Spreadsheet: harry_arora__12156__Harry IP Option
Sheet: Summary

CINERGY PRICE CURVES W/ ILLINOIS BASIS . MID PRICES AND MID VOLS
Start | 2003-01-01 00:00:00 |  | JAN - DEC | NOV  - MAR | APR - OCT
End | 2017-12-31 00:00:00 |  | ALL-IN | 32 MW DAILY CALLS | 23  MW MONTHLY CALLS
Years
 |  | Nominal MWh |  | 1742592 | 1771920
 |  | PV MWh |  | 1135076 | 1147516
 |  | Swap $/MWh |  | 28.54 | 32.01
 |  | Strike $/MWh | 32.5 | 32.5 | 32.5
 |  | Annuatized Cost ($/MWh) |  | 6.92 | 8.13
 |  | Up-Front Cost ($/MWh) |  | 4.5 | 5.26
 |  | Total PV Premium
Month | Quantity | Price | Volitility | [NAME]. PV $/MWh | FV $/MWh | Total PV Premium
2003-01-01 00:00:00 | 32 | 29.28386831419879 | 0.45 | 4.443560726848239 | 4.600516356488434 | 105792.2937848029
2003-02-01 00:00:00 | 32 | 27.92063429159827 | 0.45 | 3.959768958658426 | 4.111537847665355 | 85150.87168699081
2003-03-01 00:00:00 | 32 | 26.72539275459109 | 0.45 | 3.560855145671072 | 3.708926365561304 | 84776.83930813688
2003-04-01 00:00:00 | 23 | 25.41921403379311 | 0.3 | 1.438059278592392 | 1.502724005935911 | 23814.26165349002
2003-05-01 00:00:00 | 23 | 25.78272189497211 | 0.3 | 1.631890984665364 | 1.711032649898083 | 27924.9185295937
2003-06-01 00:00:00 | 23 | 31.96042325069471 | 0.33 | 4.81476453898247 | 5.065605600890798 | 79732.5007655497
2003-07-01 00:00:00 | 23 | 37.69937966470214 | 0.36 | 8.902346697463837 | 9.39971087626244 | 152336.9566870012
2003-08-01 00:00:00 | 23 | 37.42150615288285 | 0.36 | 8.826033430196537 | 9.353862936012277 | 151031.0840575231
2003-09-01 00:00:00 | 23 | 24.88427062845646 | 0.28 | 1.440174823432556 | 1.532021291796721 | 23849.29507604312
2003-10-01 00:00:00 | 23 | 24.26332781728944 | 0.28 | 1.328392684667135 | 1.418584964578876 | 22731.45562002402
2003-11-01 00:00:00 | 32 | 23.93803832081329 | 0.35 | 2.135675092275069 | 2.289578480682019 | 49205.95412601759
2003-12-01 00:00:00 | 32 | 26.21421188943546 | 0.35 | 3.057911603332266 | 3.291543920376114 | 72802.75945213459
2004-01-01 00:00:00 | 32 | 28.96201179765105 | 0.35 | 4.358180516058751 | 4.710754386887706 | 103759.5617263267
2004-02-01 00:00:00 | 32 | 28.10752473775034 | 0.35 | 4.044997853929111 | 4.390055954146561 | 90090.19220270915
2004-03-01 00:00:00 | 32 | 26.64722821506894 | 0.35 | 3.476079212960228 | 3.788695470597986 | 82758.4939021571
2004-04-01 00:00:00 | 23 | 25.32010996073388 | 0.28 | 1.998836981006846 | 2.187907666018142 | 33100.74040547336
2004-05-01 00:00:00 | 23 | 25.62511214468078 | 0.28 | 2.156721946914234 | 2.370929470408836 | 36905.82595559637
2004-06-01 00:00:00 | 23 | 32.45499473092582 | 0.31 | 5.789015371295645 | 6.391688563630456 | 95866.09454865588
2004-07-01 00:00:00 | 23 | 38.3872088105129 | 0.34 | 9.969808991534403 | 11.05659478218309 | 170603.3714631367
2004-08-01 00:00:00 | 23 | 38.63817415998506 | 0.34 | 10.18892875194597 | 11.3505452445271 | 174352.9488032994
2004-09-01 00:00:00 | 23 | 25.18194108132968 | 0.26 | 1.929982004935287 | 2.159660143671348 | 31960.50200172835
2004-10-01 00:00:00 | 23 | 24.48996461278456 | 0.26 | 1.757347083837929 | 1.975457860878675 | 30071.72329863463
2004-11-01 00:00:00 | 32 | 25.147743158511 | 0.35 | 3.395029133786234 | 3.833669177491753 | 78221.47124243483
2004-12-01 00:00:00 | 32 | 27.00648938110836 | 0.35 | 4.240917407102708 | 4.811155812500173 | 100967.7616283013
2005-01-01 00:00:00 | 32 | 29.8846919006281 | 0.35 | 5.664404520722184 | 6.456508415903029 | 134858.1428293537
2005-02-01 00:00:00 | 32 | 28.58235153459831 | 0.35 | 5.085889697682539 | 5.822909224300069 | 109366.9720589653
2005-03-01 00:00:00 | 32 | 27.04959737713793 | 0.35 | 4.42523791797124 | 5.090366074313884 | 105356.0643510593
2005-04-01 00:00:00 | 23 | 25.26549149586457 | 0.26 | 2.247935883012294 | 2.597969524325102 | 37225.81822268358
2005-05-01 00:00:00 | 23 | 26.02975692844365 | 0.26 | 2.551381646891065 | 2.962650727492815 | 43659.2427415999
2005-06-01 00:00:00 | 23 | 32.50343530996285 | 0.29 | 6.042843145007176 | 7.050132098305806 | 100069.4824813188
2005-07-01 00:00:00 | 23 | 37.63906064696091 | 0.32 | 9.607749937370711 | 11.26320493012205 | 164407.8169282876
2005-08-01 00:00:00 | 23 | 38.55365615916109 | 0.32 | 10.19314241909834 | 12.00756217427547 | 174425.0530756108
2005-09-01 00:00:00 | 23 | 24.93749786448382 | 0.24 | 2.002663777846984 | 2.370477312799128 | 33164.11216114605
2005-10-01 00:00:00 | 23 | 24.79402267067505 | 0.24 | 1.987576202770975 | 2.364138807476644 | 34011.40398181691
2005-11-01 00:00:00 | 32 | 25.47023996734553 | 0.3 | 3.265220439693414 | 3.902481324463197 | 75230.67893053625
2005-12-01 00:00:00 | 32 | 27.13393016816189 | 0.3 | 3.970109332028713 | 4.768314910200051 | 94520.3629769396
2006-01-01 00:00:00 | 32 | 29.95662310243832 | 0.35 | 6.261424649106779 | 7.557457906918946 | 149071.9980459342
2006-02-01 00:00:00 | 32 | 28.53287584185162 | 0.35 | 5.613705112617579 | 6.806017071682243 | 120717.1147417284
2006-03-01 00:00:00 | 32 | 26.99583266399012 | 0.27 | 3.46009994379155 | 4.215007963571145 | 82378.05946178923
2006-04-01 00:00:00 | 23 | 24.98320258173236 | 0.24 | 2.21740533734616 | 2.714158492299074 | 36720.23238645242
2006-05-01 00:00:00 | 23 | 26.50302500352137 | 0.24 | 2.761856111896832 | 3.397237815334698 | 47260.88178677859
2006-06-01 00:00:00 | 23 | 32.65144240118222 | 0.27 | 6.067334476821444 | 7.499630245014622 | 100475.0589361631
2006-07-01 00:00:00 | 23 | 38.43710593874195 | 0.3 | 9.889918888439338 | 12.28587466619374 | 169236.2920189739
2006-08-01 00:00:00 | 23 | 39.45946446893755 | 0.3 | 10.4957114217945 | 13.10486924766603 | 179602.6138497475
2006-09-01 00:00:00 | 23 | 24.69338756679817 | 0.22 | 1.917586194990359 | 2.406290043488255 | 31755.22738904036
2006-10-01 00:00:00 | 23 | 25.00639628715865 | 0.22 | 2.032448525785378 | 2.563535418769255 | 34779.25917323938
2006-11-01 00:00:00 | 32 | 25.42561922800526 | 0.25 | 2.727850570637108 | 3.457904504861161 | 62849.67714747898
2006-12-01 00:00:00 | 32 | 26.96517737939166 | 0.27 | 3.690846280603338 | 4.701357249098873 | 87871.66824860428
2007-01-01 00:00:00 | 32 | 30.11222358627003 | 0.33 | 6.292341142390203 | 8.054554360249984 | 149808.0579180259
2007-02-01 00:00:00 | 32 | 28.58527189712047 | 0.33 | 5.609478176890933 | 7.213254976756868 | 120626.2187158626
2007-03-01 00:00:00 | 32 | 26.91416221913261 | 0.25 | 3.353337147135015 | 4.333130944730694 | 79836.25079899044
2007-04-01 00:00:00 | 23 | 25.25759948141413 | 0.22 | 2.23045585508027 | 2.89623677191927 | 36936.34896012927
2007-05-01 00:00:00 | 23 | 26.79441599899116 | 0.22 | 2.756889831593323 | 3.597743292639286 | 47175.89879822495
2007-06-01 00:00:00 | 23 | 32.67257720082205 | 0.25 | 5.846860933735941 | 7.667888553767398 | 96824.01706266718
2007-07-01 00:00:00 | 23 | 39.19547171434937 | 0.28 | 9.917206020666047 | 13.07191217395634 | 169703.2294256374
2007-08-01 00:00:00 | 23 | 39.88096718540035 | 0.28 | 10.2952793415213 | 13.63996485621851 | 176172.8200921125
2007-09-01 00:00:00 | 23 | 24.53927253324233 | 0.2 | 1.758511596469125 | 2.341544778613734 | 29120.95203752872
2007-10-01 00:00:00 | 23 | 25.34111447474887 | 0.2 | 2.001828348080613 | 2.679295840789474 | 34255.28669235545
2007-11-01 00:00:00 | 32 | 25.48119696319858 | 0.23 | 2.617020285120004 | 3.520541348261252 | 60296.14736916491
2007-12-01 00:00:00 | 32 | 27.02435128800041 | 0.25 | 3.556701833173424 | 4.809642912632908 | 84677.95724419286
2008-01-01 00:00:00 | 32 | 30.36621193315775 | 0.32 | 6.413986595632477 | 8.719389601803403 | 152704.192868818
2008-02-01 00:00:00 | 32 | 28.89492672743143 | 0.32 | 5.767523188093139 | 7.880209768762699 | 128454.2764452104
2008-03-01 00:00:00 | 32 | 27.04690171606005 | 0.24 | 3.409151356545616 | 4.682528850759034 | 81165.07549663802
2008-04-01 00:00:00 | 23 | 25.77166460001604 | 0.21 | 2.397847791654985 | 3.310778272519527 | 39708.35942980657
2008-05-01 00:00:00 | 23 | 27.05269703958422 | 0.21 | 2.827518225313866 | 3.925027380594564 | 48384.49187157088
2008-06-01 00:00:00 | 23 | 32.87768142257487 | 0.24 | 5.809594052776637 | 8.10744024381693 | 96206.8775139811
2008-07-01 00:00:00 | 23 | 40.50242491989729 | 0.27 | 10.2870263931761 | 14.43387707039848 | 176031.5956400293
2008-08-01 00:00:00 | 23 | 39.76118278109819 | 0.27 | 9.88105602377668 | 13.94064367861148 | 169084.6306788665
2008-09-01 00:00:00 | 23 | 24.89261169508213 | 0.19 | 1.834736565047752 | 2.602517475990044 | 30383.23751719078
2008-10-01 00:00:00 | 23 | 25.62927136564434 | 0.19 | 2.051107289495465 | 2.925521377766019 | 35098.54793784639
2008-11-01 00:00:00 | 32 | 25.23477124028172 | 0.22 | 2.507819289150551 | 3.596160200900869 | 57780.15642202868
2008-12-01 00:00:00 | 32 | 27.53721071084479 | 0.24 | 3.685787217221315 | 5.311992869911412 | 87751.22206760506
2009-01-01 00:00:00 | 32 | 30.85553472661051 | 0.31 | 6.511375047713359 | 9.431984886429687 | 155022.8171359596
2009-02-01 00:00:00 | 32 | 29.03858160991743 | 0.31 | 5.738175396702559 | 8.350923219445857 | 123393.7237306918
2009-03-01 00:00:00 | 32 | 27.35932758708586 | 0.23 | 3.447259847073326 | 5.042192392092304 | 82072.36243912175
2009-04-01 00:00:00 | 23 | 25.94322315982135 | 0.2 | 2.390796079679077 | 3.514419364024327 | 39591.58307948552
2009-05-01 00:00:00 | 23 | 27.12955795026647 | 0.2 | 2.770315294166823 | 4.09319708663705 | 47405.63531378268
2009-06-01 00:00:00 | 23 | 34.00592534513319 | 0.23 | 6.092868094318972 | 9.047659047994685 | 100897.8956419222
2009-07-01 00:00:00 | 23 | 41.69626127001185 | 0.26 | 10.46930192852142 | 15.62679521188207 | 179150.6946008585
2009-08-01 00:00:00 | 23 | 40.49236384982465 | 0.26 | 9.844607573206009 | 14.77093366045758 | 168460.9247927012
2009-09-01 00:00:00 | 23 | 24.99394459461119 | 0.18 | 1.796436109083845 | 2.709102488252476 | 29748.98196642847
2009-10-01 00:00:00 | 23 | 25.53562984929345 | 0.18 | 1.948164101554562 | 2.953249020075337 | 33336.98410580168
2009-11-01 00:00:00 | 32 | 25.63741674531538 | 0.21 | 2.556446995361608 | 3.895209102054796 | 58900.53877313145
2009-12-01 00:00:00 | 32 | 27.70860139201933 | 0.23 | 3.633964447792657 | 5.566098173342832 | 86517.42557304759
2010-01-01 00:00:00 | 32 | 30.84617430751136 | 0.3 | 6.324148787866893 | 9.737975859539112 | 150565.3343415349
2010-02-01 00:00:00 | 32 | 29.46329400136882 | 0.3 | 5.758526012212298 | 8.910395231978526 | 123831.3433666132
2010-03-01 00:00:00 | 32 | 27.94207426941619 | 0.22 | 3.522567744573402 | 5.479216481890772 | 83865.29286280354
2010-04-01 00:00:00 | 23 | 26.37567375763024 | 0.19 | 2.415345358034442 | 3.776554310531067 | 39998.11912905036
2010-05-01 00:00:00 | 23 | 27.74250620485167 | 0.19 | 2.836632337010101 | 4.458961184281236 | 48540.45255091685
2010-06-01 00:00:00 | 23 | 35.25948652863375 | 0.22 | 6.339810360527272 | 10.01796763375206 | 104987.2595703316
2010-07-01 00:00:00 | 23 | 41.95712244548111 | 0.25 | 10.09167043737771 | 16.03230195892307 | 172688.6645244074
2010-08-01 00:00:00 | 23 | 42.13053951608877 | 0.25 | 10.14924553518768 | 16.21127378677603 | 173673.8895981316
2010-09-01 00:00:00 | 23 | 25.25994755009841 | 0.17 | 1.76146344142022 | 2.828478193119224 | 29169.83458991883
2010-10-01 00:00:00 | 23 | 25.659614959609 | 0.17 | 1.867745403321589 | 3.01543137937703 | 31960.85934163903
2010-11-01 00:00:00 | 32 | 26.35266442546167 | 0.2 | 2.6441546428437 | 4.291704000332862 | 60921.32297111885
2010-12-01 00:00:00 | 32 | 28.26528518298753 | 0.22 | 3.65573828040274 | 5.966036359114167 | 87035.81697982845
2011-01-01 00:00:00 | 32 | 31.33489169546287 | 0.29 | 6.270879384740734 | 10.29031929370951 | 149297.0963919074
2011-02-01 00:00:00 | 32 | 29.95369536615952 | 0.29 | 5.725967628940889 | 9.444021358015114 | 123131.2078927449
2011-03-01 00:00:00 | 32 | 28.73347079221453 | 0.23 | 4.02370446375229 | 6.67261833641078 | 95796.35587301453
2011-04-01 00:00:00 | 23 | 26.90862006398974 | 0.2 | 2.816174516992797 | 4.695467234908124 | 46635.85000140071
2011-05-01 00:00:00 | 23 | 28.46900496600102 | 0.2 | 3.301083824545525 | 5.534540846823287 | 56488.14640562302
2011-06-01 00:00:00 | 23 | 36.05713384678666 | 0.21 | 6.305768334572538 | 10.62985655949937 | 104423.5236205212
2011-07-01 00:00:00 | 23 | 41.91551491617572 | 0.25 | 9.754057818237087 | 16.53468102540949 | 166911.437385673
2011-08-01 00:00:00 | 23 | 43.38290379993937 | 0.25 | 10.38782327496646 | 17.70837581987214 | 177756.4318812261
2011-09-01 00:00:00 | 23 | 25.62661629854009 | 0.2 | 2.457376999706467 | 4.212242814885836 | 40694.16311513909
2011-10-01 00:00:00 | 23 | 26.02410806724756 | 0.2 | 2.569789410511671 | 4.429791959390931 | 43974.23639267573
2011-11-01 00:00:00 | 32 | 26.78038196918074 | 0.23 | 3.380990445701786 | 5.859786432552534 | 77898.01986896916
2011-12-01 00:00:00 | 32 | 28.83906179938717 | 0.25 | 4.454461718559302 | 7.760203638021078 | 106051.8245954599
2012-01-01 00:00:00 | 32 | 31.72628417230391 | 0.29 | 6.330071382866254 | 11.08507833930839 | 150706.3394832798
2012-02-01 00:00:00 | 32 | 30.39727885920631 | 0.29 | 5.82456962821706 | 10.24993836746201 | 129724.8147596504
2012-03-01 00:00:00 | 32 | 28.97072105829864 | 0.23 | 4.083662411149549 | 7.223556475956608 | 97223.83468464845
2012-04-01 00:00:00 | 23 | 27.29028880805289 | 0.2 | 2.943956376668121 | 5.233984074318514 | 48751.91759762409
2012-05-01 00:00:00 | 23 | 29.46574494559774 | 0.2 | 3.608371855726474 | 6.448704389205421 | 61746.45919519143
2012-06-01 00:00:00 | 23 | 36.76369017995287 | 0.21 | 6.426121386364815 | 11.54298056172838 | 106416.5701582014
2012-07-01 00:00:00 | 23 | 43.51256611628255 | 0.25 | 10.12023618281956 | 18.27375988422252 | 173177.4815604082
2012-08-01 00:00:00 | 23 | 44.53881857091941 | 0.25 | 10.53264407448136 | 19.11857815806885 | 180234.6054025251
2012-09-01 00:00:00 | 23 | 25.67194657632239 | 0.2 | 2.495211130291362 | 4.552453400303533 | 41320.69631762496
2012-10-01 00:00:00 | 23 | 27.03564438981136 | 0.2 | 2.871841605228795 | 5.267191282201114 | 49142.95354867515
2012-11-01 00:00:00 | 32 | 27.18032110079732 | 0.23 | 3.503287586451912 | 6.458363635110549 | 80715.74599185205
2012-12-01 00:00:00 | 32 | 29.05405784092341 | 0.25 | 4.488506008177225 | 8.318346007155318 | 106862.3510426834
2013-01-01 00:00:00 | 32 | 32.26807465083428 | 0.29 | 6.420262510644346 | 11.96160460707748 | 152853.6098534206
2013-02-01 00:00:00 | 32 | 30.76312178549547 | 0.29 | 5.868368100216557 | 10.98660449268222 | 126193.3876270568
2013-03-01 00:00:00 | 32 | 29.16883191501786 | 0.23 | 4.109380672566462 | 7.734011124018769 | 97836.13505246233
2013-04-01 00:00:00 | 23 | 27.98457283478624 | 0.2 | 3.138117483280429 | 5.936707939938355 | 51967.2255231239
2013-05-01 00:00:00 | 23 | 30.1055696456889 | 0.2 | 3.76997262546859 | 7.170065447647646 | 64511.77156701852
2013-06-01 00:00:00 | 23 | 37.26873259989107 | 0.21 | 6.434495956714049 | 12.30142970303095 | 106555.2530431846
2013-07-01 00:00:00 | 23 | 45.30466486056485 | 0.25 | 10.49182201350127 | 20.16547589233088 | 179536.0582950338
2013-08-01 00:00:00 | 23 | 45.06000150015757 | 0.25 | 10.35619090381035 | 20.01186619682097 | 177215.1387460027
2013-09-01 00:00:00 | 23 | 26.05961246990976 | 0.2 | 2.600809944593328 | 5.052012986115175 | 43069.41268246551
2013-10-01 00:00:00 | 23 | 27.44958302371653 | 0.2 | 2.973547742459087 | 5.807101620722177 | 50883.34896895989
2013-11-01 00:00:00 | 32 | 27.30073341246827 | 0.23 | 3.509032600658322 | 6.888874552234107 | 80848.11111916773
2013-12-01 00:00:00 | 32 | 29.60084593366585 | 0.25 | 4.593345274192158 | 9.066229303125226 | 109358.3642879669
2014-01-01 00:00:00 | 32 | 32.67129418029191 | 0.29 | 6.41205589875223 | 12.72463837117466 | 152658.2268374931
2014-02-01 00:00:00 | 32 | 31.16783608484906 | 0.29 | 5.881577568926239 | 11.73000342897208 | 126477.4440421898
2014-03-01 00:00:00 | 32 | 29.56130757727015 | 0.23 | 4.163642696302611 | 8.348466740449126 | 99128.00531357258
2014-04-01 00:00:00 | 23 | 28.39569089253033 | 0.2 | 3.218331055328284 | 6.487245114310138 | 53295.56227623639
2014-05-01 00:00:00 | 23 | 30.3629906118024 | 0.2 | 3.78011991807948 | 7.661112930522679 | 64685.41203817606
2014-06-01 00:00:00 | 23 | 38.85066365806426 | 0.21 | 6.786001970075599 | 13.82625792951517 | 112376.1926244519
2014-07-01 00:00:00 | 23 | 46.41753878843868 | 0.25 | 10.50286182488311 | 21.51607665457708 | 179724.9715473997
2014-08-01 00:00:00 | 23 | 45.42914134430227 | 0.25 | 10.08138809239286 | 20.76609265276475 | 172512.7130370266
2014-09-01 00:00:00 | 23 | 26.47661364011077 | 0.2 | 2.687858935035082 | 5.566182871411682 | 44510.94396418096
2014-10-01 00:00:00 | 23 | 27.86354159032294 | 0.2 | 3.047097405935745 | 6.34474617281756 | 52141.93081037245
2014-11-01 00:00:00 | 32 | 27.33628448271786 | 0.23 | 3.466245400659809 | 7.256243141982019 | 79862.29403120201
2014-12-01 00:00:00 | 32 | 30.19213819968983 | 0.25 | 4.673300669896395 | 9.836967157195877 | 111261.9423488934
2015-01-01 00:00:00 | 32 | 33.03955293273017 | 0.29 | 6.352714736965265 | 13.44610271739934 | 151245.432457669
2015-02-01 00:00:00 | 32 | 31.57254602546018 | 0.29 | 5.85619085854444 | 12.45819444760547 | 125931.5282221396
2015-03-01 00:00:00 | 32 | 30.16275878683802 | 0.23 | 4.247689088207624 | 9.08590561619156 | 101128.9818120471
2015-04-01 00:00:00 | 23 | 28.80680895027441 | 0.2 | 3.27086702691182 | 7.034333346302143 | 54165.55796565974
2015-05-01 00:00:00 | 23 | 30.53836036590744 | 0.2 | 3.741857895968259 | 8.091932949927394 | 64030.67231580886
2015-06-01 00:00:00 | 23 | 40.63410943476012 | 0.21 | 7.137951841262284 | 15.51998199456509 | 118204.4824913034
2015-07-01 00:00:00 | 23 | 48.22964494158002 | 0.25 | 10.7137378165966 | 23.42456859922231 | 183333.481517601
2015-08-01 00:00:00 | 23 | 46.499033810691 | 0.25 | 10.03507013157979 | 22.0637352960643 | 171720.1200915933
2015-09-01 00:00:00 | 23 | 26.75994820657729 | 0.2 | 2.717478123975287 | 6.007440110561488 | 45001.43773303075
2015-10-01 00:00:00 | 23 | 27.94450270324841 | 0.2 | 3.009415778759013 | 6.690071007425928 | 51497.12280612424
2015-11-01 00:00:00 | 32 | 28.01575882474445 | 0.23 | 3.576386103666997 | 7.99402966864416 | 82399.9358284876
2015-12-01 00:00:00 | 32 | 30.59528616693594 | 0.25 | 4.662284347476715 | 10.4798076483661 | 110999.6657447256
2016-01-01 00:00:00 | 32 | 33.25044038016579 | 0.29 | 6.210716308195188 | 14.03927966027684 | 147864.733865511
2016-02-01 00:00:00 | 32 | 32.02926342412444 | 0.29 | 5.812514529795701 | 13.20943953200026 | 129456.3236076099
2016-03-01 00:00:00 | 32 | 30.8033557225813 | 0.23 | 4.309167149014002 | 9.84798727384849 | 102592.6514837254
2016-04-01 00:00:00 | 23 | 28.90863557794721 | 0.2 | 3.21845109306471 | 7.395949694915934 | 53297.5501011516
2016-05-01 00:00:00 | 23 | 31.56058879997624 | 0.2 | 3.913598667018767 | 9.044334012431927 | 66969.50039002515
2016-06-01 00:00:00 | 23 | 41.77835126585196 | 0.21 | 7.206838612286985 | 16.74734829473939 | 119345.2474194725
2016-07-01 00:00:00 | 23 | 47.04979068701982 | 0.25 | 9.79858251034101 | 22.8994913178028 | 167673.3439169554
2016-08-01 00:00:00 | 23 | 49.16247822909502 | 0.25 | 10.48866958662581 | 24.65245367211228 | 179482.1139663409
2016-09-01 00:00:00 | 23 | 27.04328099285172 | 0.2 | 2.726983410374521 | 6.445184283646405 | 45158.84527580206
2016-10-01 00:00:00 | 23 | 27.98634502869018 | 0.2 | 2.946357493911601 | 7.003445544117998 | 50418.06943581533
2016-11-01 00:00:00 | 32 | 28.78010271390457 | 0.23 | 3.677585901603819 | 8.790433458535924 | 84731.57917295198
2016-12-01 00:00:00 | 32 | 30.80104488669811 | 0.25 | 4.568849221636719 | 10.98337510745061 | 108775.162268727
2017-01-01 00:00:00 | 32 | 33.68862068664279 | 0.29 | 6.113484605140687 | 14.78139789366021 | 145549.8414791895
2017-02-01 00:00:00 | 32 | 32.38197026542488 | 0.29 | 5.708958249583982 | 13.87649307352405 | 122765.438199054
2017-03-01 00:00:00 | 32 | 31.21733421812626 | 0.23 | 4.278688722209689 | 10.45929818220509 | 101867.0210983683
2017-04-01 00:00:00 | 23 | 28.96990775366457 | 0.2 | 3.141473441814082 | 7.72264950162087 | 52022.8001964412
2017-05-01 00:00:00 | 23 | 32.66486844605351 | 0.2 | 4.070729416825347 | 10.06483417931582 | 69658.32178071534
2017-06-01 00:00:00 | 23 | 42.92259869067739 | 0.21 | 7.229130357446246 | 17.97502797489265 | 119714.3987193098
2017-07-01 00:00:00 | 23 | 48.07664500854063 | 0.25 | 9.654600202693716 | 24.14500615327732 | 165209.5186684949
2017-08-01 00:00:00 | 23 | 50.31839220021919 | 0.25 | 10.3427395983313 | 26.01685220287291 | 176984.9600066452
2017-09-01 00:00:00 | 23 | 27.18895106803362 | 0.2 | 2.687868344402399 | 6.799679176908487 | 44511.09978330373
2017-10-01 00:00:00 | 23 | 28.73328300291055 | 0.2 | 3.03503941280959 | 7.722651072148301 | 51935.5944319977
2017-11-01 00:00:00 | 32 | 29.18004892232694 | 0.23 | 3.658052071600361 | 9.360979192928507 | 84281.51972967233
2017-12-01 00:00:00 | 32 | 30.96230181146936 | 0.25 | 4.446233187323445 | 11.44440792774623 | 105855.9197237966