Spreadsheet: theresa_staab__39642__Wellstar email
Sheet: Detail

Wellstar | Contact: | [NAME] |  |  | Enron North America |  |  |  |  |  |  |  |  | 2001-12-06 14:49:59.530000
2001-11-01 00:00:00 | PH: | [PHONE]
 | FAX: | [PHONE] |  |  | [NAME] | [PHONE]
First of Month Nomination: | 1949
Additional Purchases: | 0
Btu factor | 0.9281813552476778
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 | -0.4201765073119053 |  |  |  |  | -0.03099173027645909 | -0.4662
 | FOM IF NGPL Midcont. | 0.01 | -0.4201765073119053 | -0.1347 | -0.017272 | -0.1226 | 0 | -0.03099173027645909 | -0.7157
 | FOM IF CIG Rockies | 0.11 | -0.4201765073119053 | -0.1347 | -0.017272 |  |  | -0.03099173027645909 | -0.4931
 | Add'l CIG GD | -0.15 | -0.4201765073119053 |  |  |  |  | -0.03099173027645909 | -0.6012
 |  | 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 | 2.2038 | 108 | 2.3243 | 1559 | 2.0469 | 0 | 2.0688 | 0 |  | -137 | 1804 | 238.0104 | 3623.5837 | 0 | 0 | 3861.5941
2001-11-02 00:00:00 | 2.36 | 1.8938 | 153 | 2.3243 | 1559 | 2.0469 | 0 | 1.7588 | 0 |  | -142 | 1854 | 289.7514 | 3623.5837 | 0 | 0 | 3913.3351
2001-11-03 00:00:00 | 2.015 | 1.5488 | 110 | 2.3243 | 1559 | 2.0469 | 0 | 1.4138 | 0 |  | -125 | 1794 | 170.368 | 3623.5837 | 0 | 0 | 3793.9517
2001-11-04 00:00:00 | 2.015 | 1.5488 | 105 | 2.3243 | 1559 | 2.0469 | 0 | 1.4138 | 0 |  | -133 | 1797 | 162.624 | 3623.5837 | 0 | 0 | 3786.2077
2001-11-05 00:00:00 | 2.015 | 1.5488 | 95 | 2.3243 | 1559 | 2.0469 | 0 | 1.4138 | 0 |  | -134 | 1788 | 147.136 | 3623.5837 | 0 | 0 | 3770.7197
2001-11-06 00:00:00 | 2.16 | 1.6938 | 132 | 2.3243 | 1559 | 2.0469 | 0 | 1.5588 | 0 |  | -131 | 1822 | 223.5816 | 3623.5837 | 0 | 0 | 3847.1653
2001-11-07 00:00:00 | 2.135 | 1.6688 | 73 | 2.3243 | 1559 | 2.0469 | 0 | 1.5338 | 0 |  | -130 | 1762 | 121.8224 | 3623.5837 | 0 | 0 | 3745.4061
2001-11-08 00:00:00 | 2.13 | 1.6638 | 126 | 2.3243 | 1559 | 2.0469 | 0 | 1.5288 | 0 |  | -122 | 1807 | 209.6388 | 3623.5837 | 0 | 0 | 3833.2225
2001-11-09 00:00:00 | 1.935 | 1.4688 | 100 | 2.3243 | 1559 | 2.0469 | 0 | 1.3338 | 0 |  | -119 | 1778 | 146.88 | 3623.5837 | 0 | 0 | 3770.4637
2001-11-10 00:00:00 | 1.7 | 1.2338 | 89 | 2.3243 | 1559 | 2.0469 | 0 | 1.0988 | 0 |  | -124 | 1772 | 109.8082 | 3623.5837 | 0 | 0 | 3733.3919
2001-11-11 00:00:00 | 1.7 | 1.2338 | 77 | 2.3243 | 1559 | 2.0469 | 0 | 1.0988 | 0 |  | -124 | 1760 | 95.0026 | 3623.5837 | 0 | 0 | 3718.5863
2001-11-12 00:00:00 | 1.7 | 1.2338 | 77 | 2.3243 | 1559 | 2.0469 | 0 | 1.0988 | 0 |  | -122 | 1758 | 95.0026 | 3623.5837 | 0 | 0 | 3718.5863
2001-11-13 00:00:00 | 1.52 | 1.0538 | 0 | 2.3243 | 384 | 2.0469 | 0 | 0.9188000000000001 | 0 |  | -30 | 414 | 0 | 892.5312 | 0 | 0 | 892.5312
2001-11-14 00:00:00 | 1.595 | 1.1288 | 85 | 2.3243 | 1559 | 2.0469 | 0 | 0.9938 | 0 |  | -115 | 1759 | 95.94800000000001 | 3623.5837 | 0 | 0 | 3719.5317
2001-11-15 00:00:00 | 1.84 | 1.3738 | 136 | 2.3243 | 1559 | 2.0469 | 0 | 1.2388 | 0 |  | -132 | 1827 | 186.8368 | 3623.5837 | 0 | 0 | 3810.4205
2001-11-16 00:00:00 | 1.435 | 0.9688000000000001 | 203 | 2.3243 | 1559 | 2.0469 | 0 | 0.8338000000000001 | 0 |  | -114 | 1876 | 196.6664 | 3623.5837 | 0 | 0 | 3820.2501
2001-11-17 00:00:00 | 1.135 | 0.6688000000000001 | 200 | 2.3243 | 1559 | 2.0469 | 0 | 0.5338 | 0 |  | -121 | 1880 | 133.76 | 3623.5837 | 0 | 0 | 3757.3437
2001-11-18 00:00:00 | 1.135 | 0.6688000000000001 | 190 | 2.3243 | 1559 | 2.0469 | 0 | 0.5338 | 0 |  | -108 | 1857 | 127.072 | 3623.5837 | 0 | 0 | 3750.6557
2001-11-19 00:00:00 | 1.135 | 0.6688000000000001 | 257 | 2.3243 | 1559 | 2.0469 | 0 | 0.5338 | 0 |  | -129 | 1945 | 171.8816 | 3623.5837 | 0 | 0 | 3795.4653
2001-11-20 00:00:00 | 1.535 | 1.0688 | 144 | 2.3243 | 1559 | 2.0469 | 0 | 0.9338 | 0 |  | -129 | 1832 | 153.9072 | 3623.5837 | 0 | 0 | 3777.4909
2001-11-21 00:00:00 | 2.205 | 1.7388 | 150 | 2.3243 | 1559 | 2.0469 | 0 | 1.6038 | 0 |  | -132 | 1841 | 260.82 | 3623.5837 | 0 | 0 | 3884.4037
2001-11-22 00:00:00 | 1.43 | 0.9638 | 131 | 2.3243 | 1559 | 2.0469 | 0 | 0.8288 | 0 |  | -125 | 1815 | 126.2578 | 3623.5837 | 0 | 0 | 3749.8415
2001-11-23 00:00:00 | 1.43 | 0.9638 | 118 | 2.3243 | 1559 | 2.0469 | 0 | 0.8288 | 0 |  | -122 | 1799 | 113.7284 | 3623.5837 | 0 | 0 | 3737.3121
2001-11-24 00:00:00 | 1.43 | 0.9638 | 138 | 2.3243 | 1559 | 2.0469 | 0 | 0.8288 | 0 |  | -97 | 1794 | 133.0044 | 3623.5837 | 0 | 0 | 3756.5881
2001-11-25 00:00:00 | 1.43 | 0.9638 | 118 | 2.3243 | 1559 | 2.0469 | 0 | 0.8288 | 0 |  | -133 | 1810 | 113.7284 | 3623.5837 | 0 | 0 | 3737.3121
2001-11-26 00:00:00 | 1.43 | 0.9638 | 110 | 2.3243 | 1559 | 2.0469 | 0 | 0.8288 | 0 |  | -116 | 1785 | 106.018 | 3623.5837 | 0 | 0 | 3729.6017
2001-11-27 00:00:00 | 1.88 | 1.4138 | 108 | 2.3243 | 1559 | 2.0469 | 0 | 1.2788 | 0 |  | -118 | 1785 | 152.6904 | 3623.5837 | 0 | 0 | 3776.2741
2001-11-28 00:00:00 | 2.16 | 1.6938 | 121 | 2.3243 | 1559 | 2.0469 | 0 | 1.5588 | 0 |  | -97 | 1777 | 204.9498 | 3623.5837 | 0 | 0 | 3828.5335
2001-11-29 00:00:00 | 2.38 | 1.9138 | 94 | 2.3243 | 1559 | 2.0469 | 0 | 1.7788 | 0 |  | -144 | 1797 | 179.8972 | 3623.5837 | 0 | 0 | 3803.4809
2001-11-30 00:00:00 | 2.025 | 1.5588 | 85 | 2.3243 | 1559 | 2.0469 | 0 | 1.4238 | 0 |  | -126 | 1770 | 132.498 | 3623.5837 | 0 | 0 | 3756.0817
 |  |  | 3633 |  | 45595 |  | 0 |  | 0 |  | -3631 | 52859 | 4599.290400000001 | 105976.4585000001 | 0 | 0 | 110575.7489
 |  |  |  |  |  |  |  |  |  |  | -0.06869218108552942
 |  |  |  |  |  |  |  |  |  |  |  | avg. $/MMBtu | 1.265975887696119 | 2.324300000000001 | #[NAME]! | #[NAME]! | 2.246196248070203
*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.