Spreadsheet: paul_lucci__28349__north central email
Sheet: Sheet1

North Central Oil | Contact: | [NAME] |  |  | Enron North America
 | PH: | (713) 268-4532
 | FAX: |  |  |  | [NAME] | PH:  [PHONE]
 | E-Mail: | [EMAIL] |  |  |  | FAX:  [PHONE] |  |  |  |  |  |  | 2001-12-19 10:39:40.280000
Nov, 2001
First of Month Nomination: | 22518
Btu factor
Transportation | 0.14 | per [NAME] (25,000/d)
IF CIG Index | 2.54
 |  | Index Discount/Premium | Lost Creek Transport/MMBtu | Total Net Back
Net Backs: | CIG GD | 0.03 | -0.15225599888 | -0.12225599888
 | Firm Quantity | 0 | -0.15225599888 | -0.15225599888
 | IF CIG (90%) | 0.04 | -0.15225599888 | -0.11225599888
 |  | 90% of FOM Nom. Less Firm Quantity | 90% of FOM less Firm Quantity | Firm Quantity | Firm Quantity Volume MMBtu | GD Volume | CIG GD Volume MMBtu |  | Total Net Receipts MMBtu | $ CIG +.04 | $ [NAME] | $ CIG GD | Total Payment
 | CIG GD Rockies | IF CIG less Netback |  | CIG less Netback | 15000 | [NAME] less Netback
2001-11-01 00:00:00 | 2.67 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.54774400112 | 2026.82 |  | 22292.82 | 12784.49990989792 | 35816.1600168 | 5163.818496350037 | 53764.47842304796 |  | 22293
2001-11-02 00:00:00 | 2.36 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.23774400112 | 2026.82 |  | 22292.82 | 12784.49990989792 | 35816.1600168 | 4535.504296350037 | 53136.16422304796 |  | 22293
2001-11-03 00:00:00 | 2.015 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.89274400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4299.08408694391 | 52899.74401364183 |  | 22537
2001-11-04 00:00:00 | 2.015 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.89274400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4299.08408694391 | 52899.74401364183 |  | 22537
2001-11-05 00:00:00 | 2.015 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.89274400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4299.08408694391 | 52899.74401364183 |  | 22537
2001-11-06 00:00:00 | 2.16 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.03774400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4628.429836943909 | 53229.08976364182 |  | 22537
2001-11-07 00:00:00 | 2.135 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.01274400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4571.646086943909 | 53172.30601364183 |  | 22537
2001-11-08 00:00:00 | 2.13 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.00774400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4560.289336943909 | 53160.94926364183 |  | 22537
2001-11-09 00:00:00 | 1.935 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.81274400112 | 2271.35 |  | 22537.35 | 12784.49990989792 | 35816.1600168 | 4117.376086943909 | 52718.03601364182 |  | 22537
2001-11-10 00:00:00 | 1.7 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.57774400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 3970.976544098893 | 52571.63647079681 |  | 22783
2001-11-11 00:00:00 | 1.7 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.57774400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 3970.976544098893 | 52571.63647079681 |  | 22783
2001-11-12 00:00:00 | 1.7 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.57774400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 3970.976544098893 | 52571.63647079681 |  | 22783
2001-11-13 00:00:00 | 1.52 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.39774400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 3517.939944098893 | 52118.59987079681 |  | 22783
2001-11-14 00:00:00 | 1.595 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.47274400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 3706.705194098893 | 52307.36512079681 |  | 22783
2001-11-15 00:00:00 | 1.84 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.71774400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 4323.338344098893 | 52923.99827079681 |  | 22783
2001-11-16 00:00:00 | 1.435 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.31274400112 | 2516.87 |  | 22782.87 | 12784.49990989792 | 35816.1600168 | 3304.005994098893 | 51904.66592079681 |  | 22783
2001-11-17 00:00:00 | 1.135 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.01274400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 3136.478298908649 | 51737.13822560657 |  | 23363
2001-11-18 00:00:00 | 1.135 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.01274400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 3136.478298908649 | 51737.13822560657 |  | 23363
2001-11-19 00:00:00 | 1.135 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.01274400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 3136.478298908649 | 51737.13822560657 |  | 23363
2001-11-20 00:00:00 | 1.535 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.41274400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 4375.282298908649 | 52975.94222560657 |  | 23363
2001-11-21 00:00:00 | 2.205 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.08274400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 6450.278998908648 | 55050.93892560656 |  | 23363
2001-11-22 00:00:00 | 1.43 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.30774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 4050.096248908649 | 52650.75617560657 |  | 23363
2001-11-23 00:00:00 | 1.43 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.30774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 4050.096248908649 | 52650.75617560657 |  | 23363
2001-11-24 00:00:00 | 1.43 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.30774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 4050.096248908649 | 52650.75617560657 |  | 23363
2001-11-25 00:00:00 | 1.43 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.30774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 4050.096248908649 | 52650.75617560657 |  | 23363
2001-11-26 00:00:00 | 1.43 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.30774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 4050.096248908649 | 52650.75617560657 |  | 23363
2001-11-27 00:00:00 | 1.88 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.75774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 5443.750748908648 | 54044.41067560657 |  | 23363
2001-11-28 00:00:00 | 2.16 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.03774400112 | 3097.01 |  | 23363.01 | 12784.49990989792 | 35816.1600168 | 6310.913548908648 | 54911.57347560656 |  | 23363
2001-11-29 00:00:00 | 2.38 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 2.25774400112 | 3456.38 |  | 23722.38 | 12784.49990989792 | 35816.1600168 | 7803.621210591147 | 56404.28113728906 |  | 23722
2001-11-30 00:00:00 | 2.025 | 2.42774400112 | 5266 | 2.38774400112 | 15000 | 1.90274400112 | 3456.38 |  | 23722.38 | 12784.49990989792 | 35816.1600168 | 6576.606310591147 | 55177.26623728906 |  | 23722
 | 1.788833333333333 |  | 157980 |  | 450000 |  | 81648.05999999992 |  | 689628.06 | 383534.9972969376 | 1074484.800504 | 133859.6047680858 | 1591879.402569023
 |  |  |  |  |  |  |  |  | avg. $/MMBtu | 2.42774400112 | 2.387744001120001 | 1.639470732900278 | 2.308315880547295