Spreadsheet: theresa_staab__39602__North Finn email
Sheet: Detail

[NAME] | Contact: | [NAME] |  |  | Enron North America |  |  |  |  |  |  | 2001-12-06 14:50:52.080000
2001-11-01 00:00:00 | PH: | (307) 237-7854
 | FAX: |  |  |  | [NAME] | [PHONE]
First of Month Nomination: | 0
Additional Purchases: | 704 | MMBtu
Btu factor | 0.9380456682337139
Transportation | 0.485 | per Mcf
IF CIG Rockies | 2.54
 |  | Index Discount/Premium | Crestone Transport/MMBtu | Total Receipts Fee Adjustment* | Total Net Back
Net Backs: | CIG GD Rockies | -0.08 | -0.5170323966350456 | -0.04892763471291674 | -0.646
 |  |  | CIG GD Rockies Volume MMBtu |  | Allocated Fuel MMBtu | Total Production MMBtu | $ CIG GD Rockies | Total Payment
 | CIG GD Rockies | CIG GD Rockies less Netback
2001-11-01 00:00:00 | 2.67 | 2.024 | 791 |  | -73 | 864 | 1600.984 | 1600.984
2001-11-02 00:00:00 | 2.36 | 1.714 | 565 |  | -59 | 624 | 968.41 | 968.41
2001-11-03 00:00:00 | 2.015 | 1.369 | 776 |  | -72 | 848 | 1062.344 | 1062.344
2001-11-04 00:00:00 | 2.015 | 1.369 | 138 |  | -13 | 151 | 188.922 | 188.922
2001-11-05 00:00:00 | 2.015 | 1.369 | 712 |  | -64 | 776 | 974.7280000000002 | 974.7280000000002
2001-11-06 00:00:00 | 2.16 | 1.514 | 775 |  | -72 | 847 | 1173.35 | 1173.35
2001-11-07 00:00:00 | 2.135 | 1.489 | 809 |  | -75 | 884 | 1204.601 | 1204.601
2001-11-08 00:00:00 | 2.13 | 1.484 | 825 |  | -73 | 898 | 1224.3 | 1224.3
2001-11-09 00:00:00 | 1.935 | 1.289 | 228 |  | -22 | 250 | 293.8920000000001 | 293.8920000000001
2001-11-10 00:00:00 | 1.7 | 1.054 | 771 |  | -69 | 840 | 812.6339999999999 | 812.6339999999999
2001-11-11 00:00:00 | 1.7 | 1.054 | 822 |  | -74 | 896 | 866.3879999999998 | 866.3879999999998
2001-11-12 00:00:00 | 1.7 | 1.054 | 725 |  | -69 | 794 | 764.15 | 764.15
2001-11-13 00:00:00 | 1.52 | 0.874 | 802 |  | -74 | 876 | 700.948 | 700.948
2001-11-14 00:00:00 | 1.595 | 0.949 | 847 |  | -76 | 923 | 803.803 | 803.803
2001-11-15 00:00:00 | 1.84 | 1.194 | 850 |  | -75 | 925 | 1014.9 | 1014.9
2001-11-16 00:00:00 | 1.435 | 0.789 | 835 |  | -77 | 912 | 658.815 | 658.815
2001-11-17 00:00:00 | 1.135 | 0.489 | 845 |  | -76 | 921 | 413.205 | 413.205
2001-11-18 00:00:00 | 1.135 | 0.489 | 681 |  | -68 | 749 | 333.009 | 333.009
2001-11-19 00:00:00 | 1.135 | 0.489 | 782 |  | -70 | 852 | 382.398 | 382.398
2001-11-20 00:00:00 | 1.535 | 0.8889999999999999 | 740 |  | -70 | 810 | 657.86 | 657.86
2001-11-21 00:00:00 | 2.205 | 1.559 | 770 |  | -69 | 839 | 1200.43 | 1200.43
2001-11-22 00:00:00 | 1.43 | 0.7839999999999999 | 779 |  | -71 | 850 | 610.736 | 610.736
2001-11-23 00:00:00 | 1.43 | 0.7839999999999999 | 321 |  | -29 | 350 | 251.664 | 251.664
2001-11-24 00:00:00 | 1.43 | 0.7839999999999999 | 623 |  | -61 | 684 | 488.432 | 488.432
2001-11-25 00:00:00 | 1.43 | 0.7839999999999999 | 669 |  | -65 | 734 | 524.496 | 524.496
2001-11-26 00:00:00 | 1.43 | 0.7839999999999999 | 273 |  | -33 | 306 | 214.032 | 214.032
2001-11-27 00:00:00 | 1.88 | 1.234 | 531 |  | -67 | 598 | 655.254 | 655.254
2001-11-28 00:00:00 | 2.16 | 1.514 | 711 |  | -73 | 784 | 1076.454 | 1076.454
2001-11-29 00:00:00 | 2.38 | 1.734 | 710 |  | -74 | 784 | 1231.14 | 1231.14
2001-11-30 00:00:00 | 2.025 | 1.379 | 710 |  | -69 | 779 | 979.09 | 979.09
 |  |  | 20416 |  | -1932 | 22348 | 23331.369 | 23331.369
 |  |  |  |  | -0.08645068909969572 | avg. $/MMBtu | 1.142798246473354 | 1.142798246473354
*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.