Spreadsheet: theresa_staab__39604__Quantum email
Sheet: Detail

Quantum | Contact: | [NAME] |  |  | Enron North America |  |  |  |  |  |  | 2001-12-17 09:39:14.580000
2001-11-01 00:00:00 | PH: | [PHONE]
 | FAX: | [PHONE] |  |  | [NAME] | [PHONE]
First of Month Nomination: | 967
Additional Purchases: | 0
Btu factor | 0.9669980443285529
Gathering | 0.565 | per Mcf
IF CIG Rockies | 2.54
IF NGPL Midcont. | 3.04
 |  | Index Discount/Premium | EMS Transport/MMBtu | [NAME] | WIC Med.Bow Fuel (0.68%*CIGindex) | Total Receipts Fee Adjustment* |  | Total Net Back
Net Backs: | FOM CIG GD | -0.025 | -0.5842824639757309 | 0 | 0 | -0.08136146632715381 |  | -0.6906
 | FOM IF CIG | 0.115 | -0.5842824639757309 | -0.1347 | -0.017272 | -0.08136146632715381 |  | -0.7026
 | Add'l  CIG GD |  | -0.5842824639757309 | 0 | 0 | -0.08136146632715381 |  | -0.6656
 |  | Over 80% of FOM | FOM CIG GD Volume MMBtu | 80% of FOM Nom. | FOM CIG Volume MMBtu | Additional Purchases | Add'l CIG GD Volume MMBtu | Allocated Fuel MMBtu | Total Production MMBtu | $ FOM CIG GD | $ [NAME] | $ Add'l CIG GD | Total Payment
 | CIG GD Rockies | FOM CIG GD less Netback |  | CIG less Netback | 773.6 | CIG less Netback
2001-11-01 00:00:00 | 2.67 | 1.9794 | 0 | 1.8374 | 594 | 2.0044 | 0 | -75 | 669 | 0 | 1091.4156 | 0 | 1091.4156
2001-11-02 00:00:00 | 2.36 | 1.6694 | 0 | 1.8374 | 699 | 1.6944 | 0 | -92 | 791 | 0 | 1284.3426 | 0 | 1284.3426
2001-11-03 00:00:00 | 2.015 | 1.3244 | 12 | 1.8374 | 774 | 1.3494 | 0 | -102 | 888 | 15.8928 | 1422.1476 | 0 | 1438.0404
2001-11-04 00:00:00 | 2.015 | 1.3244 | 0 | 1.8374 | 717 | 1.3494 | 0 | -97 | 814 | 0 | 1317.4158 | 0 | 1317.4158
2001-11-05 00:00:00 | 2.015 | 1.3244 | 0 | 1.8374 | 707 | 1.3494 | 0 | -94 | 801 | 0 | 1299.0418 | 0 | 1299.0418
2001-11-06 00:00:00 | 2.16 | 1.4694 | 48 | 1.8374 | 774 | 1.4944 | 0 | -103 | 925 | 70.53120000000001 | 1422.1476 | 0 | 1492.6788
2001-11-07 00:00:00 | 2.135 | 1.4444 | 22 | 1.8374 | 774 | 1.4694 | 0 | -103 | 899 | 31.7768 | 1422.1476 | 0 | 1453.9244
2001-11-08 00:00:00 | 2.13 | 1.4394 | 0 | 1.8374 | 760 | 1.4644 | 0 | -103 | 863 | 0 | 1396.424 | 0 | 1396.424
2001-11-09 00:00:00 | 1.935 | 1.2444 | 0 | 1.8374 | 751 | 1.2694 | 0 | -104 | 855 | 0 | 1379.8874 | 0 | 1379.8874
2001-11-10 00:00:00 | 1.7 | 1.0094 | 0 | 1.8374 | 761 | 1.0344 | 0 | -105 | 866 | 0 | 1398.2614 | 0 | 1398.2614
2001-11-11 00:00:00 | 1.7 | 1.0094 | 0 | 1.8374 | 761 | 1.0344 | 0 | -106 | 867 | 0 | 1398.2614 | 0 | 1398.2614
2001-11-12 00:00:00 | 1.7 | 1.0094 | 0 | 1.8374 | 757 | 1.0344 | 0 | -109 | 866 | 0 | 1390.9118 | 0 | 1390.9118
2001-11-13 00:00:00 | 1.52 | 0.8294 | 0 | 1.8374 | 65 | 0.8544 | 0 | -20 | 85 | 0 | 119.431 | 0 | 119.431
2001-11-14 00:00:00 | 1.595 | 0.9044 | 0 | 1.8374 | 763 | 0.9294 | 0 | -97 | 860 | 0 | 1401.9362 | 0 | 1401.9362
2001-11-15 00:00:00 | 1.84 | 1.1494 | 0 | 1.8374 | 704 | 1.1744 | 0 | -106 | 810 | 0 | 1293.5296 | 0 | 1293.5296
2001-11-16 00:00:00 | 1.435 | 0.7444000000000001 | 0 | 1.8374 | 742 | 0.7694000000000001 | 0 | -106 | 848 | 0 | 1363.3508 | 0 | 1363.3508
2001-11-17 00:00:00 | 1.135 | 0.4444 | 0 | 1.8374 | 659 | 0.4694 | 0 | -98 | 757 | 0 | 1210.8466 | 0 | 1210.8466
2001-11-18 00:00:00 | 1.135 | 0.4444 | 0 | 1.8374 | 562 | 0.4694 | 0 | -86 | 648 | 0 | 1032.6188 | 0 | 1032.6188
2001-11-19 00:00:00 | 1.135 | 0.4444 | 2 | 1.8374 | 774 | 0.4694 | 0 | -107 | 883 | 0.8888 | 1422.1476 | 0 | 1423.0364
2001-11-20 00:00:00 | 1.535 | 0.8443999999999999 | 38 | 1.8374 | 774 | 0.8694 | 0 | -108 | 920 | 32.0872 | 1422.1476 | 0 | 1454.2348
2001-11-21 00:00:00 | 2.205 | 1.5144 | 44 | 1.8374 | 774 | 1.5394 | 0 | -109 | 927 | 66.6336 | 1422.1476 | 0 | 1488.7812
2001-11-22 00:00:00 | 1.43 | 0.7394 | 40 | 1.8374 | 774 | 0.7644 | 0 | -109 | 923 | 29.576 | 1422.1476 | 0 | 1451.7236
2001-11-23 00:00:00 | 1.43 | 0.7394 | 0 | 1.8374 | 749 | 0.7644 | 0 | -103 | 852 | 0 | 1376.2126 | 0 | 1376.2126
2001-11-24 00:00:00 | 1.43 | 0.7394 | 0 | 1.8374 | 755 | 0.7644 | 0 | -106 | 861 | 0 | 1387.237 | 0 | 1387.237
2001-11-25 00:00:00 | 1.43 | 0.7394 | 0 | 1.8374 | 712 | 0.7644 | 0 | -102 | 814 | 0 | 1308.2288 | 0 | 1308.2288
2001-11-26 00:00:00 | 1.43 | 0.7394 | 0 | 1.8374 | 655 | 0.7644 | 0 | -93 | 748 | 0 | 1203.497 | 0 | 1203.497
2001-11-27 00:00:00 | 1.88 | 1.1894 | 0 | 1.8374 | 279 | 1.2144 | 0 | -75 | 354 | 0 | 512.6346000000001 | 0 | 512.6346000000001
2001-11-28 00:00:00 | 2.16 | 1.4694 | 0 | 1.8374 | 751 | 1.4944 | 0 | -102 | 853 | 0 | 1379.8874 | 0 | 1379.8874
2001-11-29 00:00:00 | 2.38 | 1.6894 | 0 | 1.8374 | 629 | 1.7144 | 0 | -88 | 717 | 0 | 1155.7246 | 0 | 1155.7246
2001-11-30 00:00:00 | 2.025 | 1.3344 | 0 | 1.8374 | 677 | 1.3594 | 0 | -93 | 770 | 0 | 1243.9198 | 0 | 1243.9198
total |  |  | 206 |  | 20627 |  | 0 | -2901 | 23734 | 247.3864 | 37900.04980000001 | 0 | 38147.43620000001
 |  |  |  |  |  |  |  |  | avg. $/MMBtu | 1.200904854368932 | 1.8374 | 1.831106235299765
*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.