Spreadsheet: theresa_staab__39605__Phillips email
Sheet: Detail

 | Contact: | [NAME] |  |  |  |  | Enron North America |  |  |  |  |  |  |  | 2001-12-14 11:01:47.280000
2001-11-01 00:00:00 | Ph: | (713) 669-3493
 | fax: | (713) 669-7358 |  |  |  |  | [NAME] |  |  | [PHONE]
First of Month Nomination: | 11336 | -->Dedicated Only
Weighted Average BTU Factor: | 0.9437746985031344 |  |  |  |  | 2001-06-30 00:00:00
Gathering: | 0.45 | per Mcf | 0.4768087136831688 | per Mmbtu
IF CIG Rockies | 2.54
IF NGPL Midcont. | 3.04
 |  | Index (Discount)/Premium | Gathering/MMBtu | [NAME] | WIC Med.Bow Fuel (0.68%*CIGindex) | [NAME] | [NAME] (0%*NGPLindex) | Total Receipts Fee Adjustment* | Total Net Back
Net Backs: | CIG GD | -0.025 | -0.4768087136831688 | 0 | 0 | 0 | 0 | -0.03364159035086701 | -0.5355
 | IF NGPL Midcont. | 0.01 | -0.4768087136831688 | -0.1347 | -0.017272 | -0.1226 | 0 | -0.03364159035086701 | -0.775
 | IF CIG Rockies |  | -0.4768087136831688 | -0.1347 | -0.017272 |  |  | -0.03364159035086701 | -0.6624
 |  | Over 80% of FOM Nom. | CIG GD Volume MMBtu | 80% of FOM Nom. up to 10,000/Day | NGPL Volume MMBtu | 80% of FOM Nom. Less 10,000/Day | CIG Volume MMBtu |  | Allocated Fuel MMBtu | Total Production MMBtu | $ CIG GD | $ NGPL | $ [NAME] | Total Payment
 | CIG GD Rockies | CIG GD les Netback |  | NGPL less Netback |  | CIG less Netback
2001-11-01 00:00:00 | 2.67 | 2.1345 | 1516 | 2.265 | 9069 | 1.8776 | 0 |  | -751 | 11336 | 3235.902 | 20541.285 | 0 | 23777.187
2001-11-02 00:00:00 | 2.36 | 1.8245 | 1518 | 2.265 | 9069 | 1.8776 | 0 |  | -749 | 11336 | 2769.591 | 20541.285 | 0 | 23310.876
2001-11-03 00:00:00 | 2.015 | 1.4795 | 1511 | 2.265 | 9069 | 1.8776 | 0 |  | -756 | 11336 | 2235.5245 | 20541.285 | 0 | 22776.8095
2001-11-04 00:00:00 | 2.015 | 1.4795 | 1514 | 2.265 | 9069 | 1.8776 | 0 |  | -753 | 11336 | 2239.963 | 20541.285 | 0 | 22781.248
2001-11-05 00:00:00 | 2.015 | 1.4795 | 1515 | 2.265 | 9069 | 1.8776 | 0 |  | -752 | 11336 | 2241.442500000001 | 20541.285 | 0 | 22782.7275
2001-11-06 00:00:00 | 2.16 | 1.6245 | 1528 | 2.265 | 9069 | 1.8776 | 0 |  | -739 | 11336 | 2482.236 | 20541.285 | 0 | 23023.521
2001-11-07 00:00:00 | 2.135 | 1.5995 | 1530 | 2.265 | 9069 | 1.8776 | 0 |  | -737 | 11336 | 2447.235 | 20541.285 | 0 | 22988.52
2001-11-08 00:00:00 | 2.13 | 1.5945 | 1528 | 2.265 | 9069 | 1.8776 | 0 |  | -739 | 11336 | 2436.396 | 20541.285 | 0 | 22977.681
2001-11-09 00:00:00 | 1.935 | 1.3995 | 1528 | 2.265 | 9069 | 1.8776 | 0 |  | -739 | 11336 | 2138.436 | 20541.285 | 0 | 22679.721
2001-11-10 00:00:00 | 1.7 | 1.1645 | 1525 | 2.265 | 9069 | 1.8776 | 0 |  | -742 | 11336 | 1775.8625 | 20541.285 | 0 | 22317.1475
2001-11-11 00:00:00 | 1.7 | 1.1645 | 1525 | 2.265 | 9069 | 1.8776 | 0 |  | -742 | 11336 | 1775.8625 | 20541.285 | 0 | 22317.1475
2001-11-12 00:00:00 | 1.7 | 1.1645 | 1523 | 2.265 | 9069 | 1.8776 | 0 |  | -744 | 11336 | 1773.5335 | 20541.285 | 0 | 22314.8185
2001-11-13 00:00:00 | 1.52 | 0.9845 | 1525 | 2.265 | 9069 | 1.8776 | 0 |  | -742 | 11336 | 1501.3625 | 20541.285 | 0 | 22042.6475
2001-11-14 00:00:00 | 1.595 | 1.0595 | 1520 | 2.265 | 9069 | 1.8776 | 0 |  | -747 | 11336 | 1610.44 | 20541.285 | 0 | 22151.725
2001-11-15 00:00:00 | 1.84 | 1.3045 | 1516 | 2.265 | 9069 | 1.8776 | 0 |  | -751 | 11336 | 1977.622 | 20541.285 | 0 | 22518.907
2001-11-16 00:00:00 | 1.435 | 0.8995000000000001 | 1520 | 2.265 | 9069 | 1.8776 | 0 |  | -747 | 11336 | 1367.24 | 20541.285 | 0 | 21908.525
2001-11-17 00:00:00 | 1.135 | 0.5995 | 1527 | 2.265 | 9069 | 1.8776 | 0 |  | -740 | 11336 | 915.4365 | 20541.285 | 0 | 21456.7215
2001-11-18 00:00:00 | 1.135 | 0.5995 | 1521 | 2.265 | 9069 | 1.8776 | 0 |  | -746 | 11336 | 911.8395 | 20541.285 | 0 | 21453.1245
2001-11-19 00:00:00 | 1.135 | 0.5995 | 1526 | 2.265 | 9069 | 1.8776 | 0 |  | -741 | 11336 | 914.8370000000001 | 20541.285 | 0 | 21456.122
2001-11-20 00:00:00 | 1.535 | 0.9994999999999999 | 1528 | 2.265 | 9069 | 1.8776 | 0 |  | -739 | 11336 | 1527.236 | 20541.285 | 0 | 22068.521
2001-11-21 00:00:00 | 2.205 | 1.6695 | 1516 | 2.265 | 9069 | 1.8776 | 0 |  | -751 | 11336 | 2530.962 | 20541.285 | 0 | 23072.247
2001-11-22 00:00:00 | 1.43 | 0.8945 | 1514 | 2.265 | 9069 | 1.8776 | 0 |  | -753 | 11336 | 1354.273 | 20541.285 | 0 | 21895.558
2001-11-23 00:00:00 | 1.43 | 0.8945 | 1516 | 2.265 | 9069 | 1.8776 | 0 |  | -751 | 11336 | 1356.062 | 20541.285 | 0 | 21897.347
2001-11-24 00:00:00 | 1.43 | 0.8945 | 1516 | 2.265 | 9069 | 1.8776 | 0 |  | -751 | 11336 | 1356.062 | 20541.285 | 0 | 21897.347
2001-11-25 00:00:00 | 1.43 | 0.8945 | 1518 | 2.265 | 9069 | 1.8776 | 0 |  | -749 | 11336 | 1357.851 | 20541.285 | 0 | 21899.136
2001-11-26 00:00:00 | 1.43 | 0.8945 | 1521 | 2.265 | 9069 | 1.8776 | 0 |  | -746 | 11336 | 1360.5345 | 20541.285 | 0 | 21901.8195
2001-11-27 00:00:00 | 1.88 | 1.3445 | 1509 | 2.265 | 9069 | 1.8776 | 0 |  | -758 | 11336 | 2028.8505 | 20541.285 | 0 | 22570.1355
2001-11-28 00:00:00 | 2.16 | 1.6245 | 1503 | 2.265 | 9069 | 1.8776 | 0 |  | -764 | 11336 | 2441.623500000001 | 20541.285 | 0 | 22982.9085
2001-11-29 00:00:00 | 2.38 | 1.8445 | 0 | 2.265 | 0 | 1.8776 | 0 |  | 0 | 0 | 0 | 0 | 0 | 0
2001-11-30 00:00:00 | 2.025 | 1.4895 | 0 | 2.265 | 0 | 1.8776 | 0 |  | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  | 0 | 0 | 0 | 0
TOTAL |  |  | 42557 |  | 253932 |  | 0 |  | -20919 | 317408 | 52064.21650000001 | 575155.98 | 0 | 627220.1964999998
 |  |  |  |  |  |  |  | Actual Fuel | -0.06590571126121585
 |  |  |  |  |  |  |  |  |  |  | 1.223399593486383 | 2.265 | 0
*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.