Exhibit 10(2) |
Partial |
PARTIAL TERMINATION AGREEMENT | |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
|
| ||
|
| ||
|
| ||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
By: Northeast Energy, LP | |||
| |||
|
| ||
Name: Michael Leighton | |||
| |||
|
| ||
Lee Lunde | |||
|
| ||
Delwyn Robostan |
APPENDIX A to Partial Termination Agreement Dated July 11, 2003 |
NYMEX Reference Price (Actual) | NYMEX Final Price (Example) | ||||||||
421.096 | Divided By | 86.490 | Equals | $4.869 | 422.353 | Divided By | 86.490 | Equals | $4.88 |
NYMEX Price Differential (Example) | |||||||||
$4.883 | Minus | $4.869 | Equals | 0.0145 | |||||
Month | NYMEX | Discount Rate | PV of Price | Month | NYMEX | Discount Rate | PV of Price | |||||||||||
$/MMBtu | Broker Quotes | Broker Quotes Annual Prices | NYMEX Henry Hub Gas Prices | 6.9800% | (p.a.) | $/MMBtu | Broker Quotes | Broker Quotes Annual Prices | NYMEX Henry Hub Gas Prices | 6.9800% | (p.a.) | |||||||
01/01/04 | $6.385 | $6.385 | 1.0000 | $6.385 | Jan-04 | $5.924 | $5.924 | 1.0000 | $5.924 | |||||||||
02/01/04 | $6.240 | $6.240 | 0.9944 | $6.205 | Feb-04 | $5.849 | $5.849 | 0.9944 | $5.816 | |||||||||
03/01/04 | $5.970 | $5.970 | 0.9888 | $5.903 | Mar-04 | $5.664 | $5.664 | 0.9888 | $5.601 | |||||||||
04/01/04 | $5.115 | $5.115 | 0.9833 | $5.029 | Apr-04 | $5.034 | $5.034 | 0.9833 | $4.950 | |||||||||
05/01/04 | $4.940 | $4.940 | 0.9778 | $4.830 | May-04 | $4.888 | $4.888 | 0.9778 | $4.779 | |||||||||
06/01/04 | $4.890 | $4.890 | 0.9723 | $4.754 | Jun-04 | $4.873 | $4.873 | 0.9723 | $4.738 | |||||||||
07/01/04 | $4.880 | $4.880 | 0.9668 | $4.718 | Jul-04 | $4.868 | $4.868 | 0.9668 | $4.707 | |||||||||
08/01/04 | $4.875 | $4.875 | 0.9614 | $4.687 | Aug-04 | $4.888 | $4.888 | 0.9614 | $4.699 | |||||||||
09/01/04 | $4.865 | $4.865 | 0.9560 | $4.651 | Sep-04 | $4.888 | $4.888 | 0.9560 | $4.673 | |||||||||
10/01/04 | $4.880 | $4.880 | 0.9507 | $4.639 | Oct-04 | $4.918 | $4.918 | 0.9507 | $4.675 | |||||||||
11/01/04 | $5.060 | $5.060 | 0.9453 | $4.783 | Nov-04 | $5.123 | $5.123 | 0.9453 | $4.843 | |||||||||
12/01/04 | $5.240 | $5.240 | 0.9400 | $4.926 | Dec-04 | $5.303 | $5.303 | 0.9400 | $4.985 | |||||||||
01/01/05 | $5.320 | $5.320 | 0.9348 | $4.973 | Jan-05 | $5.398 | $5.398 | 0.9348 | $5.046 | |||||||||
02/01/05 | $5.250 | $5.250 | 0.9295 | $4.880 | Feb-05 | $5.343 | $5.343 | 0.9295 | $4.966 | |||||||||
03/01/05 | $5.070 | $5.070 | 0.9243 | $4.686 | Mar-05 | $5.143 | $5.143 | 0.9243 | $4.754 | |||||||||
04/01/05 | $4.690 | $4.690 | 0.9191 | $4.311 | Apr-05 | $4.748 | $4.748 | 0.9191 | $4.364 | |||||||||
05/01/05 | $4.608 | $4.608 | 0.9140 | $4.212 | May-05 | $4.663 | $4.663 | 0.9140 | $4.262 | |||||||||
06/01/05 | $4.595 | $4.595 | 0.9088 | $4.176 | Jun-05 | $4.648 | $4.648 | 0.9088 | $4.224 | |||||||||
07/01/05 | $4.600 | $4.600 | 0.9037 | $4.157 | Jul-05 | $4.633 | $4.633 | 0.9037 | $4.187 | |||||||||
08/01/05 | $4.590 | $4.590 | 0.8987 | $4.125 | Aug-05 | $4.633 | $4.633 | 0.8987 | $4.164 | |||||||||
09/01/05 | $4.539 | $4.539 | 0.8936 | $4.056 | Sep-05 | $4.623 | $4.623 | 0.8936 | $4.131 | |||||||||
10/01/05 | $4.567 | $4.567 | 0.8886 | $4.058 | Oct-05 | $4.633 | $4.633 | 0.8886 | $4.117 | |||||||||
11/01/05 | $4.727 | $4.727 | 0.8836 | $4.177 | Nov-05 | $4.801 | $4.801 | 0.8836 | $4.242 | |||||||||
12/01/05 | $4.912 | $4.912 | 0.8787 | $4.316 | Dec-05 | $4.991 | $4.991 | 0.8787 | $4.386 | |||||||||
01/01/06 | $5.015 | $5.015 | 0.8738 | $4.382 | Jan-06 | $5.113 | $5.113 | 0.8738 | $4.468 | |||||||||
02/01/06 | $4.949 | $4.949 | 0.8689 | $4.300 | Feb-06 | $5.058 | $5.058 | 0.8689 | $4.395 | |||||||||
03/01/06 | $4.825 | $4.825 | 0.8640 | $4.169 | Mar-06 | $4.958 | $4.958 | 0.8640 | $4.284 | |||||||||
04/01/06 | $4.565 | $4.565 | 0.8592 | $3.922 | Apr-06 | $4.658 | $4.658 | 0.8592 | $4.002 | |||||||||
05/01/06 | $4.495 | $4.495 | 0.8543 | $3.840 | May-06 | $4.583 | $4.583 | 0.8543 | $3.915 | |||||||||
06/01/06 | $4.495 | $4.495 | 0.8495 | $3.819 | Jun-06 | $4.561 | $4.561 | 0.8495 | $3.875 | |||||||||
07/01/06 | $4.500 | $4.500 | 0.8448 | $3.802 | Jul-06 | $4.545 | $4.545 | 0.8448 | $3.840 | |||||||||
08/01/06 | $4.555 | $4.555 | 0.8400 | $3.826 | Aug-06 | $4.585 | $4.585 | 0.8400 | $3.852 | |||||||||
09/01/06 | $4.605 | $4.605 | 0.8353 | $3.847 | Sep-06 | $4.615 | $4.615 | 0.8353 | $3.855 | |||||||||
10/01/06 | $4.630 | $4.630 | 0.8306 | $3.846 | Oct-06 | $4.640 | $4.640 | 0.8306 | $3.854 | |||||||||
11/01/06 | $4.790 | $4.790 | 0.8260 | $3.957 | Nov-06 | $4.800 | $4.800 | 0.8260 | $3.965 | |||||||||
12/01/06 | $4.930 | $4.930 | 0.8214 | $4.049 | Dec-06 | $4.965 | $4.965 | 0.8214 | $4.078 | |||||||||
01/01/07 | $5.045 | $5.045 | 0.8168 | $4.121 | Jan-07 | $5.072 | $5.072 | 0.8168 | $4.143 | |||||||||
02/01/07 | $4.945 | $4.945 | 0.8122 | $4.016 | Feb-07 | $4.982 | $4.982 | 0.8122 | $4.046 | |||||||||
03/01/07 | $4.845 | $4.845 | 0.8076 | $3.913 | Mar-07 | $4.882 | $4.882 | 0.8076 | $3.943 | |||||||||
04/01/07 | $4.675 | $4.675 | 0.8031 | $3.754 | Apr-07 | $4.672 | $4.672 | 0.8031 | $3.752 | |||||||||
05/01/07 | $4.685 | $4.685 | 0.7986 | $3.741 | May-07 | $4.682 | $4.682 | 0.7986 | $3.739 | |||||||||
06/01/07 | $4.720 | $4.720 | 0.7941 | $3.748 | Jun-07 | $4.717 | $4.717 | 0.7941 | $3.746 | |||||||||
07/01/07 | $4.755 | $4.755 | 0.7897 | $3.755 | Jul-07 | $4.752 | $4.752 | 0.7897 | $3.752 | |||||||||
08/01/07 | $4.755 | $4.755 | 0.7852 | $3.734 | Aug-07 | $4.767 | $4.767 | 0.7852 | $3.743 | |||||||||
09/01/07 | $4.715 | $4.715 | 0.7808 | $3.682 | Sep-07 | $4.742 | $4.742 | 0.7808 | $3.703 | |||||||||
10/01/07 | $4.690 | $4.690 | 0.7765 | $3.642 | Oct-07 | $4.717 | $4.717 | 0.7765 | $3.663 | |||||||||
11/01/07 | $4.790 | $4.790 | 0.7721 | $3.698 | Nov-07 | $4.817 | $4.817 | 0.7721 | $3.719 | |||||||||
12/01/07 | $4.865 | $4.865 | 0.7678 | $3.735 | Dec-07 | $4.912 | $4.912 | 0.7678 | $3.771 | |||||||||
01/01/08 | $4.955 | $4.955 | 0.7635 | $3.783 | Jan-08 | $5.007 | $5.007 | 0.7635 | $3.823 | |||||||||
02/01/08 | $4.895 | $4.895 | 0.7592 | $3.716 | Feb-08 | $4.947 | $4.947 | 0.7592 | $3.756 | |||||||||
03/01/08 | $4.815 | $4.815 | 0.7549 | $3.635 | Mar-08 | $4.867 | $4.867 | 0.7549 | $3.674 | |||||||||
04/01/08 | $4.685 | $4.685 | 0.7507 | $3.517 | Apr-08 | $4.737 | $4.737 | 0.7507 | $3.556 | |||||||||
05/01/08 | $4.705 | $4.705 | 0.7465 | $3.512 | May-08 | $4.757 | $4.757 | 0.7465 | $3.551 | |||||||||
06/01/08 | $4.705 | $4.705 | 0.7423 | $3.493 | Jun-08 | $4.757 | $4.757 | 0.7423 | $3.531 | |||||||||
07/01/08 | $4.735 | $4.735 | 0.7381 | $3.495 | Jul-08 | $4.787 | $4.787 | 0.7381 | $3.533 | |||||||||
08/01/08 | $4.765 | $4.765 | 0.7340 | $3.498 | Aug-08 | $4.817 | $4.817 | 0.7340 | $3.536 | |||||||||
09/01/08 | $4.775 | $4.775 | 0.7299 | $3.485 | Sep-08 | $4.827 | $4.827 | 0.7299 | $3.523 | |||||||||
10/01/08 | $4.755 | $4.755 | 0.7258 | $3.451 | Oct-08 | $4.807 | $4.807 | 0.7258 | $3.489 | |||||||||
11/01/08 | $4.830 | $4.830 | 0.7217 | $3.486 | Nov-08 | $4.882 | $4.882 | 0.7217 | $3.523 | |||||||||
12/01/08 | $4.905 | $4.905 | 0.7177 | $3.520 | Dec-08 | $4.957 | $4.957 | 0.7177 | $3.558 | |||||||||
01/01/09 | $4.955 | $4.955 | 0.7137 | $3.536 | Jan-09 | $5.007 | $5.007 | 0.7137 | $3.573 | |||||||||
02/01/09 | $4.869 | $4.869 | 0.7097 | $3.455 | Feb-09 | $4.921 | $4.921 | 0.7097 | $3.492 | |||||||||
03/01/09 | $4.743 | $4.743 | 0.7057 | $3.347 | Mar-09 | $4.795 | $4.795 | 0.7057 | $3.384 | |||||||||
04/01/09 | $4.617 | $4.617 | 0.7017 | $3.240 | Apr-09 | $4.669 | $4.669 | 0.7017 | $3.276 | |||||||||
05/01/09 | $4.517 | $4.517 | 0.6978 | $3.152 | May-09 | $4.569 | $4.569 | 0.6978 | $3.188 | |||||||||
06/01/09 | $0.035 | $4.740 | 0.6939 | $3.289 | Jun-09 | $4.569 | $4.569 | 0.6939 | $3.170 | |||||||||
07/01/09 | $0.035 | $4.770 | 0.6900 | $3.291 | Jul-09 | $4.569 | $4.569 | 0.6900 | $3.153 | |||||||||
08/01/09 | $0.035 | $4.800 | 0.6861 | $3.293 | Aug-09 | $0.035 | $4.852 | 0.6861 | $3.329 | |||||||||
09/01/09 | $0.035 | $4.810 | 0.6823 | $3.282 | Sep-09 | $0.035 | $4.862 | 0.6823 | $3.317 | |||||||||
10/01/09 | $0.035 | $4.790 | 0.6784 | $3.250 | Oct-09 | $0.035 | $4.842 | 0.6784 | $3.285 | |||||||||
11/01/09 | $0.035 | $4.865 | 0.6746 | $3.282 | Nov-09 | $0.035 | $4.917 | 0.6746 | $3.317 | |||||||||
12/01/09 | $0.035 | $4.940 | 0.6709 | $3.314 | Dec-09 | $0.035 | $4.992 | 0.6709 | $3.349 | |||||||||
01/01/10 | $0.035 | $4.990 | 0.6671 | $3.329 | Jan-10 | $0.035 | $5.042 | 0.6671 | $3.363 | |||||||||
02/01/10 | $0.035 | $4.904 | 0.6633 | $3.253 | Feb-10 | $0.035 | $4.956 | 0.6633 | $3.288 | |||||||||
03/01/10 | $0.035 | $4.778 | 0.6596 | $3.152 | Mar-10 | $0.035 | $4.830 | 0.6596 | $3.186 | |||||||||
04/01/10 | $0.035 | $4.652 | 0.6559 | $3.051 | Apr-10 | $0.035 | $4.704 | 0.6559 | $3.086 | |||||||||
05/01/10 | $0.035 | $4.552 | 0.6523 | $2.969 | May-10 | $0.035 | $4.604 | 0.6523 | $3.003 | |||||||||
06/01/10 | $0.035 | $4.775 | 0.6486 | $3.097 | Jun-10 | $0.035 | $4.604 | 0.6486 | $2.986 | |||||||||
07/01/10 | $0.035 | $4.805 | 0.6450 | $3.099 | Jul-10 | $0.035 | $4.604 | 0.6450 | $2.969 | |||||||||
08/01/10 | $0.035 | $4.835 | 0.6413 | $3.101 | Aug-10 | $0.035 | $4.887 | 0.6413 | $3.134 | |||||||||
09/01/10 | $0.035 | $4.845 | 0.6377 | $3.090 | Sep-10 | $0.035 | $4.897 | 0.6377 | $3.123 | |||||||||
10/01/10 | $0.035 | $4.825 | 0.6342 | $3.060 | Oct-10 | $0.035 | $4.877 | 0.6342 | $3.093 | |||||||||
11/01/10 | $0.035 | $4.900 | 0.6306 | $3.090 | Nov-10 | $0.035 | $4.952 | 0.6306 | $3.123 | |||||||||
12/01/10 | $0.035 | $4.975 | 0.6271 | $3.120 | Dec-10 | $0.035 | $5.027 | 0.6271 | $3.152 | |||||||||
01/01/11 | $0.035 | $5.025 | 0.6236 | $3.133 | Jan-11 | $0.035 | $5.077 | 0.6236 | $3.166 | |||||||||
02/01/11 | $0.035 | $4.939 | 0.6201 | $3.063 | Feb-11 | $0.035 | $4.991 | 0.6201 | $3.095 | |||||||||
03/01/11 | $0.035 | $4.813 | 0.6166 | $2.968 | Mar-11 | $0.035 | $4.865 | 0.6166 | $3.000 | |||||||||
04/01/11 | $0.035 | $4.687 | 0.6131 | $2.874 | Apr-11 | $0.035 | $4.739 | 0.6131 | $2.906 | |||||||||
05/01/11 | $0.035 | $4.587 | 0.6097 | $2.797 | May-11 | $0.035 | $4.639 | 0.6097 | $2.828 | |||||||||
06/01/11 | $0.035 | $4.810 | 0.6063 | $2.916 | Jun-11 | $0.035 | $4.639 | 0.6063 | $2.813 | |||||||||
07/01/11 | $0.035 | $4.840 | 0.6029 | $2.918 | Jul-11 | $0.035 | $4.639 | 0.6029 | $2.797 | |||||||||
08/01/11 | $0.035 | $4.870 | 0.5995 | $2.920 | Aug-11 | $0.035 | $4.922 | 0.5995 | $2.951 | |||||||||
09/01/11 | $0.035 | $4.880 | 0.5961 | $2.909 | Sep-11 | $0.035 | $4.932 | 0.5961 | $2.940 | |||||||||
10/01/11 | $0.035 | $4.860 | 0.5928 | $2.881 | Oct-11 | $0.035 | $4.912 | 0.5928 | $2.912 | |||||||||
11/01/11 | $0.035 | $4.935 | 0.5895 | $2.909 | Nov-11 | $0.035 | $4.987 | 0.5895 | $2.940 | |||||||||
12/01/11 | $0.035 | $5.010 | 0.5862 | $2.937 | Dec-11 | $0.035 | $5.062 | 0.5862 | $2.967 | |||||||||
01/01/12 | $0.035 | $5.060 | 0.5829 | $2.949 | Jan-12 | $0.035 | $5.112 | 0.5829 | $2.980 | |||||||||
02/01/12 | $0.035 | $4.974 | 0.5796 | $2.883 | Feb-12 | $0.035 | $5.026 | 0.5796 | $2.913 | |||||||||
03/01/12 | $0.035 | $4.848 | 0.5764 | $2.794 | Mar-12 | $0.035 | $4.900 | 0.5764 | $2.824 | |||||||||
04/01/12 | $0.035 | $4.722 | 0.5731 | $2.706 | Apr-12 | $0.035 | $4.774 | 0.5731 | $2.736 | |||||||||
05/01/12 | $0.035 | $4.622 | 0.5699 | $2.634 | May-12 | $0.035 | $4.674 | 0.5699 | $2.664 | |||||||||
06/01/12 | $0.035 | $4.845 | 0.5667 | $2.746 | Jun-12 | $0.035 | $4.674 | 0.5667 | $2.649 | |||||||||
07/01/12 | $0.035 | $4.875 | 0.5635 | $2.747 | Jul-12 | $0.035 | $4.674 | 0.5635 | $2.634 | |||||||||
08/01/12 | $0.035 | $4.905 | 0.5604 | $2.749 | Aug-12 | $0.035 | $4.957 | 0.5604 | $2.778 | |||||||||
09/01/12 | $0.035 | $4.915 | 0.5572 | $2.739 | Sep-12 | $0.035 | $4.967 | 0.5572 | $2.768 | |||||||||
10/01/12 | $0.035 | $4.895 | 0.5541 | $2.712 | Oct-12 | $0.035 | $4.947 | 0.5541 | $2.741 | |||||||||
11/01/12 | $0.035 | $4.970 | 0.5510 | $2.739 | Nov-12 | $0.035 | $5.022 | 0.5510 | $2.767 | |||||||||
12/01/12 | $0.035 | $5.045 | 0.5479 | $2.764 | Dec-12 | $0.035 | $5.097 | 0.5479 | $2.793 | |||||||||
01/01/13 | $0.035 | $5.095 | 0.5448 | $2.776 | Jan-13 | $0.035 | $5.147 | 0.5448 | $2.804 | |||||||||
02/01/13 | $0.035 | $5.009 | 0.5418 | $2.714 | Feb-13 | $0.035 | $5.061 | 0.5418 | $2.742 | |||||||||
03/01/13 | $0.035 | $4.883 | 0.5388 | $2.631 | Mar-13 | $0.035 | $4.935 | 0.5388 | $2.659 | |||||||||
04/01/13 | $0.035 | $4.757 | 0.5357 | $2.548 | Apr-13 | $0.035 | $4.809 | 0.5357 | $2.576 | |||||||||
05/01/13 | $0.035 | $4.657 | 0.5327 | $2.481 | May-13 | $0.035 | $4.709 | 0.5327 | $2.509 | |||||||||
06/01/13 | $0.035 | $4.880 | 0.5297 | $2.585 | Jun-13 | $0.035 | $4.709 | 0.5297 | $2.495 | |||||||||
07/01/13 | $0.035 | $4.910 | 0.5268 | $2.586 | Jul-13 | $0.035 | $4.709 | 0.5268 | $2.481 | |||||||||
08/01/13 | $0.035 | $4.940 | 0.5238 | $2.588 | Aug-13 | $0.035 | $4.992 | 0.5238 | $2.615 | |||||||||
09/01/13 | $0.035 | $4.950 | 0.5209 | $2.578 | Sep-13 | $0.035 | $5.002 | 0.5209 | $2.605 | |||||||||
10/01/13 | $0.035 | $4.930 | 0.5180 | $2.554 | Oct-13 | $0.035 | $4.982 | 0.5180 | $2.580 | |||||||||
$86.490 | $421.096 | $86.490 | $422.353 |
Initialed as to Correctness | ||
|
| |
|
| |
APPENDIX B to Partial Termination Agreement Dated July 11, 2003 | ||||||||||
| ||||||||||
$ | 4.869 | |||||||||
NYMEX Final Price (Example) | ||||||||||
$ | 4.883 | |||||||||
NYMEX Price Differential (Example) | ||||||||||
$ | 0.0145 | |||||||||
Base Partial Termination Payment (Example) | ||||||||||
$ | (18,250,000) | Plus the Product of | ||||||||
$ | (56,500,000) | Times | 0.0145 | |||||||
Equals | $ | (19,070,915) | ||||||||
Initialed as to Correctness | ||
|
| |
|
| |
APPENDIX C |
|
APPENDIX D | |
| |
|
|
2. | Spectron Energy Inc. |
3. | Edf Mann |
4. | APB Energy, Inc. |
5. | TFS |
6. | Amerex |
7. | Choice Energy |
8. | GFI Energy |