Spreadsheet: theresa_staab__39593__Kennedy Nov Estimate email
Sheet: S Kitty Detail

[NAME] | Contact: | [NAME] |  |  | Enron North America
 | PH: | [PHONE]
 | FAX: | [PHONE] |  |  | [NAME] | [PHONE]
Inside FERC NGPL Midcont.:
Inside FERC CIG:
First of Month Nomination: |  |  | MMBtu
Additional Purchases: |  |  | MMBtu
 | Wt. Avg. Btu: | Nom. | Pro rata Production | Transportation/MMBtu
[NAME] |  |  |  | 0
[NAME] |  |  |  | 0
S. Kitty Net Backs: |  | Index Discount/Premium | EMS Transport/MMBtu | [NAME] |  | [NAME] | [NAME] (0%*NGPLindex) | Total Receipts Fee Adjustment* |  | Total Net Back
[NAME]. | CIG GD | 0
[NAME]. | IF NGPL Midcont. | 0.01 |  |  |  | -0.1226 | 0
[NAME]. | IF CIG Rockies | 0
Add'l Purchases | CIG GD | See GD Pricing Sheet
Add'l Purchases | CIG GD | 0.1 |  | -0.25
 |  | SOUTH KITTY
 |  | Over 80% of FOM Nom. | FOM CIG GD Volume MMBtu | [NAME] (Less S. Kitty) 80% of FOM Nom. up to 12,000/Day | NGPL Volume MMBtu | 80% of FOM Nom. Less 12,000/Day | FOM CIG Volume MMBtu | Additional CIG GD +.10 Purchases | Add'l CIG GD + .10 Volume MMBtu | Additional CIG GD - Daily Discount | Add'l CIG GD - Daily Discount Volume MMBtu | Total South Kitty Allocated [NAME] | Total South Kitty Production MMBtu | Total Purchased Production MMBtu | Total South Kitty Payments by [NAME]
 |  |  |  |  |  |  |  |  |  |  |  | (7% [NAME] to Maverick)
 | CIG GD Rockies | CIG GD less Netback |  | NGPL less Netback |  | CIG less Netback |  | CIG GD less Netback |  | CIG GD less Netback |  |  |  |  | $ FOM CIG GD | $ NGPL | $ FOM CIG | $ Add'l CIG GD + .10 | $ Add'l CIG GD - Daily Discount | Total Payment
 |  |  |  |  |  |  |  |  |  |  |  | -2054.747371846639
 |  |  |  |  |  |  |  |  |  |  |  | -2153.690710852984
 |  |  |  |  |  |  |  |  |  |  |  | -2228.317252677192
 |  |  |  |  |  |  |  |  |  |  |  | -2189.708234632132
 |  |  |  |  |  |  |  |  |  |  |  | -2218.892275869093
 |  |  |  |  |  |  |  |  |  |  |  | -2185.17255504844
 |  |  |  |  |  |  |  |  |  |  |  | -2225.384885383275
 |  |  |  |  |  |  |  |  |  |  |  | -2221.528781580215
 |  |  |  |  |  |  |  |  |  |  |  | -2175.576804986713
 |  |  |  |  |  |  |  |  |  |  |  | -1979.789840179608
 |  |  |  |  |  |  |  |  |  |  |  | -1942.76092374798
 |  |  |  |  |  |  |  |  |  |  |  | -1960.019159774926
 |  |  |  |  |  |  |  |  |  |  |  | -1656.285136319015
 |  |  |  |  |  |  |  |  |  |  |  | -1833.998074370241
 |  |  |  |  |  |  |  |  |  |  |  | -1938.751900371542
 |  |  |  |  |  |  |  |  |  |  |  | -1954.72466548668
 |  |  |  |  |  |  |  |  |  |  |  | -1903.170185068344
 |  |  |  |  |  |  |  |  |  |  |  | -1769.633785595832
 |  |  |  |  |  |  |  |  |  |  |  | -1929.627976303551
 |  |  |  |  |  |  |  |  |  |  |  | -2072.543307783428
 |  |  |  |  |  |  |  |  |  |  |  | -2168.403526241945
 |  |  |  |  |  |  |  |  |  |  |  | -2212.981040675006
 |  |  |  |  |  |  |  |  |  |  |  | -2221.595788227041
 |  |  |  |  |  |  |  |  |  |  |  | -2120.054078581625
 |  |  |  |  |  |  |  |  |  |  |  | -1693.966395660213
 |  |  |  |  |  |  |  |  |  |  |  | -1992.364651989985
 |  |  |  |  |  |  |  |  |  |  |  | -1992.364651989985
 |  |  |  |  |  |  |  |  |  |  |  | -1992.364651989985
 |  |  |  |  |  |  |  |  |  |  |  | -1992.364651989985
 |  |  |  |  |  |  |  |  |  |  |  | -1992.364651989985
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Avg. $/Mmbtu:
*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.