Spreadsheet: theresa_staab__39593__Kennedy Nov Estimate email
Sheet: Box Draw 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]
[NAME]
Box Draw Net Backs: |  | Index Discount/Premium | Crestone 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
 |  | BOX DRAW
 |  | 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 Box Draw Allocated Fuel MMBtu | Box Draw Wellhead Production MMBtu | Total Purchased Production MMBtu | Total Box Draw 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
 |  |  |  |  |  |  |  |  |  |  |  | -1041.222783475376
 |  |  |  |  |  |  |  |  |  |  |  | -1091.361335911604
 |  |  |  |  |  |  |  |  |  |  |  | -1129.177593357166
 |  |  |  |  |  |  |  |  |  |  |  | -1109.612857669002
 |  |  |  |  |  |  |  |  |  |  |  | -1124.401580149517
 |  |  |  |  |  |  |  |  |  |  |  | -1107.314447175433
 |  |  |  |  |  |  |  |  |  |  |  | -1127.691645411555
 |  |  |  |  |  |  |  |  |  |  |  | -1125.737603182225
 |  |  |  |  |  |  |  |  |  |  |  | -1102.451896320908
 |  |  |  |  |  |  |  |  |  |  |  | -1003.238800220711
 |  |  |  |  |  |  |  |  |  |  |  | -984.4747653012421
 |  |  |  |  |  |  |  |  |  |  |  | -993.2202046676894
 |  |  |  |  |  |  |  |  |  |  |  | -839.3060108002871
 |  |  |  |  |  |  |  |  |  |  |  | -929.3602737002502
 |  |  |  |  |  |  |  |  |  |  |  | -982.4432325998368
 |  |  |  |  |  |  |  |  |  |  |  | -990.5372723737072
 |  |  |  |  |  |  |  |  |  |  |  | -964.4125524508083
 |  |  |  |  |  |  |  |  |  |  |  | -896.7443108659123
 |  |  |  |  |  |  |  |  |  |  |  | -977.8197748724017
 |  |  |  |  |  |  |  |  |  |  |  | -1050.240696920375
 |  |  |  |  |  |  |  |  |  |  |  | -1098.816908699749
 |  |  |  |  |  |  |  |  |  |  |  | -1121.406120538814
 |  |  |  |  |  |  |  |  |  |  |  | -1125.771558133707
 |  |  |  |  |  |  |  |  |  |  |  | -1074.316307233044
 |  |  |  |  |  |  |  |  |  |  |  | -858.400613997584
 |  |  |  |  |  |  |  |  |  |  |  | -1009.610960971116
 |  |  |  |  |  |  |  |  |  |  |  | -1009.610960971116
 |  |  |  |  |  |  |  |  |  |  |  | -1009.610960971116
 |  |  |  |  |  |  |  |  |  |  |  | -1009.610960971116
 |  |  |  |  |  |  |  |  |  |  |  | -1009.610960971116
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 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.