Spreadsheet: benjamin_rogers__1217__UAE's Cost Model 03-23-00
Sheet: Gas Curve

 |  | Total Price to
 |  | [NAME] | Annual |  | Year | Price
 | 2001-01-01 00:00:00 | 4.0555 |  |  | 2001
 | 2001-02-01 00:00:00 | 3.895500000000001 |  |  | 2002
 | 2001-03-01 00:00:00 | 3.343 |  |  | 2003
 | 2001-04-01 00:00:00 | 2.863 |  |  | 2004
 | 2001-05-01 00:00:00 | 2.781 |  |  | 2005
 | 2001-06-01 00:00:00 | 2.793 |  |  | 2006
 | 2001-07-01 00:00:00 | 2.816 |  |  | 2007
 | 2001-08-01 00:00:00 | 2.815500000000001 |  |  | 2008
 | 2001-09-01 00:00:00 | 2.796 |  |  | 2009
 | 2001-10-01 00:00:00 | 2.8405 |  |  | 2010
 | 2001-11-01 00:00:00 | 3.2795 |  |  | 2011
 | 2001-12-01 00:00:00 | 3.862 |  |  | 2012
 | 2002-01-01 00:00:00 | 4.0725 |  |  | 2013
 | 2002-02-01 00:00:00 | 3.925 |  |  | 2014
 | 2002-03-01 00:00:00 | 3.3155 |  |  | 2015
 | 2002-04-01 00:00:00 | 2.829 |  |  | 2016
 | 2002-05-01 00:00:00 | 2.77 |  |  | 2017
 | 2002-06-01 00:00:00 | 2.782 |  |  | 2018
 | 2002-07-01 00:00:00 | 2.799 |  |  | 2019
 | 2002-08-01 00:00:00 | 2.8025 |  |  | 2020
 | 2002-09-01 00:00:00 | 2.782 |  |  | 2021
 | 2002-10-01 00:00:00 | 2.8255
 | 2002-11-01 00:00:00 | 3.2965
 | 2002-12-01 00:00:00 | 3.7165
 | 2003-01-01 00:00:00 | 4.0725
 | 2003-02-01 00:00:00 | 3.937
 | 2003-03-01 00:00:00 | 3.358
 | 2003-04-01 00:00:00 | 2.864
 | 2003-05-01 00:00:00 | 2.805
 | 2003-06-01 00:00:00 | 2.817
 | 2003-07-01 00:00:00 | 2.834
 | 2003-08-01 00:00:00 | 2.8375
 | 2003-09-01 00:00:00 | 2.817
 | 2003-10-01 00:00:00 | 2.8605
 | 2003-11-01 00:00:00 | 3.3365
 | 2003-12-01 00:00:00 | 3.7615
 | 2004-01-01 00:00:00 | 4.1325
 | 2004-02-01 00:00:00 | 3.997
 | 2004-03-01 00:00:00 | 3.408
 | 2004-04-01 00:00:00 | 2.909
 | 2004-05-01 00:00:00 | 2.85
 | 2004-06-01 00:00:00 | 2.862
 | 2004-07-01 00:00:00 | 2.879
 | 2004-08-01 00:00:00 | 2.8825
 | 2004-09-01 00:00:00 | 2.862
 | 2004-10-01 00:00:00 | 2.9055
 | 2004-11-01 00:00:00 | 3.3865
 | 2004-12-01 00:00:00 | 3.8165
 | 2005-01-01 00:00:00 | 4.2025
 | 2005-02-01 00:00:00 | 4.066999999999999
 | 2005-03-01 00:00:00 | 3.468
 | 2005-04-01 00:00:00 | 2.964
 | 2005-05-01 00:00:00 | 2.905
 | 2005-06-01 00:00:00 | 2.917
 | 2005-07-01 00:00:00 | 2.934
 | 2005-08-01 00:00:00 | 2.9375
 | 2005-09-01 00:00:00 | 2.917
 | 2005-10-01 00:00:00 | 2.9605
 | 2005-11-01 00:00:00 | 3.4465
 | 2005-12-01 00:00:00 | 3.8815
 | 2006-01-01 00:00:00 | 4.2775
 | 2006-02-01 00:00:00 | 4.141999999999999
 | 2006-03-01 00:00:00 | 3.533
 | 2006-04-01 00:00:00 | 3.024
 | 2006-05-01 00:00:00 | 2.965
 | 2006-06-01 00:00:00 | 2.977
 | 2006-07-01 00:00:00 | 2.994
 | 2006-08-01 00:00:00 | 2.9975
 | 2006-09-01 00:00:00 | 2.977
 | 2006-10-01 00:00:00 | 3.0205
 | 2006-11-01 00:00:00 | 3.5065
 | 2006-12-01 00:00:00 | 3.9415
 | 2007-01-01 00:00:00 | 4.3425
 | 2007-02-01 00:00:00 | 4.207
 | 2007-03-01 00:00:00 | 3.598
 | 2007-04-01 00:00:00 | 3.089
 | 2007-05-01 00:00:00 | 3.03
 | 2007-06-01 00:00:00 | 3.042
 | 2007-07-01 00:00:00 | 3.059000000000001
 | 2007-08-01 00:00:00 | 3.0625
 | 2007-09-01 00:00:00 | 3.042
 | 2007-10-01 00:00:00 | 3.0855
 | 2007-11-01 00:00:00 | 3.5715
 | 2007-12-01 00:00:00 | 4.006500000000001
 | 2008-01-01 00:00:00 | 4.4125
 | 2008-02-01 00:00:00 | 4.277
 | 2008-03-01 00:00:00 | 3.668
 | 2008-04-01 00:00:00 | 3.159000000000001
 | 2008-05-01 00:00:00 | 3.1
 | 2008-06-01 00:00:00 | 3.112
 | 2008-07-01 00:00:00 | 3.129
 | 2008-08-01 00:00:00 | 3.1325
 | 2008-09-01 00:00:00 | 3.112
 | 2008-10-01 00:00:00 | 3.1555
 | 2008-11-01 00:00:00 | 3.6415
 | 2008-12-01 00:00:00 | 4.0765
 | 2009-01-01 00:00:00 | 4.4875
 | 2009-02-01 00:00:00 | 4.351999999999999
 | 2009-03-01 00:00:00 | 3.743
 | 2009-04-01 00:00:00 | 3.234
 | 2009-05-01 00:00:00 | 3.175
 | 2009-06-01 00:00:00 | 3.187
 | 2009-07-01 00:00:00 | 3.204000000000001
 | 2009-08-01 00:00:00 | 3.2075
 | 2009-09-01 00:00:00 | 3.187
 | 2009-10-01 00:00:00 | 3.2305
 | 2009-11-01 00:00:00 | 3.7165
 | 2009-12-01 00:00:00 | 4.1515
 | 2010-01-01 00:00:00 | 4.5675
 | 2010-02-01 00:00:00 | 4.431999999999999
 | 2010-03-01 00:00:00 | 3.823
 | 2010-04-01 00:00:00 | 3.314000000000001
 | 2010-05-01 00:00:00 | 3.255
 | 2010-06-01 00:00:00 | 3.267
 | 2010-07-01 00:00:00 | 3.284
 | 2010-08-01 00:00:00 | 3.2875
 | 2010-09-01 00:00:00 | 3.267
 | 2010-10-01 00:00:00 | 3.3105
 | 2010-11-01 00:00:00 | 3.7965
 | 2010-12-01 00:00:00 | 4.2315
 | 2011-01-01 00:00:00 | 4.6525
 | 2011-02-01 00:00:00 | 4.516999999999999
 | 2011-03-01 00:00:00 | 3.908
 | 2011-04-01 00:00:00 | 3.399
 | 2011-05-01 00:00:00 | 3.34
 | 2011-06-01 00:00:00 | 3.352
 | 2011-07-01 00:00:00 | 3.369000000000001
 | 2011-08-01 00:00:00 | 3.3725
 | 2011-09-01 00:00:00 | 3.352
 | 2011-10-01 00:00:00 | 3.3955
 | 2011-11-01 00:00:00 | 3.8815
 | 2011-12-01 00:00:00 | 4.3165
 | 2012-01-01 00:00:00 | 4.7425
 | 2012-02-01 00:00:00 | 4.606999999999999
 | 2012-03-01 00:00:00 | 3.998
 | 2012-04-01 00:00:00 | 3.489000000000001
 | 2012-05-01 00:00:00 | 3.43
 | 2012-06-01 00:00:00 | 3.442
 | 2012-07-01 00:00:00 | 3.459000000000001
 | 2012-08-01 00:00:00 | 3.4625
 | 2012-09-01 00:00:00 | 3.442
 | 2012-10-01 00:00:00 | 3.4855
 | 2012-11-01 00:00:00 | 3.9715
 | 2012-12-01 00:00:00 | 4.264000000000001
 | 2013-01-01 00:00:00 | 4.39
 | 2013-02-01 00:00:00 | 4.702
 | 2013-03-01 00:00:00 | 4.093
 | 2013-04-01 00:00:00 | 3.584000000000001
 | 2013-05-01 00:00:00 | 3.525
 | 2013-06-01 00:00:00 | 3.537
 | 2013-07-01 00:00:00 | 3.554
 | 2013-08-01 00:00:00 | 3.5575
 | 2013-09-01 00:00:00 | 3.537
 | 2013-10-01 00:00:00 | 3.5805
 | 2013-11-01 00:00:00 | 4.0665
 | 2013-12-01 00:00:00 | 4.501500000000001
 | 2014-01-01 00:00:00 | 4.9375
 | 2014-02-01 00:00:00 | 4.802
 | 2014-03-01 00:00:00 | 4.193000000000001
 | 2014-04-01 00:00:00 | 3.684000000000001
 | 2014-05-01 00:00:00 | 3.625
 | 2014-06-01 00:00:00 | 3.637
 | 2014-07-01 00:00:00 | 3.654
 | 2014-08-01 00:00:00 | 3.6575
 | 2014-09-01 00:00:00 | 3.637
 | 2014-10-01 00:00:00 | 3.6805
 | 2014-11-01 00:00:00 | 4.166500000000001
 | 2014-12-01 00:00:00 | 4.601500000000001
 | 2015-01-01 00:00:00 | 5.0425
 | 2015-02-01 00:00:00 | 4.907
 | 2015-03-01 00:00:00 | 4.298
 | 2015-04-01 00:00:00 | 3.789000000000001
 | 2015-05-01 00:00:00 | 3.73
 | 2015-06-01 00:00:00 | 3.742
 | 2015-07-01 00:00:00 | 3.759
 | 2015-08-01 00:00:00 | 3.7625
 | 2015-09-01 00:00:00 | 3.742
 | 2015-10-01 00:00:00 | 3.7855
 | 2015-11-01 00:00:00 | 4.271500000000001
 | 2015-12-01 00:00:00 | 4.706500000000001
 | 2016-01-01 00:00:00 | 5.1525
 | 2016-02-01 00:00:00 | 5.016999999999999
 | 2016-03-01 00:00:00 | 4.408
 | 2016-04-01 00:00:00 | 3.899
 | 2016-05-01 00:00:00 | 3.84
 | 2016-06-01 00:00:00 | 3.852
 | 2016-07-01 00:00:00 | 3.869000000000001
 | 2016-08-01 00:00:00 | 3.8725
 | 2016-09-01 00:00:00 | 3.852
 | 2016-10-01 00:00:00 | 3.8955
 | 2016-11-01 00:00:00 | 4.381500000000001
 | 2016-12-01 00:00:00 | 4.8165
 | 2017-01-01 00:00:00 | 5.2675
 | 2017-02-01 00:00:00 | 5.132
 | 2017-03-01 00:00:00 | 4.523000000000001
 | 2017-04-01 00:00:00 | 4.014
 | 2017-05-01 00:00:00 | 3.955
 | 2017-06-01 00:00:00 | 3.967
 | 2017-07-01 00:00:00 | 3.984
 | 2017-08-01 00:00:00 | 3.9875
 | 2017-09-01 00:00:00 | 3.967
 | 2017-10-01 00:00:00 | 4.0105
 | 2017-11-01 00:00:00 | 4.496500000000001
 | 2017-12-01 00:00:00 | 4.931500000000001
 | 2018-01-01 00:00:00 | 5.3875
 | 2018-02-01 00:00:00 | 5.252
 | 2018-03-01 00:00:00 | 4.643
 | 2018-04-01 00:00:00 | 4.134
 | 2018-05-01 00:00:00 | 4.075
 | 2018-06-01 00:00:00 | 4.087000000000001
 | 2018-07-01 00:00:00 | 4.104000000000001
 | 2018-08-01 00:00:00 | 4.1075
 | 2018-09-01 00:00:00 | 4.087
 | 2018-10-01 00:00:00 | 4.1305
 | 2018-11-01 00:00:00 | 4.616500000000001
 | 2018-12-01 00:00:00 | 5.051500000000001
 | 2019-01-01 00:00:00 | 5.5125
 | 2019-02-01 00:00:00 | 5.377
 | 2019-03-01 00:00:00 | 4.768
 | 2019-04-01 00:00:00 | 4.259
 | 2019-05-01 00:00:00 | 4.2
 | 2019-06-01 00:00:00 | 4.212000000000001
 | 2019-07-01 00:00:00 | 4.229000000000001
 | 2019-08-01 00:00:00 | 4.2325
 | 2019-09-01 00:00:00 | 4.212
 | 2019-10-01 00:00:00 | 4.2555
 | 2019-11-01 00:00:00 | 4.741500000000001
 | 2019-12-01 00:00:00 | 5.176500000000001
 | 2020-01-01 00:00:00 | 5.6425
 | 2020-02-01 00:00:00 | 5.507
 | 2020-03-01 00:00:00 | 4.898
 | 2020-04-01 00:00:00 | 4.389
 | 2020-05-01 00:00:00 | 4.33
 | 2020-06-01 00:00:00 | 4.342000000000001
 | 2020-07-01 00:00:00 | 4.359000000000001
 | 2020-08-01 00:00:00 | 4.3625
 | 2020-09-01 00:00:00 | 4.342
 | 2020-10-01 00:00:00 | 4.3855
 | 2020-11-01 00:00:00 | 4.871500000000001
 | 2020-12-01 00:00:00 | 5.306500000000001
 | 2021-01-01 00:00:00 | 5.7775
 | 2021-02-01 00:00:00 | 5.642
 | 2021-03-01 00:00:00 | 5.033
 | 2021-04-01 00:00:00 | 4.524
 | 2021-05-01 00:00:00 | 4.465
 | 2021-06-01 00:00:00 | 4.477
 | 2021-07-01 00:00:00 | 4.494000000000001
 | 2021-08-01 00:00:00 | 4.4975
 | 2021-09-01 00:00:00 | 4.476999999999999
 | 2021-10-01 00:00:00 | 4.5205
 | 2021-11-01 00:00:00 | 5.006500000000001
 | 2021-12-01 00:00:00 | 5.4415