Spreadsheet: theresa_staab__39603__Wellstar email
Sheet: Detail

Wellstar | Contact: | [NAME] |  |  | Enron North America |  |  |  |  |  |  |  |  | 2001-12-17 09:40:21.720000
2001-11-01 00:00:00 | PH: | [PHONE]
 | FAX: | [PHONE] |  |  | [NAME] | [PHONE]
First of Month Nomination: | 1949
Additional Purchases: | 0
Btu factor | 0.928165156941226
Transportation | 0.39 | per Mcf
IF CIG Rockies | 2.54
IF NGPL Midcont. | 3.04
 |  | Index Discount/Premium | Transport/MMBtu | [NAME] | WIC Med.Bow Fuel (0.68%*CIGindex) | [NAME] | [NAME] (0%*NGPL index) | Total Receipts Fee Adjustment* | Total Net Back
Net Backs: | FOM CIG GD | -0.015 | -0.4201838402178847 |  |  |  |  | -0.03021575430821768 | -0.4654
 | FOM IF NGPL Midcont. | 0.01 | -0.4201838402178847 | -0.1347 | -0.017272 | -0.1226 | 0 | -0.03021575430821768 | -0.715
 | FOM IF CIG Rockies | 0.11 | -0.4201838402178847 | -0.1347 | -0.017272 |  |  | -0.03021575430821768 | -0.4924
 | Add'l CIG GD | -0.15 | -0.4201838402178847 |  |  |  |  | -0.03021575430821768 | -0.6004
 |  | Over 80% of FOM Nom. | CIG GD Volume MMBtu | 80% of FOM Nom. up to 2,000/Day | NGPL Volume MMBtu | 80% of FOM Nom. Less 2,000/Day | CIG Volume MMBtu | Additional Purchases | Add'l CIG Volume MMBtu |  | Allocated Fuel MMBtu ([NAME]. 8%) | Total Production MMBtu | $ FOM CIG GD | $ FOM NGPL | $ FOM CIG | $ Add'l CIG | Total Payment
 | CIG GD Rockies | CIG GD les Netback |  | NGPL less Netback |  | CIG less Netback |  | IF CIG less Netback
2001-11-01 00:00:00 | 2.67 | 2.2046 | 112 | 2.325 | 1559 | 2.0476 | 0 | 2.0696 | 0 |  | -133 | 1804 | 246.9152 | 3624.675 | 0 | 0 | 3871.5902
2001-11-02 00:00:00 | 2.36 | 1.8946 | 155 | 2.325 | 1559 | 2.0476 | 0 | 1.7596 | 0 |  | -140 | 1854 | 293.663 | 3624.675 | 0 | 0 | 3918.338
2001-11-03 00:00:00 | 2.015 | 1.5496 | 114 | 2.325 | 1559 | 2.0476 | 0 | 1.4146 | 0 |  | -121 | 1794 | 176.6544 | 3624.675 | 0 | 0 | 3801.3294
2001-11-04 00:00:00 | 2.015 | 1.5496 | 109 | 2.325 | 1559 | 2.0476 | 0 | 1.4146 | 0 |  | -129 | 1797 | 168.9064 | 3624.675 | 0 | 0 | 3793.5814
2001-11-05 00:00:00 | 2.015 | 1.5496 | 97 | 2.325 | 1559 | 2.0476 | 0 | 1.4146 | 0 |  | -132 | 1788 | 150.3112 | 3624.675 | 0 | 0 | 3774.9862
2001-11-06 00:00:00 | 2.16 | 1.6946 | 135 | 2.325 | 1559 | 2.0476 | 0 | 1.5596 | 0 |  | -128 | 1822 | 228.771 | 3624.675 | 0 | 0 | 3853.446
2001-11-07 00:00:00 | 2.135 | 1.6696 | 75 | 2.325 | 1559 | 2.0476 | 0 | 1.5346 | 0 |  | -128 | 1762 | 125.22 | 3624.675 | 0 | 0 | 3749.895
2001-11-08 00:00:00 | 2.13 | 1.6646 | 129 | 2.325 | 1559 | 2.0476 | 0 | 1.5296 | 0 |  | -119 | 1807 | 214.7334 | 3624.675 | 0 | 0 | 3839.4084
2001-11-09 00:00:00 | 1.935 | 1.4696 | 102 | 2.325 | 1559 | 2.0476 | 0 | 1.3346 | 0 |  | -117 | 1778 | 149.8992 | 3624.675 | 0 | 0 | 3774.5742
2001-11-10 00:00:00 | 1.7 | 1.2346 | 90 | 2.325 | 1559 | 2.0476 | 0 | 1.0996 | 0 |  | -123 | 1772 | 111.114 | 3624.675 | 0 | 0 | 3735.789
2001-11-11 00:00:00 | 1.7 | 1.2346 | 79 | 2.325 | 1559 | 2.0476 | 0 | 1.0996 | 0 |  | -122 | 1760 | 97.5334 | 3624.675 | 0 | 0 | 3722.2084
2001-11-12 00:00:00 | 1.7 | 1.2346 | 79 | 2.325 | 1559 | 2.0476 | 0 | 1.0996 | 0 |  | -120 | 1758 | 97.5334 | 3624.675 | 0 | 0 | 3722.2084
2001-11-13 00:00:00 | 1.52 | 1.0546 | 0 | 2.325 | 385 | 2.0476 | 0 | 0.9196 | 0 |  | -29 | 414 | 0 | 895.125 | 0 | 0 | 895.125
2001-11-14 00:00:00 | 1.595 | 1.1296 | 87 | 2.325 | 1559 | 2.0476 | 0 | 0.9945999999999999 | 0 |  | -113 | 1759 | 98.2752 | 3624.675 | 0 | 0 | 3722.9502
2001-11-15 00:00:00 | 1.84 | 1.3746 | 136 | 2.325 | 1559 | 2.0476 | 0 | 1.2396 | 0 |  | -132 | 1827 | 186.9456 | 3624.675 | 0 | 0 | 3811.6206
2001-11-16 00:00:00 | 1.435 | 0.9696 | 207 | 2.325 | 1559 | 2.0476 | 0 | 0.8346 | 0 |  | -110 | 1876 | 200.7072 | 3624.675 | 0 | 0 | 3825.3822
2001-11-17 00:00:00 | 1.135 | 0.6696 | 204 | 2.325 | 1559 | 2.0476 | 0 | 0.5346 | 0 |  | -117 | 1880 | 136.5984 | 3624.675 | 0 | 0 | 3761.2734
2001-11-18 00:00:00 | 1.135 | 0.6696 | 194 | 2.325 | 1559 | 2.0476 | 0 | 0.5346 | 0 |  | -104 | 1857 | 129.9024 | 3624.675 | 0 | 0 | 3754.5774
2001-11-19 00:00:00 | 1.135 | 0.6696 | 261 | 2.325 | 1559 | 2.0476 | 0 | 0.5346 | 0 |  | -125 | 1945 | 174.7656 | 3624.675 | 0 | 0 | 3799.4406
2001-11-20 00:00:00 | 1.535 | 1.0696 | 145 | 2.325 | 1559 | 2.0476 | 0 | 0.9345999999999999 | 0 |  | -128 | 1832 | 155.092 | 3624.675 | 0 | 0 | 3779.767
2001-11-21 00:00:00 | 2.205 | 1.7396 | 151 | 2.325 | 1559 | 2.0476 | 0 | 1.6046 | 0 |  | -131 | 1841 | 262.6796 | 3624.675 | 0 | 0 | 3887.3546
2001-11-22 00:00:00 | 1.43 | 0.9645999999999999 | 133 | 2.325 | 1559 | 2.0476 | 0 | 0.8295999999999999 | 0 |  | -123 | 1815 | 128.2918 | 3624.675 | 0 | 0 | 3752.9668
2001-11-23 00:00:00 | 1.43 | 0.9645999999999999 | 119 | 2.325 | 1559 | 2.0476 | 0 | 0.8295999999999999 | 0 |  | -121 | 1799 | 114.7874 | 3624.675 | 0 | 0 | 3739.4624
2001-11-24 00:00:00 | 1.43 | 0.9645999999999999 | 142 | 2.325 | 1559 | 2.0476 | 0 | 0.8295999999999999 | 0 |  | -93 | 1794 | 136.9732 | 3624.675 | 0 | 0 | 3761.6482
2001-11-25 00:00:00 | 1.43 | 0.9645999999999999 | 118 | 2.325 | 1559 | 2.0476 | 0 | 0.8295999999999999 | 0 |  | -133 | 1810 | 113.8228 | 3624.675 | 0 | 0 | 3738.4978
2001-11-26 00:00:00 | 1.43 | 0.9645999999999999 | 112 | 2.325 | 1559 | 2.0476 | 0 | 0.8295999999999999 | 0 |  | -114 | 1785 | 108.0352 | 3624.675 | 0 | 0 | 3732.7102
2001-11-27 00:00:00 | 1.88 | 1.4146 | 110 | 2.325 | 1559 | 2.0476 | 0 | 1.2796 | 0 |  | -116 | 1785 | 155.606 | 3624.675 | 0 | 0 | 3780.281
2001-11-28 00:00:00 | 2.16 | 1.6946 | 125 | 2.325 | 1559 | 2.0476 | 0 | 1.5596 | 0 |  | -93 | 1777 | 211.825 | 3624.675 | 0 | 0 | 3836.5
2001-11-29 00:00:00 | 2.38 | 1.9146 | 123 | 2.325 | 1559 | 2.0476 | 0 | 1.7796 | 0 |  | -130 | 1812 | 235.4958 | 3624.675 | 0 | 0 | 3860.1708
2001-11-30 00:00:00 | 2.025 | 1.5596 | 86 | 2.325 | 1559 | 2.0476 | 0 | 1.4246 | 0 |  | -123 | 1768 | 134.1256 | 3624.675 | 0 | 0 | 3758.8006
 |  |  | 3729 |  | 45596 |  | 0 |  | 0 |  | -3547 | 52872 | 4745.1834 | 106010.7 | 0 | 0 | 110755.8834
 |  |  |  |  |  |  |  |  |  |  | -0.06708654864578605
 |  |  |  |  |  |  |  |  |  |  |  | avg. $/MMBtu | 1.272508286403861 | 2.325 | #[NAME]! | #[NAME]! | 2.245430986315256
*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.