NPV of Burlington Resources east transport agreement	 			
	
	DCF Rate	 2001	 2002	 2003	 2004	 2005	 2006	 Total	 
	
MMBtu/d	 	             80,000 	             80,000 	             80,000 	             80,000 	             80,000 	             80,000 		
Rate	 	0.145	 0.145	 0.15	 0.15	 0.15	 0.15	 	
	
Revenue	 	 $      4,234,000 	 $      4,234,000 	 $      4,380,000 	 $      4,380,000 	 $      4,380,000 	 $      4,380,000 	 $    25,988,000 	
Fuel 1.56%	 	
NPV	 15%	 $16,338,681 		
NPV	 18%	 $15,090,915 		
NPV	 20%	 $14,342,679 		
NPV	 22%	 $13,653,336 		
NPV	 25%	 $12,716,997 		
	
Note: contact is one part rate plus 1.56% fuel, no fuel benefit calculated here.