Line

No.

COST COMPUTATIONS (SOURCE)

(REFER TO COLUMN (b) OF SHEET 1)

APPENDIX B
Schedule No. 1
Sheet 3 of 9

5.26 - $27.64/ft. (1971, JAS); 525 Mcf/ft. (Schedule No. 2) (Opinion No. 662)

.20

3.21 - 5.26 (Line 1) x .6112 (Schedule No. 3)

1.19 = 5.26 (Line 1) x .226 (Opinion No. 598)

5. 9.86 Sum of Lines 1-4

6.

3.26 $15.83/ft. (1971, JAS) x 1.0 x 1.08 525 Mcf/ft. (Schedule No. 2)

2.47 3.21 (Line 3) x .7686 (Schedule No. 3)

.73

[3.26 (Line 6) + 2.47 (Line 7) x .1266 (Schedule No. J 6.46 - Sum of Lines 6-8

7.

8.

9.

10.

11.

12.

13.18 - (9.86 (Line 5) - § x .20 (Line ?) x 9 x .15 (Opinion No. 598)

0.98 - [6.46 (Line 9) x 1/8 x 1.336 + 3.10 (Line 10) x 1.8 x 1.689 + 3.21 (Line 3) x 1.5 x .15 (Opinion No. 598)

Appendix B
Schedule No. 1
Sheet 4 of 9

COST COMPUTATIONS (SOURCE)
REFER TO COLUMN (c) OF SHEET 1)

Line

No.

1.

2.

3.

4.93 - 27.53 (1972 JAS) ÷ 559 Mcf/ft (Schedule No. 2)

4.93 (Line 1) x 0.6741 (Schedule 3)

4.

1.11 - 4.93 (Line 1) x 0.226

(Opinion 598)

5.

6.

7.

2.27

9.56 Sum of Line 1 - 4

3.27-16.94 (1972 JAS) x 1.08 559 (Schedule No. 2)

3.32 (Line 3) x 0.6844 (Schedule 3)

5.54 (Line 6 + 7) x 0.1281 (Schedule 3)

6.25 Sum of Lines 6

(Opinion 598)

COST COMPUTATIONS (SOURCE)
(REFER TO COLUMN (d) OF SHEET 2)

Appendix B
Schedule No. 1
Sheet 5 of 9

Line
No.

1.

5.68 27.53 (1972 JAS) • 485 Mcf/ft. (Schedule No. 2)

4.

1.28 5.68 (Line 1) x 0.226 (Opinion No. 598)

6.

7.

2.62

3.77 16.94 (1972 JAS) x 1.08 485 (Schedule No. 2)

3.83 (Line 3) x 0.6844 (Schedule 3)

(Opinion No. 598)

[10.99 (Line,5)
x 0.15 (Opinion No. 598)

7.21 (Line 9) x 1/8 x 1.336 + 3.10 (Line 10)
x 1/8 x 1.689 + 3.83 (Line 3) x 1.57 x 0.15
(Opinion No. 598)

x 0.20 (Line 2)] x 9

Line
No.

Appendix B
Schedule No. 1
Sheet 6 of 9

COST COMPUTATIONS (SOURCE)
(REFER TO COLUMN (e) OF SHEET 1)

1.

4.93 27.53 (1972 JAS) 559 Mcf/ft (Schedule No. 2)

2.27 - 3.32 (Line 3) x 0.6844 (Schedule 3)

5.54 (Line 6 + 7) x 0.1281 (Schedule 3)

6.25 Sum of Lines 6

7.

8.

9.

10.

11.

12.

3.10 (Opinion 598)

14.90

1.00

3.89

9.56 (Line 5) 1/2 x 0.20 (Line 2_7 x 10.5 x 0.15 (Opinion 598)

6.25 (Line 9) x 1/8 x 1/336 + 3.10 (Line 10)
x 1/8 x 1.689 + 3.32 (Line 3) x 1.5_7 x 0.15
(Opinion 598)

(Opinion 598)

13.

14.

Appendix B
Schedule No. 1
Sheet 7 of 9

COST COMPUTATIONS (SOURCE)
(REFER TO COLUMN (f) OF SHEET 1)

Line

No.

27.53 (1972 JAS): 485 Mcf/ft (Schedule No. 2) (Opinion 662)

5.68 (Line 1) x 0.6741 (Schedule 3)

6.

3.77 16.94 (1972 JAS) x 1.08

485 (Schedule No. 2) 3.83 (Line 3) x 0.6844 (Schedule 3)

6.39 (Line 6 = 7) 0.1281 (Schedule 3)

10.99 (Line 5)

17.21 (Line 9) x 1/8 x 1.336 + 3.10 (Line 10) x 1/8 x 1.689 +3.83 (Line 3) x 1.57 x 0.15 (Opinion 598)

1/2 x 0.20 (Line 227 x 10.5 x 0.15 (Opinion 598)