Spreadsheet: richard_sanders__31860__Curves for Duke - Price Reopner
Sheet: Sheet1

Request #10 on Letter dated October 13, 2000 |  |  |  |  | Curves As of: | 2000-10-26 00:00:00
 | Price per MMBtu |  |  |  |  | Price per BBl
 | (a) | (b) | (c) | (d) | (e) | (f)
Month | Nymex | FGT Z1 | [NAME] | FPL Price | Florida City Gate | #6 1% GC
2000-12-01 00:00:00 | 4.753 | 4.713 | 4.748 | See Contract | 5.646362210796915 | 27.7
 | 4.777 | 4.737 | 4.772 |  | 5.67104087403599 | 26.707
 | 4.597 | 4.557 | 4.592000000000001 |  | 5.485950899742931 | 26.188
 | 4.382 | 4.342 | 4.377 |  | 5.264871208226221 | 25.693
 | 4.16 | 4.13 | 4.1775 |  | 5.047229820051414 | 25.262
 | 4.08 | 4.04975 | 4.09725 |  | 4.964710539845758 | 24.815
 | 4.072 | 4.04175 | 4.08925 |  | 4.956484318766067 | 24.33
 | 4.07 | 4.039750000000001 | 4.08725 |  | 4.954427763496144 | 23.883
 | 4.065 | 4.034750000000001 | 4.08225 |  | 4.949286375321337 | 23.44
 | 4.065 | 4.034750000000001 | 4.08225 |  | 4.949286375321337 | 23.037
 | 4.075 | 4.044750000000001 | 4.09225 |  | 4.959569151670951 | 22.631
 | 4.195 | 4.1475 | 4.1925 |  | 5.065153984575836 | 22.213
 | 4.31 | 4.26 | 4.3075 |  | 5.180905912596401 | 21.881
 | 4.322 | 4.287 | 4.319500000000001 |  | 5.208245244215938 | 21.552
 | 4.122 | 4.087 | 4.1195 |  | 5.00258971722365 | 21.224
 | 3.942 | 3.907 | 3.9395 |  | 4.817499742930591 | 20.9
 | 3.759 | 3.7315 | 3.7765 |  | 4.637390488431877 | 20.629
 | 3.714 | 3.68625 | 3.73125 |  | 4.590860925449872 | 20.36
 | 3.709000000000001 | 3.68125 | 3.72625 |  | 4.585719537275065 | 20.147
 | 3.734 | 3.70625 | 3.75125 |  | 4.611426478149101 | 19.936
 | 3.744 | 3.71625 | 3.76125 |  | 4.621709254498715 | 19.727
 | 3.756 | 3.72825 | 3.77325 |  | 4.634048586118253 | 19.546
 | 3.764 | 3.73625 | 3.78125 |  | 4.642274807197944 | 19.352
 | 3.889 | 3.8515 | 3.884 |  | 4.760430334190232 | 19.16
 | 4.004 | 3.956500000000001 | 3.999 |  | 4.868682262210797 | 18.989
 | 4.022 | 3.9895 | 4.017 |  | 4.902191259640103 | 18.786
 | 3.88 | 3.8475 | 3.875 |  | 4.756175835475579 | 18.63
 | 3.71 | 3.6775 | 3.705 |  | 4.581368637532134 | 18.458
 | 3.555 | 3.53 | 3.5725 |  | 4.430121850899743 | 18.286
 | 3.509 | 3.48375 | 3.52625 |  | 4.382564010282777 | 18.126
 | 3.522 | 3.49675 | 3.53925 |  | 4.395931619537276 | 17.989
 | 3.53 | 3.50475 | 3.54725 |  | 4.404157840616968 | 17.823
 | 3.532 | 3.50675 | 3.54925 |  | 4.40621439588689 | 17.686
 | 3.534 | 3.50875 | 3.55125 |  | 4.408270951156814 | 17.539
 | 3.544 | 3.51875 | 3.56125 |  | 4.418553727506428 | 17.38
 | 3.679 | 3.6465 | 3.672 |  | 4.549435475578407 | 17.267
 | 3.814000000000001 | 3.771500000000001 | 3.807 |  | 4.678252956298201 | 17.19
 | 3.849000000000001 | 3.821500000000001 | 3.842000000000001 |  | 4.729242673521851 | 17.109
 | 3.724 | 3.6965 | 3.717 |  | 4.600707969151671 | 17.044
 | 3.6 | 3.5725 | 3.593 |  | 4.473201542416453 | 16.96
 | 3.475 | 3.4525 | 3.4915 |  | 4.350331362467867 | 16.883
 | 3.429 | 3.40625 | 3.445250000000001 |  | 4.3027735218509 | 16.81
 | 3.442 | 3.41925 | 3.45825 |  | 4.316141131105399 | 16.732
 | 3.46 | 3.43725 | 3.47625 |  | 4.334650128534705 | 16.656
 | 3.477 | 3.45425 | 3.49325 |  | 4.352130848329049 | 16.583
 | 3.494 | 3.47125 | 3.510250000000001 |  | 4.369611568123394 | 16.504
 | 3.524 | 3.50125 | 3.540250000000001 |  | 4.400459897172237 | 16.431
 | 3.659 | 3.629 | 3.653 |  | 4.53139820051414 | 16.36
 | 3.794 | 3.754 | 3.788 |  | 4.660215681233934 | 16.293
 | 3.854000000000001 | 3.829000000000001 | 3.848 |  | 4.736912339331621 | 16.234
 | 3.729000000000001 | 3.704000000000001 | 3.723 |  | 4.608377634961441 | 16.174
 | 3.605 | 3.58 | 3.599 |  | 4.480871208226221 | 16.106
 | 3.48 | 3.4575 | 3.4925 |  | 4.355359640102828 | 16.047
 | 3.434000000000001 | 3.41125 | 3.44625 |  | 4.307801799485862 | 15.985
 | 3.447 | 3.42425 | 3.45925 |  | 4.32116940874036 | 15.92
 | 3.465 | 3.44225 | 3.47725 |  | 4.339678406169666 | 15.858
 | 3.482 | 3.45925 | 3.49425 |  | 4.35715912596401 | 15.796