### With all data

**Series Island**  **Jan-06 Feb-06**  **Ma r-06**  **Ap r-06** 

Ave Cost/Bbl of Oil Consumed Oahu 59.231 58.489 60.615 62.555 Ave Cost/Bbl of Oil Consumed Maui 54.577 54.033 53.767 56.311 Ave Cost/Bbl of Oil Consumed Hawaii 57.44 53.44 57.10 57.94 shipping premium? 

### 2.861 -0.598 3.335 1.628

Difference Oahu-Maui 

### 0.111 0.106 0.163 0.149 Difference Oahu-Hawaii 

### 0.043 0.120 0.084 0.110

1 yr 2 yr 3 yr 4 yr avg difference Oahu-Maui 

### 0.388 0.265 0.188 0.226 Oahu-Hawaii 

### 0.336 0.205 0.132 0.162 shipping premium 

### 0.052 0.060 0.057 0.062

Hawaii estimate 

### 0.440 0.325 0.245 0.288**Ma y-06** **Jun-06 Jul-06**  **Au g-06** **Sep-06 Oct-06**  **Nov-06 Dec-06**  **Jan-07**

64.486 67.262 69.123 69.282 67.920 63.984 57.446 53.657 50.90 57.123 58.546 60.907 58.757 58.899 59.107 55.742 52.511 51.339 59.05 59.18 63.51 60.98 61.57 60.57 55.38 54.36 53.67 

### 1.923 0.636 2.602 2.220 2.671 1.462 -0.359 1.850 2.332

0.175 0.208 0.196 0.251 0.215 0.116 0.041 0.027 -0.010 0.130 0.192 0.134 0.198 0.151 0.081 0.049 -0.017 -0.066

5yr 6 yr 0.199 0.190 0.140 0.135 0.064 0.065

0.263 0.255**Feb-07 Ma** **r-07 Ap** **r-07 Ma** **y-07 Jun-07**  **Jul-07 Au** **g-07 Sep-07**  **Oct-07**

51.76 51.18 53.20 54.19 60.61 64.19 70.68 75.19 75.62 53.079 50.998 53.211 55.839 56.959 63.276 62.863 64.713 63.825 56.24 53.77 57.11 57.56 58.84 65.46 64.21 66.22 66.20 

### 3.165 2.772 3.902 1.716 1.885 2.186 1.350 1.502 2.376

-0.031 0.004 0.000 -0.039 0.087 0.022 0.186 0.249 0.281 -0.107 -0.062 -0.093 -0.080 0.042 -0.030 0.154 0.214 0.224**Nov-07 Dec-07**  **Jan-08 Feb-08**  **Ma r-08**  **Ap r-08**  **Ma y-08** **Jun-08 Jul-08** 

74.97 77.16 82.66 90.71 92.55 91.99 99.91 106.37 119.93 65.460 71.410 87.077 89.641 85.538 82.095 87.532 88.743 92.529 68.57 64.62 74.98 105.97 87.15 80.23 91.04 95.85 96.85 

### 3.112 -6.793-12.099 16.328 1.611 -1.864 3.504 7.111 4.322

0.226 0.137 -0.105 0.025 0.167 0.236 0.295 0.420 0.652 0.152 0.299 0.183 -0.363 0.129 0.280 0.211 0.250 0.549**Au g-08** **Sep-08 Oct-08**  **Nov-08 Dec-08**  **Jan-09 Feb-09**  **Ma r-09**  **Ap r-09** 

130.08 141.55 135.08 128.24 103.24 72.62 50.98 47.00 46.02 104.038116.802121.191106.700 89.289 63.430 44.260 47.400 44.990 115.74 123.21 123.10 109.82 92.15 62.85 39.54 52.16 48.54 

### 11.706 6.407 1.905 3.124 2.856 -0.580 -4.718 4.756 3.550

0.620 0.589 0.331 0.513 0.332 0.219 0.160 -0.010 0.025 0.341 0.437 0.285 0.438 0.264 0.233 0.272 -0.123 -0.060**Ma y-09** **Jun-09 Jul-09**  **Au g-09** **Sep-09 Oct-09**  **Nov-09 Dec-09**  **Jan-10**

45.31 47.93 52.74 65.15 72.05 76.19 73.73 73.59 74.79 44.460 45.640 59.570 64.930 68.050 74.010 73.650 75.680 80.043 48.20 50.81 58.36 68.80 71.43 74.82 75.65 78.11 85.76 

### 3.740 5.170 -1.210 3.870 3.380 0.810 2.000 2.430 5.716

0.020 0.055 -0.163 0.005 0.095 0.052 0.002 -0.050 -0.125 -0.069 -0.069 -0.134 -0.087 0.015 0.033 -0.046 -0.108 -0.261**Feb-10 Ma** **r-10 Ap** **r-10 Ma** **y-10 Jun-10**  **Jul-10 Au** **g-10 Sep-10**  **Oct-10**

74.99 84.68 81.72 83.71 87.96 90.18 87.65 87.89 87.81 84.340 82.201 78.441 78.741 80.755 80.928 79.920 69.841 78.930 82.46 82.80 80.23 79.75 84.35 87.98 83.36 72.13 85.18 

### -1.881 0.600 1.793 1.008 3.594 7.050 3.439 2.284 6.254

-0.223 0.059 0.078 0.118 0.172 0.220 0.184 0.430 0.211 -0.178 0.045 0.035 0.094 0.086 0.052 0.102 0.375 0.062**Nov-10 Dec-10**  **Jan-11 Feb-11**  **Ma r-11**  **Ap r-11**  **Ma y-11**  **Jun-11 Jul-11** 

89.74 91.25 96.69 103.34 94.32 115.73 122.31 128.51 135.18 77.587 79.114 84.765 89.669 92.723 96.969103.790112.824114.035 79.20 82.06 84.90 88.35 94.43 98.25 111.17 119.88 118.11 

### 1.613 2.943 0.136 -1.318 1.702 1.284 7.382 7.051 4.076

0.289 0.289 0.284 0.325 0.038 0.447 0.441 0.373 0.503 0.251 0.219 0.281 0.357 -0.002 0.416 0.265 0.206 0.406**Au g-11**  **Sep-11 Oct-11**  **Nov-11 Dec-11** 

131.48 135.17 134.06 135.06 132.24 113.480114.740117.955116.030111.492 115.99 117.71 119.02 117.46 109.63 

### 2.506 2.967 1.065 1.430 -1.860

0.428 0.486 0.383 0.453 0.494 0.369 0.416 0.358 0.419 0.538