Spreadsheet: lindy_donoho__22202__Exisiting capacity projections Revised
Sheet: IG-BL revenue

Updated 9/17/01
[NAME]
IGNACIO TO BLANCO SUBSCRIPTION
BASED ON CAPACITY OF 476,000/d.
SOUTH IGNACIO TO BLANCO SUBSCRIPTION
BASED ON CAPACITY OF 205,000/d.
[NAME] to Blanco:
 |  |  |  |  |  |  |  |  | Total | 2002 | 31 | 30 | 31 | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 31 | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 31 | 31 | 29 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 31 | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 31 | 31 | 28 | 31 | 30 | 31 | 30 | 31 | 31 | 30 | 31 | 30 | 31
Ctrc # | Shipper | MDQ | Start Date | Term Date | ROFR | [NAME] | 2001-08-01 00:00:00 | 2001-09-01 00:00:00 | Rate | Revenue | 2001-10-01 00:00:00 | 2001-11-01 00:00:00 | 2001-12-01 00:00:00 | 2002-01-01 00:00:00 | 2002-02-01 00:00:00 | 2002-03-01 00:00:00 | 2002-04-01 00:00:00 | 2002-05-01 00:00:00 | 2002-06-01 00:00:00 | 2002-07-01 00:00:00 | 2002-08-01 00:00:00 | 2002-09-01 00:00:00 | 2002-10-01 00:00:00 | 2002-11-01 00:00:00 | 2002-12-01 00:00:00 | 2003-01-01 00:00:00 | 2003-02-01 00:00:00 | 2003-03-01 00:00:00 | 2003-04-01 00:00:00 | 2003-05-01 00:00:00 | 2003-06-01 00:00:00 | 2003-07-01 00:00:00 | 2003-08-01 00:00:00 | 2003-09-01 00:00:00 | 2003-10-01 00:00:00 | 2003-11-01 00:00:00 | 2003-12-01 00:00:00 | 2004-01-01 00:00:00 | 2004-02-01 00:00:00 | 2004-03-01 00:00:00 | 2004-04-01 00:00:00 | 2004-05-01 00:00:00 | 2004-06-01 00:00:00 | 2004-07-01 00:00:00 | 2004-08-01 00:00:00 | 2004-09-01 00:00:00 | 2004-10-01 00:00:00 | 2004-11-01 00:00:00 | 2004-12-01 00:00:00 | 2005-01-01 00:00:00 | 2005-02-01 00:00:00 | 2005-03-01 00:00:00 | 2005-04-01 00:00:00 | 2005-05-01 00:00:00 | 2005-06-01 00:00:00 | 2005-07-01 00:00:00 | 2005-08-01 00:00:00 | 2005-09-01 00:00:00 | 2005-10-01 00:00:00 | 2005-11-01 00:00:00 | 2005-12-01 00:00:00 | 2006-01-01 00:00:00 | 2006-02-01 00:00:00 | 2006-03-01 00:00:00 | 2006-04-01 00:00:00 | 2006-05-01 00:00:00 | 2006-06-01 00:00:00 | 2006-07-01 00:00:00 | 2006-08-01 00:00:00 | 2006-09-01 00:00:00 | 2006-10-01 00:00:00 | 2006-11-01 00:00:00 | 2006-12-01 00:00:00
24924 | Enron North America | 25000 | 1996-09-01 00:00:00 | 2004-01-31 00:00:00 | yes | 2003-01-31 00:00:00 | 25000 | 25000 | 0.06 | 547500
24925 | [NAME] | 100000 | 1996-09-01 00:00:00 | 2004-01-31 00:00:00 | yes | 2003-01-31 00:00:00 | 100000 | 100000 | 0.06 | 2190000
24927 | Phillips Petroleum | 30000 | 1996-09-01 00:00:00 | 2006-01-31 00:00:00 | yes | 2005-01-31 00:00:00 | 30000 | 30000 | 0.04 | 438000
25067 | Burlington Resource Trading | 15000 | 1996-09-01 00:00:00 | 2001-11-30 00:00:00 | yes | Expired | 15000 | 15000 | 0.045 | 0
25397 | PNM Gas Services | 10000 | 1998-04-01 00:00:00 | 2003-03-31 00:00:00 | yes | 2002-03-31 00:00:00 | 10000 | 10000 | 0.03 | 109500
26044 | [NAME] | 85000 | 1998-04-01 00:00:00 | 2003-10-31 00:00:00 | yes | 2002-10-31 00:00:00 | 85000 | 85000 | 0.03 | 930750
26436 | [NAME] | 59000 | 1998-11-01 00:00:00 | 2003-10-31 00:00:00 | yes | 2002-10-31 00:00:00 | 59000 | 59000 | 0.05 | 1076750
27342 | Sempra Energy Trading | 30000 | 2001-01-01 00:00:00 | 2002-12-31 00:00:00 | yes | 2002-06-30 00:00:00 | 30000 | 30000 | 0.06 | 657000
27370 | BP Energy | 22000 | 2001-01-01 00:00:00 | 2002-12-31 00:00:00 | yes | 2002-06-30 00:00:00 | 22000 | 22000 | 0.07 | 562100
24568 | Enervest | 32000 | 1996-12-01 00:00:00 | 2001-12-31 00:00:00 | yes | Expired | 32000 | 32000 | 0 | 0
24654 | Enron North America | 8000 | 1996-12-01 00:00:00 | 2001-12-31 00:00:00 | yes | Expired | 8000 | 8000 | 0 | 0
27460 | BP Energy | 55000 | 2002-01-01 00:00:00 | 2003-12-31 00:00:00 | yes | 2003-06-30 00:00:00 |  |  | 0.1063 | 2133973
27453 | Dynegy | 35000 | 2003-01-01 00:00:00 | 2003-12-31 00:00:00 | no |  |  |  | 0 | 0
25071 | BP Energy | 60000 | 1996-12-01 00:00:00 | 2008-11-30 00:00:00 | yes | 2007-11-30 00:00:00 | 60000 | 60000 | 0 | 0
Total annual revenues
South Ignacio to Blanco: |  |  |  |  |  |  |  |  |  | 2002
 |  |  |  |  |  |  |  |  | Total | Est.
Ctrc # | Shipper | MDQ | Start Date | Term Date | ROFR | [NAME] | 2001-08-01 00:00:00 | 2001-09-01 00:00:00 | Rate | Revenue | 2001-10-01 00:00:00 | 2001-11-01 00:00:00 | 2001-12-01 00:00:00 | 2002-01-01 00:00:00 | 2002-02-01 00:00:00 | 2002-03-01 00:00:00 | 2002-04-01 00:00:00 | 2002-05-01 00:00:00 | 2002-06-01 00:00:00 | 2002-07-01 00:00:00 | 2002-08-01 00:00:00 | 2002-09-01 00:00:00 | 2002-10-01 00:00:00 | 2002-11-01 00:00:00 | 2002-12-01 00:00:00 | 2003-01-01 00:00:00 | 2003-02-01 00:00:00 | 2003-03-01 00:00:00 | 2003-04-01 00:00:00 | 2003-05-01 00:00:00 | 2003-06-01 00:00:00 | 2003-07-01 00:00:00 | 2003-08-01 00:00:00 | 2003-09-01 00:00:00 | 2003-10-01 00:00:00 | 2003-11-01 00:00:00 | 2003-12-01 00:00:00 | 2004-01-01 00:00:00 | 2004-02-01 00:00:00 | 2004-03-01 00:00:00 | 2004-04-01 00:00:00 | 2004-05-01 00:00:00 | 2004-06-01 00:00:00 | 2004-07-01 00:00:00 | 2004-08-01 00:00:00 | 2004-09-01 00:00:00 | 2004-10-01 00:00:00 | 2004-11-01 00:00:00 | 2004-12-01 00:00:00 | 2005-01-01 00:00:00 | 2005-02-01 00:00:00 | 2005-03-01 00:00:00 | 2005-04-01 00:00:00 | 2005-05-01 00:00:00 | 2005-06-01 00:00:00 | 2005-07-01 00:00:00 | 2005-08-01 00:00:00 | 2005-09-01 00:00:00 | 2005-10-01 00:00:00 | 2005-11-01 00:00:00 | 2005-12-01 00:00:00 | 2006-01-01 00:00:00 | 2006-02-01 00:00:00 | 2006-03-01 00:00:00 | 2006-04-01 00:00:00 | 2006-05-01 00:00:00 | 2006-06-01 00:00:00 | 2006-07-01 00:00:00 | 2006-08-01 00:00:00 | 2006-09-01 00:00:00 | 2006-10-01 00:00:00 | 2006-11-01 00:00:00 | 2006-12-01 00:00:00
24669 | Southern Ute Indian Tribe | 12500 | 1996-09-01 00:00:00 | 2006-01-31 00:00:00 | yes | 2005-01-31 00:00:00 | 12500 | 12500 | 0.06
27047 | Red Cedar Gathering | 125000 | 2000-02-01 00:00:00 | 2005-12-31 00:00:00 | no |  | 125000 | 125000 | 0.03
27344 | Texaco | 13500 | 2001-01-01 00:00:00 | 2002-12-31 00:00:00 | no |  | 13500 | 13500 | 0.045
27371 | BP Energy | 21200 | 2001-02-01 00:00:00 | 2001-12-31 00:00:00 | no |  | 21200 | 21200 | 0.045
Total annual revenues