681.6945 | 927.9089999999999
2001-11-03 00:00:00 | 2.015 | 1.5345 | 123 | 2.0595 | 331 |  | -1 | 455 | 188.7435 | 681.6945 | 870.438
2001-11-04 00:00:00 | 2.015 | 1.5345 | 0 | 2.0595 | 17 |  | 0 | 17 | 0 | 35.0115 | 35.0115
2001-11-05 00:00:00 | 2.015 | 1.5345 | 0 | 2.0595 | 1 |  | 0 | 1 | 0 | 2.0595 | 2.0595
2001-11-06 00:00:00 | 2.16 | 1.6795 | 59 | 2.0595 | 331 |  | -1 | 391 | 99.0905 | 681.6945 | 780.785
2001-11-07 00:00:00 | 2.135 | 1.6545 | 379 | 2.0595 | 331 |  | -1 | 711 | 627.0554999999999 | 681.6945 | 1308.75
2001-11-08 00:00:00 | 2.13 | 1.6495 | 288 | 2.0595 | 331 |  | -1 | 620 | 475.056 | 681.6945 | 1156.7505
2001-11-09 00:00:00 | 1.935 | 1.4545 | 0 | 2.0595 | 101 |  | 0 | 101 | 0 | 208.0095 | 208.0095
2001-11-10 00:00:00 | 1.7 | 1.2195 | 0 | 2.0595 | 0 |  | 0 | 0 | 0 | 0 | 0
2001-11-11 00:00:00 | 1.7 | 1.2195 | 0 | 2.0595 | 0 |  | 0 | 0 | 0 | 0 | 0
2001-11-12 00:00:00 | 1.7 | 1.2195 | 0 | 2.0595 | 0 |  | 0 | 0 | 0 | 0 | 0
2001-11-13 00:00:00 | 1.52 | 1.0395 | 0 | 2.0595 | 56 |  | 0 | 56 | 0 | 115.332 | 115.332
2001-11-14 00:00:00 | 1.595 | 1.1145 | 0 | 2.0595 | 0 |  | 0 | 0 | 0 | 0 | 0
2001-11-15 00:00:00 | 1.84 | 1.3595 | 300 | 2.0595 | 331 |  | -2 | 633 | 407.85 | 681.6945 | 1089.5445
2001-11-16 00:00:00 | 1.435 | 0.9545000000000001 | 278 | 2.0595 | 331 |  | -1 | 610 | 265.3510000000001 | 681.6945 | 947.0455
2001-11-17 00:00:00 | 1.135 | 0.6545000000000001 | 309 | 2.0595 | 331 |  | -1 | 641 | 202.2405 | 681.6945 | 883.935
2001-11-18 00:00:00 | 1.135 | 0.6545000000000001 | 358 | 2.0595 | 331 |  | -1 | 690 | 234.311 | 681.6945 | 916.0055
2001-11-19 00:00:00 | 1.135 | 0.6545000000000001 | 302 | 2.0595 | 331 |  | -1 | 634 | 197.659 | 681.6945 | 879.3534999999999
2001-11-20 00:00:00 | 1.535 | 1.0545 | 294 | 2.0595 | 331 |  | -1 | 626 | 310.023 | 681.6945 | 991.7175
2001-11-21 00:00:00 | 2.205 | 1.7245 | 264 | 2.0595 | 331 |  | -1 | 596 | 455.268 | 681.6945 | 1136.9625
2001-11-22 00:00:00 | 1.43 | 0.9495 | 275 | 2.0595 | 331 |  | -1 | 607 | 261.1125 | 681.6945 | 942.807
2001-11-23 00:00:00 | 1.43 | 0.9495 | 299 | 2.0595 | 331 |  | -1 | 631 | 283.9005 | 681.6945 | 965.595
2001-11-24 00:00:00 | 1.43 | 0.9495 | 287 | 2.0595 | 331 |  | -1 | 619 | 272.5065 | 681.6945 | 954.201
2001-11-25 00:00:00 | 1.43 | 0.9495 | 298 | 2.0595 | 331 |  | -1 | 630 | 282.951 | 681.6945 | 964.6455
2001-11-26 00:00:00 | 1.43 | 0.9495 | 283 | 2.0595 | 331 |  | -2 | 616 | 268.7085 | 681.6945 | 950.403
2001-11-27 00:00:00 | 1.88 | 1.3995 | 0 | 2.0595 | 204 |  | 0 | 204 | 0 | 420.138 | 420.138
2001-11-28 00:00:00 | 2.16 | 1.6795 | 0 | 2.0595 | 3 |  | 0 | 3 | 0 | 6.1785 | 6.1785
2001-11-29 00:00:00 | 2.38 | 1.8995 | 87 | 2.0595 | 331 |  | -1 | 419 | 165.2565 | 681.6945 | 846.9509999999999
2001-11-30 00:00:00 | 2.025 | 1.5445 | 101 | 2.0595 | 331 |  | -3 | 435 | 155.9945 | 681.6945 | 837.689
 |  |  |  |  | 0
 |  |  | 4881 |  | 7002 |  | -24 | 11907 | 5762.749500000001 | 14420.619 | 20183.3685 |  | 11907 | 0
 |  |  |  |  |  | Actual Fuel : | -0.002015621063240111
 |  |  |  |  |  |  |  | avg. $/MMBtu |  |  | 1.698507826306488
*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.