Spreadsheet: chris_germany__1785__Wacog1 -- october 2000
Sheet: Sheet1

Calculation of WACOG1 for VNG
Prices in dth/day at city gate gate stations ====>  Not adjusted for dth to mcf conversion and any use and unaccounted for.
Month of November 2000 |  |  |  |  | Path 1 ----------------------------------------------------------------> |  |  |  | Path 2 ----------------------------------------------------------------> |  |  |  | Path 3 ---------------------------------------------------------------->
Supplier | Path | Quantity at Receipt Point (dth/day) | Index | Receipt Price ($/dth) | Transport | Commodity Rate ($/dth) | Fuel (%) | Net Cost at Delivery Point of FT ($/dth) | Transport | Commodity Rate ($/dth) | Fuel (%) | Net Cost at Delivery Point of FT ($/dth) | Transport | Commodity Rate ($/dth) | Fuel (%) | Net Cost at City Gate ($/dth) | Delivered Quantity at City Gate (dth/day) | Total Projected Quantity (dth) 1/ | Weighting | Wtd Price ($/dth)
Supplier #1 | TCO / [NAME] |  | [NAME] |  | [NAME] to Emporia |  | 0.0435 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
 | TCO / Transco Z3 |  | [NAME] |  | [NAME] to Emporia |  | 0.0389 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
Supplier #2 | TCO / Transco Z1 |  | [NAME] |  | [NAME] to Emporia |  | 0.047 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
 | TCO / Transco Z3 |  | [NAME] |  | [NAME] to Emporia |  | 0.0389 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
 | CNG/Transco Z2 |  | [NAME] |  | [NAME] to [NAME] |  | 0.0519 |  | CNG to Quantico |  | 0.0228 |  | [NAME] | 0 | 0.0025
 | CNG/Transco Z3 |  | [NAME] |  | [NAME] to [NAME] |  | 0.0473 |  | CNG to Quantico |  | 0.0228 |  | [NAME] | 0 | 0.0025
Supplier #3 | TCO / Transco Z1 |  | [NAME] |  | [NAME] to Emporia |  | 0.047 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
 | TCO / [NAME] |  | [NAME] |  | [NAME] to Emporia |  | 0.0435 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
 | TCO / Transco Z3 |  | [NAME] |  | [NAME] to Emporia |  | 0.0389 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
Supplier #4 | TCO / Transco Z3 |  | [NAME] |  | [NAME] to Emporia |  | 0.0389 |  | TCO Shorthaul | 0 | 0.01 |  |  | 0 | 0
 | CNG / TGP Z0 |  | [NAME] |  | TGP Z0 to Z4 |  | 0.0504 |  | CNG to Quantico |  | 0.0228 |  | [NAME] | 0 | 0.0025
 | TCO / Col Gulf |  | Col Gulf LA - IF |  | Col Gulf IT-2 to Rayne |  | 0.00603 |  | Col Gulf Rayne to Leach |  | 0.0282 |  | TCO to city gate |  | 0.02184 |  | 17150
Spot Purchases During Month | TCO / Col Gulf |  | Col Gulf LA - IF |  | Col Gulf IT-2 to Rayne |  | 0.00603 |  | Col Gulf Rayne to Leach |  | 0.0282 |  | TCO to city gate |  | 0.02184
Notes:  1/  Covers projected quantity purchased for flowing supply and storage injections. |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Planned Injections
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CNG GSS |  | -514569
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Columbia FSS |  | -157358
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CHSPK-LNG |  | -188500
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Transco WSS |  | -102300
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Transco GSS |  | -8647
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Net System Supply
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Projected End User Transport Supply
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Transco |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Columbia
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CNG
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Net Projected Sendout
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | PROJECTED CITY GATE COST OF GAS