Spreadsheet: jeff_dasovich__14166__m010508i
Sheet: DWR purchases

 |  |  |  |  |  |  |  |  |  |  |  | CONTRACTED | CONTRACTED |  |  | NON CONTRCT | NON |  |  |  |  |  |  | CONTRACTED | COST AT SP 15 |  |  | NON CONTRCT | NON |  | ORIGINAL
 |  |  |  |  |  |  |  |  |  |  |  | PEAK | COST AT PEAK | CONTRACTED |  | COST AT  PEAK | CONTRACTED |  |  |  |  |  |  | NON PEAK | SP 15 NON | CONTRACTED |  | COST AT PEAK | CONTRACTED |  | ANNUAL CASH
 |  |  | CONTRACTED |  |  |  | NON CONTRACTED |  |  | CONTRACTED % |  | SP 15 OFFER | SP 15 OFFER | DELTA |  | SP 15 OFFER | DELTA |  |  |  |  |  |  | SP 15 OFFER | PEAK OFFER | DELTA |  | SP 15 OFFER | DELTA |  | NEED |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CREDIT ACCUMULATION
 |  | Mwh | Cost (000) | Avg. Price |  | Mwh | Cost (000) | Avg. Price |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Price delta | Cash Flow (000) | Cumulative plus  6.5% pa
Q1 | 2001 |  |  |  |  | 13308090 | 3798465 |  |  |  |  |  | npv (5.6%+1.75%) |  |  |  |  |  |  |  |  |  |  |  | npv (5.6%+1.75%)
Q2 | 2001 | 6835030 | 925468 |  |  | 10466630 | 3625020
Q3 | 2001 | 8241181 | 1139357 |  |  | 13009708 | 2533473 |  |  |  |  | 97.66666666666667 |  |  |  |  |  |  |  |  |  |  |  | 70.64731182795698
Q4 | 2001 | 7583534 | 943585 |  |  | 9910986 | 2145508 |  |  |  |  | 71.66666666666667 |  |  |  |  |  |  |  |  |  |  |  | 56.2231182795699
Q1 |  | 8874797 | 887776 |  |  | 4732711 | 948103 |  |  |  |  | 51.5 |  |  |  |  |  |  |  |  |  |  |  | 53.20814132104454
Q2 |  | 9736927 | 1036213 |  |  | 5341672 | 885326 |  |  |  |  | 50.5 |  |  |  |  |  |  |  |  |  |  |  | 45.0820788530466
Q3 |  | 12465863 | 1399825 |  |  | 9081049 | 1423856 |  |  |  |  | 83.5 |  |  |  |  |  |  |  |  |  |  |  | 56.71612903225806
Q4 |  | 11409290 | 1059733 |  |  | 6853444 | 1153909 |  |  |  |  | 46.5 |  |  |  |  |  |  |  |  |  |  |  | 37.38082437275986
Q1 |  | 12528689 | 1085230 |  |  | 3497698 | 479487 |  |  |  |  | 41.16666666666666 |  |  |  |  |  |  |  |  |  |  |  | 34.6605222734255
Q2 |  | 13882979 | 1211480 |  |  | 2669802 | 313163 |  |  |  |  | 37.83333333333334 |  |  |  |  |  |  |  |  |  |  |  | 34.97186379928315
Q3 |  | 18336722 | 1681729 |  |  | 5748729 | 689927 |  |  |  |  | 68.5 |  |  |  |  |  |  |  |  |  |  |  | 47.48297491039426
Q4 |  | 19737558 | 1593041 |  |  | 2574043 | 264705 |  |  |  |  | 36.16666666666666 |  |  |  |  |  |  |  |  |  |  |  | 35.09569892473118
Q1 |  | 21398531 | 1635107 |  |  | 245274 | 22338 |  |  |  |  | 35.83333333333334 |  |  |  |  |  |  |  |  |  |  |  | 33.67704857248795
Q2 |  | 20019949 | 1535004 |  |  | 841694 | 76644 |  |  |  |  | 39.5 |  |  |  |  |  |  |  |  |  |  |  | 34.6731182795699
Q3 |  | 21412396 | 1732516 |  |  | 4951489 | 421892 |  |  |  |  | 65.83333333333333 |  |  |  |  |  |  |  |  |  |  |  | 41.06362007168459
Q4 |  | 23182863 | 1704610 |  |  | 1476640 | 98683 |  |  |  |  | 35.5 |  |  |  |  |  |  |  |  |  |  |  | 33.87724014336917
Q1 |  | 20750188 | 1376546 |  |  | 384980 | 30962 |  |  |  |  | 35.83333333333334 |  |  |  |  |  |  |  |  |  |  |  | 33.65514592933948
Q2 |  | 19542403 | 1318901 |  |  | 924755 | 72706 |  |  |  |  | 39.5 |  |  |  |  |  |  |  |  |  |  |  | 34.6731182795699
Q3 |  | 20486838 | 1509107 |  |  | 6592204 | 465873 |  |  |  |  | 65.83333333333333 |  |  |  |  |  |  |  |  |  |  |  | 41.10125448028674
Q4 |  | 21060134 | 1371723 |  |  | 3624725 | 245600 |  |  |  |  | 35.5 |  |  |  |  |  |  |  |  |  |  |  | 33.87724014336917
Q1 |  | 21151029 | 1251999 |  |  | 798000 | 65676 |  |  |  |  | 36.08333333333334 |  |  |  |  |  |  |  |  |  |  |  | 33.79350998463901
Q2 |  | 19575129 | 1174242 |  |  | 1915266 | 150629 |  |  |  |  | 39.75 |  |  |  |  |  |  |  |  |  |  |  | 34.82162186379927
Q3 |  | 19753086 | 1322665 |  |  | 8560415 | 609070 |  |  |  |  | 66.08333333333333 |  |  |  |  |  |  |  |  |  |  |  | 41.23902329749104
Q4 |  | 19795707 | 1176044 |  |  | 5384808 | 383442 |  |  |  |  | 35.75 |  |  |  |  |  |  |  |  |  |  |  | 34.14861111111111
Q1 |  | 19395819 | 1127605 |  |  | 2324318 | 187660 |  |  |  |  | 36.93333333333334 |  |  |  |  |  |  |  |  |  |  |  | 34.88486943164362
Q2 |  | 18428604 | 1104039 |  |  | 3625069 | 280524 |  |  |  |  | 40.6 |  |  |  |  |  |  |  |  |  |  |  | 36.00240143369175
Q3 |  | 19684263 | 1319151 |  |  | 10048240 | 707982 |  |  |  |  | 66.93333333333332 |  |  |  |  |  |  |  |  |  |  |  | 42.41086021505377
Q4 |  | 19591520 | 1165055 |  |  | 6592341 | 465106 |  |  |  |  | 36.6 |  |  |  |  |  |  |  |  |  |  |  | 35.2268817204301
Q1 |  | 19153515 | 1112997 |  |  | 3401340 | 268581 |  |  |  |  | 37.28333333333334 |  |  |  |  |  |  |  |  |  |  |  | 35.18476084538376
Q2 |  | 18763391 | 1121144 |  |  | 4665997 | 357049 |  |  |  |  | 40.95 |  |  |  |  |  |  |  |  |  |  |  | 36.02762544802867
Q3 |  | 19294144 | 1288971 |  |  | 12038851 | 856304 |  |  |  |  | 67.28333333333335 |  |  |  |  |  |  |  |  |  |  |  | 42.56061827956989
Q4 |  | 18854006 | 1103942 |  |  | 8245265 | 579362 |  |  |  |  | 36.95 |  |  |  |  |  |  |  |  |  |  |  | 35.41086021505376
Q1 |  | 18797465 | 1091076 |  |  | 4279061 | 327387 |  |  |  |  | 37.78333333333334 |  |  |  |  |  |  |  |  |  |  |  | 36.34880952380951
Q2 |  | 18709911 | 1117245 |  |  | 5607044 | 423239 |  |  |  |  | 41.45 |  |  |  |  |  |  |  |  |  |  |  | 37.31956989247312
Q3 |  | 19293801 | 1288045 |  |  | 12850943 | 910213 |  |  |  |  | 67.78333333333335 |  |  |  |  |  |  |  |  |  |  |  | 43.70353942652331
Q4 |  | 18779557 | 1110135 |  |  | 8671910 | 606170 |  |  |  |  | 37.45 |  |  |  |  |  |  |  |  |  |  |  | 36.5536559139785
Q1 |  | 16709260 | 1091325 |  |  | 5072718 | 383169 |  |  |  |  | 38.28333333333334 |  |  |  |  |  |  |  |  |  |  |  | 36.51163594470045
Q2 |  | 18607505 | 1118705 |  |  | 6342724 | 470407 |  |  |  |  | 41.95 |  |  |  |  |  |  |  |  |  |  |  | 37.53121863799283
Q3 |  | 18922185 | 1272959 |  |  | 14446344 | 1028263 |  |  |  |  | 68.28333333333335 |  |  |  |  |  |  |  |  |  |  |  | 43.9127688172043
Q4 |  | 18490208 | 1098610 |  |  | 9928284 | 705548 |  |  |  |  | 37.95 |  |  |  |  |  |  |  |  |  |  |  | 36.72638888888888
 |  | Cost
Q1 | 2001
Q2 | 2001
Q3 | 2001
Q4 | 2001
Q1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
REGION 11 | SP15 |  | 37064
 |  | PEAK
 | Bid | Mid | Offer
 | ($/MWH) | ($/MWH) | ($/MWH) |  |  |  | SP15 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | SP15
Month
2001-07-31 00:00:00 | 76 | 86 | 96 |  | Q3 | 2001 |  |  |  |  |  | 68.80645161290323 |  | Q3 |  |  | 2001
2001-08-01 00:00:00 | 81 | 91 | 101 |  | Q4 | 2001 |  |  |  |  |  | 72.93548387096774 |  | Q4 |  |  | 2001
2001-09-01 00:00:00 | 76 | 86 | 96 |  | Q1 | 2002 |  |  |  |  |  | 70.2 |  | Q1 |  |  | 2002
2001-10-01 00:00:00 | 65 | 75 | 85 |  | Q2 | 2002 |  |  |  |  |  | 65.96774193548387 |  | Q2 |  |  | 2002
2001-11-01 00:00:00 | 45 | 55 | 65 |  | Q3 | 2002 |  |  |  |  |  | 51.25 |  | Q3 |  |  | 2002
2001-12-01 00:00:00 | 45 | 55 | 65 |  | Q4 | 2002 |  | 89 | 91 |  |  | 51.45161290322581 |  | Q4 |  |  | 2002
2002-01-01 00:00:00 | 57.75 | 59 | 63.5 |  | Q1 | 2003 |  |  |  |  |  | 64.11290322580646 |  | Q1 |  |  | 2003
2002-02-01 00:00:00 | 40.75 | 42 | 46.5 |  | Q2 | 2003 |  |  |  |  |  | 49.28571428571428 |  | Q2 |  |  | 2003
2002-03-01 00:00:00 | 38.75 | 40 | 44.5 |  | Q3 | 2003 |  |  |  |  |  | 46.2258064516129 |  | Q3 |  |  | 2003
2002-04-01 00:00:00 | 38.75 | 40 | 44.5 |  | Q4 | 2003 |  |  |  |  |  | 43.13333333333333 |  | Q4 |  |  | 2003
2002-05-01 00:00:00 | 42.75 | 44 | 48.5 |  | Q1 | 2004 |  |  |  |  |  | 42.61290322580645 |  | Q1 |  |  | 2004
2002-06-01 00:00:00 | 52.75 | 54 | 58.5 |  | Q2 | 2004 |  |  |  |  |  | 49.5 |  | Q2 |  |  | 2004
2002-07-01 00:00:00 | 80.75 | 82 | 86.5 |  | Q3 | 2004 |  |  |  |  |  | 55.9032258064516 |  | Q3 |  |  | 2004
2002-08-01 00:00:00 | 85.75 | 87 | 91.5 |  | Q4 | 2004 |  |  |  |  |  | 61.64516129032258 |  | Q4 |  |  | 2004
2002-09-01 00:00:00 | 66.75 | 68 | 72.5 |  | Q1 | 2005 |  |  |  |  |  | 52.6 |  | Q1 |  |  | 2005
2002-10-01 00:00:00 | 45.75 | 47 | 51.5 |  | Q2 | 2005 |  |  |  |  |  | 40.45161290322581 |  | Q2 |  |  | 2005
2002-11-01 00:00:00 | 37.75 | 39 | 43.5 |  | Q3 | 2005 |  |  |  |  |  | 35.91666666666666 |  | Q3 |  |  | 2005
2002-12-01 00:00:00 | 38.75 | 40 | 44.5 |  | Q4 | 2005 |  |  |  |  |  | 35.7741935483871 |  | Q4 |  |  | 2005
2003-01-01 00:00:00 | 36.5 | 38 | 42.5 |  | Q1 | 2006 |  |  |  |  |  | 38.7741935483871 |  | Q1 |  |  | 2006
2003-02-01 00:00:00 | 35.5 | 37 | 41.5 |  | Q2 | 2006 |  |  |  |  |  | 33.64285714285714 |  | Q2 |  |  | 2006
2003-03-01 00:00:00 | 33.5 | 35 | 39.5 |  | Q3 | 2006 |  |  |  |  |  | 31.56451612903226 |  | Q3 |  |  | 2006
2003-04-01 00:00:00 | 28.5 | 30 | 34.5 |  | Q4 | 2006 |  |  |  |  |  | 32.46666666666667 |  | Q4 |  |  | 2006
2003-05-01 00:00:00 | 29.5 | 31 | 35.5 |  | Q1 | 2007 |  |  |  |  |  | 32.53225806451613 |  | Q1 |  |  | 2007
2003-06-01 00:00:00 | 37.5 | 39 | 43.5 |  | Q2 | 2007 |  |  |  |  |  | 39.91666666666666 |  | Q2 |  |  | 2007
2003-07-01 00:00:00 | 60.5 | 62 | 66.5 |  | Q3 | 2007 |  |  |  |  |  | 46.19354838709677 |  | Q3 |  |  | 2007
2003-08-01 00:00:00 | 73.5 | 75 | 79.5 |  | Q4 | 2007 |  |  |  |  |  | 48.33870967741936 |  | Q4 |  |  | 2007
2003-09-01 00:00:00 | 53.5 | 55 | 59.5 |  | Q1 | 2008 |  |  |  |  |  | 47.91666666666666 |  | Q1 |  |  | 2008
2003-10-01 00:00:00 | 34.5 | 36 | 40.5 |  | Q2 | 2008 |  |  |  |  |  | 36.29032258064516 |  | Q2 |  |  | 2008
2003-11-01 00:00:00 | 27.5 | 29 | 33.5 |  | Q3 | 2008 |  |  |  |  |  | 34.9 |  | Q3 |  |  | 2008
2003-12-01 00:00:00 | 28.5 | 30 | 34.5 |  | Q4 | 2008 |  |  |  |  |  | 34.09677419354838 |  | Q4 |  |  | 2008
2004-01-01 00:00:00 | 31.25 | 33 | 37.5 |  | Q1 | 2009 |  |  |  |  |  | 33.37096774193548 |  | Q1 |  |  | 2009
2004-02-01 00:00:00 | 29.25 | 31 | 35.5 |  | Q2 | 2009 |  |  |  |  |  | 33.98275862068965 |  | Q2 |  |  | 2009
2004-03-01 00:00:00 | 28.25 | 30 | 34.5 |  | Q3 | 2009 |  |  |  |  |  | 33.67741935483871 |  | Q3 |  |  | 2009
2004-04-01 00:00:00 | 28.25 | 30 | 34.5 |  | Q4 | 2009 |  |  |  |  |  | 33.73333333333333 |  | Q4 |  |  | 2009
2004-05-01 00:00:00 | 31.25 | 33 | 37.5 |  | Q1 | 2010 |  |  |  |  |  | 36.41935483870968 |  | Q1 |  |  | 2010
2004-06-01 00:00:00 | 40.25 | 42 | 46.5 |  | Q2 | 2010 |  |  |  |  |  | 33.86666666666667 |  | Q2 |  |  | 2010
2004-07-01 00:00:00 | 62.25 | 64 | 68.5 |  | Q3 | 2010 |  |  |  |  |  | 40.41935483870967 |  | Q3 |  |  | 2010
2004-08-01 00:00:00 | 67.25 | 69 | 73.5 |  | Q4 | 2010 |  |  |  |  |  | 41.85483870967742 |  | Q4 |  |  | 2010
2004-09-01 00:00:00 | 49.25 | 51 | 55.5 |  |  |  |  |  |  |  |  | 40.91666666666666
2004-10-01 00:00:00 | 33.25 | 35 | 39.5 |  |  |  |  |  |  |  |  | 35.53225806451613
2004-11-01 00:00:00 | 27.25 | 29 | 33.5 |  |  |  |  |  |  |  |  | 33.08333333333333
2004-12-01 00:00:00 | 27.25 | 29 | 33.5 |  |  |  |  |  |  |  |  | 33.01612903225806
2005-01-01 00:00:00 | 31 | 33 | 37.5 |  |  |  |  |  |  |  |  | 33.64516129032258
2005-02-01 00:00:00 | 29 | 31 | 35.5 |  |  |  |  |  |  |  |  | 33.64285714285714
2005-03-01 00:00:00 | 28 | 30 | 34.5 |  |  |  |  |  |  |  |  | 33.67741935483871
2005-04-01 00:00:00 | 28 | 30 | 34.5 |  |  |  |  |  |  |  |  | 33.73333333333333
2005-05-01 00:00:00 | 31 | 33 | 37.5 |  |  |  |  |  |  |  |  | 36.41935483870968
2005-06-01 00:00:00 | 40 | 42 | 46.5 |  |  |  |  |  |  |  |  | 33.86666666666667
2005-07-01 00:00:00 | 62 | 64 | 68.5 |  |  |  |  |  |  |  |  | 39.90322580645162
2005-08-01 00:00:00 | 67 | 69 | 73.5 |  |  |  |  |  |  |  |  | 42.48387096774194
2005-09-01 00:00:00 | 49 | 51 | 55.5 |  |  |  |  |  |  |  |  | 40.91666666666666
2005-10-01 00:00:00 | 33 | 35 | 39.5 |  |  |  |  |  |  |  |  | 35.53225806451613
2005-11-01 00:00:00 | 27 | 29 | 33.5 |  |  |  |  |  |  |  |  | 33.08333333333333
2005-12-01 00:00:00 | 27 | 29 | 33.5 |  |  |  |  |  |  |  |  | 33.01612903225806
2006-01-01 00:00:00 | 30.25 | 33.25 | 37.75 |  |  |  |  |  |  |  |  | 33.78064516129032
2006-02-01 00:00:00 | 28.25 | 31.25 | 35.75 |  |  |  |  |  |  |  |  | 33.78214285714285
2006-03-01 00:00:00 | 27.25 | 30.25 | 34.75 |  |  |  |  |  |  |  |  | 33.81774193548387
2006-04-01 00:00:00 | 27.25 | 30.25 | 34.75 |  |  |  |  |  |  |  |  | 34.30416666666666
2006-05-01 00:00:00 | 30.25 | 33.25 | 37.75 |  |  |  |  |  |  |  |  | 36.15403225806451
2006-06-01 00:00:00 | 39.25 | 42.25 | 46.75 |  |  |  |  |  |  |  |  | 34.00666666666666
2006-07-01 00:00:00 | 61.25 | 64.25 | 68.75 |  |  |  |  |  |  |  |  | 40.03870967741936
2006-08-01 00:00:00 | 66.25 | 69.25 | 73.75 |  |  |  |  |  |  |  |  | 42.6241935483871
2006-09-01 00:00:00 | 48.25 | 51.25 | 55.75 |  |  |  |  |  |  |  |  | 41.05416666666666
2006-10-01 00:00:00 | 32.25 | 35.25 | 39.75 |  |  |  |  |  |  |  |  | 35.67016129032258
2006-11-01 00:00:00 | 26.25 | 29.25 | 33.75 |  |  |  |  |  |  |  |  | 33.22083333333333
2006-12-01 00:00:00 | 26.25 | 29.25 | 33.75 |  |  |  |  |  |  |  |  | 33.55483870967742
2007-01-01 00:00:00 | 30.6 | 33.6 | 38.6 |  |  |  |  |  |  |  |  | 34.68870967741935
2007-02-01 00:00:00 | 28.6 | 31.6 | 36.6 |  |  |  |  |  |  |  |  | 34.96428571428571
2007-03-01 00:00:00 | 27.6 | 30.6 | 35.6 |  |  |  |  |  |  |  |  | 35.0016129032258
2007-04-01 00:00:00 | 27.6 | 30.6 | 35.6 |  |  |  |  |  |  |  |  | 35.48333333333332
2007-05-01 00:00:00 | 30.6 | 33.6 | 38.6 |  |  |  |  |  |  |  |  | 37.33387096774193
2007-06-01 00:00:00 | 39.6 | 42.6 | 47.6 |  |  |  |  |  |  |  |  | 35.19
2007-07-01 00:00:00 | 61.6 | 64.6 | 69.6 |  |  |  |  |  |  |  |  | 41.21451612903226
2007-08-01 00:00:00 | 66.6 | 69.6 | 74.6 |  |  |  |  |  |  |  |  | 43.80806451612904
2007-09-01 00:00:00 | 48.6 | 51.6 | 56.6 |  |  |  |  |  |  |  |  | 42.21
2007-10-01 00:00:00 | 32.6 | 35.6 | 40.6 |  |  |  |  |  |  |  |  | 36.55
2007-11-01 00:00:00 | 26.6 | 29.6 | 34.6 |  |  |  |  |  |  |  |  | 34.4
2007-12-01 00:00:00 | 26.6 | 29.6 | 34.6 |  |  |  |  |  |  |  |  | 34.73064516129032
2008-01-01 00:00:00 | 30.7 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 34.86854838709677
2008-02-01 00:00:00 | 28.7 | 31.95 | 36.95 |  |  |  |  |  |  |  |  | 35.09137931034482
2008-03-01 00:00:00 | 27.7 | 30.95 | 35.95 |  |  |  |  |  |  |  |  | 35.59435483870968
2008-04-01 00:00:00 | 27.7 | 30.95 | 35.95 |  |  |  |  |  |  |  |  | 35.24
2008-05-01 00:00:00 | 30.7 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 37.51370967741934
2008-06-01 00:00:00 | 39.7 | 42.95 | 47.95 |  |  |  |  |  |  |  |  | 35.32916666666666
2008-07-01 00:00:00 | 61.7 | 64.95 | 69.95 |  |  |  |  |  |  |  |  | 41.91693548387097
2008-08-01 00:00:00 | 66.7 | 69.95 | 74.95 |  |  |  |  |  |  |  |  | 43.35241935483872
2008-09-01 00:00:00 | 48.7 | 51.95 | 56.95 |  |  |  |  |  |  |  |  | 42.4125
2008-10-01 00:00:00 | 32.7 | 35.95 | 40.95 |  |  |  |  |  |  |  |  | 36.73387096774193
2008-11-01 00:00:00 | 26.7 | 29.95 | 34.95 |  |  |  |  |  |  |  |  | 34.985
2008-12-01 00:00:00 | 26.7 | 29.95 | 34.95 |  |  |  |  |  |  |  |  | 34.51370967741934
2009-01-01 00:00:00 | 31.2 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 36.01209677419354
2009-02-01 00:00:00 | 29.2 | 32.45 | 37.45 |  |  |  |  |  |  |  |  | 36.29642857142856
2009-03-01 00:00:00 | 28.2 | 31.45 | 36.45 |  |  |  |  |  |  |  |  | 36.73790322580644
2009-04-01 00:00:00 | 28.2 | 31.45 | 36.45 |  |  |  |  |  |  |  |  | 36.39333333333333
2009-05-01 00:00:00 | 31.2 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 39.03870967741936
2009-06-01 00:00:00 | 40.2 | 43.45 | 48.45 |  |  |  |  |  |  |  |  | 36.52666666666666
2009-07-01 00:00:00 | 62.2 | 65.45 | 70.45 |  |  |  |  |  |  |  |  | 43.06048387096776
2009-08-01 00:00:00 | 67.2 | 70.45 | 75.45 |  |  |  |  |  |  |  |  | 44.49596774193549
2009-09-01 00:00:00 | 49.2 | 52.45 | 57.45 |  |  |  |  |  |  |  |  | 43.55416666666667
2009-10-01 00:00:00 | 33.2 | 36.45 | 41.45 |  |  |  |  |  |  |  |  | 37.88870967741935
2009-11-01 00:00:00 | 27.2 | 30.45 | 35.45 |  |  |  |  |  |  |  |  | 36.115
2009-12-01 00:00:00 | 27.2 | 30.45 | 35.45 |  |  |  |  |  |  |  |  | 35.65725806451612
2010-01-01 00:00:00 | 31.2 | 34.95 | 39.95 |  |  |  |  |  |  |  |  | 36.46612903225806
2010-02-01 00:00:00 | 29.2 | 32.95 | 37.95 |  |  |  |  |  |  |  |  | 36.51071428571427
2010-03-01 00:00:00 | 28.2 | 31.95 | 36.95 |  |  |  |  |  |  |  |  | 36.55806451612902
2010-04-01 00:00:00 | 28.2 | 31.95 | 36.95 |  |  |  |  |  |  |  |  | 36.61
2010-05-01 00:00:00 | 31.2 | 34.95 | 39.95 |  |  |  |  |  |  |  |  | 39.24032258064516
2010-06-01 00:00:00 | 40.2 | 43.95 | 48.95 |  |  |  |  |  |  |  |  | 36.74333333333333
2010-07-01 00:00:00 | 62.2 | 65.95 | 70.95 |  |  |  |  |  |  |  |  | 43.27016129032259
2010-08-01 00:00:00 | 67.2 | 70.95 | 75.95 |  |  |  |  |  |  |  |  | 44.70564516129033
2010-09-01 00:00:00 | 49.2 | 52.95 | 57.95 |  |  |  |  |  |  |  |  | 43.7625
2010-10-01 00:00:00 | 33.2 | 36.95 | 41.95 |  |  |  |  |  |  |  |  | 38.38306451612902
2010-11-01 00:00:00 | 27.2 | 30.95 | 35.95 |  |  |  |  |  |  |  |  | 35.92916666666666
2010-12-01 00:00:00 | 27.2 | 30.95 | 35.95 |  |  |  |  |  |  |  |  | 35.86693548387096
2011-01-01 00:00:00 | 31.7 | 35.45 | 40.45 |  |  |  |  |  |  |  |  | 36.66774193548387
2011-02-01 00:00:00 | 29.7 | 33.45 | 38.45 |  |  |  |  |  |  |  |  | 36.725
2011-03-01 00:00:00 | 28.7 | 32.45 | 37.45 |  |  |  |  |  |  |  |  | 36.7758064516129
2011-04-01 00:00:00 | 28.7 | 32.45 | 37.45 |  |  |  |  |  |  |  |  | 36.82666666666666
2011-05-01 00:00:00 | 31.7 | 35.45 | 40.45 |  |  |  |  |  |  |  |  | 39.44193548387096
2011-06-01 00:00:00 | 40.7 | 44.45 | 49.45 |  |  |  |  |  |  |  |  | 36.96
2011-07-01 00:00:00 | 62.7 | 66.45 | 71.45 |  |  |  |  |  |  |  |  | 42.92580645161292
2011-08-01 00:00:00 | 67.7 | 71.45 | 76.45 |  |  |  |  |  |  |  |  | 45.58225806451614
2011-09-01 00:00:00 | 49.7 | 53.45 | 58.45 |  |  |  |  |  |  |  |  | 43.97083333333334
2011-10-01 00:00:00 | 33.7 | 37.45 | 42.45 |  |  |  |  |  |  |  |  | 38.59274193548386
2011-11-01 00:00:00 | 27.7 | 31.45 | 36.45 |  |  |  |  |  |  |  |  | 36.1375
2011-12-01 00:00:00 | 27.7 | 31.45 | 36.45 |  |  |  |  |  |  |  |  | 36.0766129032258
2012-01-01 00:00:00 | 31.95 | 35.7 | 40.7 |  |  |  |  |  |  |  |  | 36.94193548387096
2012-02-01 00:00:00 | 29.95 | 33.7 | 38.7 |  |  |  |  |  |  |  |  | 36.94137931034483
2012-03-01 00:00:00 | 28.95 | 32.7 | 37.7 |  |  |  |  |  |  |  |  | 37.04193548387097
2012-04-01 00:00:00 | 28.95 | 32.7 | 37.7 |  |  |  |  |  |  |  |  | 37.49166666666666
2012-05-01 00:00:00 | 31.95 | 35.7 | 40.7 |  |  |  |  |  |  |  |  | 39.34677419354838
2012-06-01 00:00:00 | 40.95 | 44.7 | 49.7 |  |  |  |  |  |  |  |  | 37.22666666666666
2012-07-01 00:00:00 | 62.95 | 66.7 | 71.7 |  |  |  |  |  |  |  |  | 43.2
2012-08-01 00:00:00 | 67.95 | 71.7 | 76.7 |  |  |  |  |  |  |  |  | 45.8483870967742
2012-09-01 00:00:00 | 49.95 | 53.7 | 58.7 |  |  |  |  |  |  |  |  | 44.19
2012-10-01 00:00:00 | 33.95 | 37.7 | 42.7 |  |  |  |  |  |  |  |  | 38.59032258064516
2012-11-01 00:00:00 | 27.95 | 31.7 | 36.7 |  |  |  |  |  |  |  |  | 36.40833333333333
2012-12-01 00:00:00 | 27.95 | 31.7 | 36.7 |  |  |  |  |  |  |  |  | 36.71612903225806
2013-01-01 00:00:00 | 32.2 | 35.95 | 40.95 |  |  |  |  |  |  |  |  | 36.97177419354838
2013-02-01 00:00:00 | 30.2 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 37.26071428571428
2013-03-01 00:00:00 | 29.2 | 32.95 | 37.95 |  |  |  |  |  |  |  |  | 37.69758064516128
2013-04-01 00:00:00 | 29.2 | 32.95 | 37.95 |  |  |  |  |  |  |  |  | 37.36
2013-05-01 00:00:00 | 32.2 | 35.95 | 40.95 |  |  |  |  |  |  |  |  | 39.61693548387097
2013-06-01 00:00:00 | 41.2 | 44.95 | 49.95 |  |  |  |  |  |  |  |  | 37.42916666666666
2013-07-01 00:00:00 | 63.2 | 66.95 | 71.95 |  |  |  |  |  |  |  |  | 44.02016129032259
2013-08-01 00:00:00 | 68.2 | 71.95 | 76.95 |  |  |  |  |  |  |  |  | 46.11451612903227
2013-09-01 00:00:00 | 50.2 | 53.95 | 58.95 |  |  |  |  |  |  |  |  | 44.465
2013-10-01 00:00:00 | 34.2 | 37.95 | 42.95 |  |  |  |  |  |  |  |  | 38.85645161290323
2013-11-01 00:00:00 | 28.2 | 31.95 | 36.95 |  |  |  |  |  |  |  |  | 36.67916666666666
2013-12-01 00:00:00 | 28.2 | 31.95 | 36.95 |  |  |  |  |  |  |  |  | 36.99032258064516
2014-01-01 00:00:00 | 32.45 | 36.2 | 41.2 |  |  |  |  |  |  |  |  | 37.24193548387096
2014-02-01 00:00:00 | 30.45 | 34.2 | 39.2 |  |  |  |  |  |  |  |  | 37.52857142857142
2014-03-01 00:00:00 | 29.45 | 33.2 | 38.2 |  |  |  |  |  |  |  |  | 37.96774193548386
2014-04-01 00:00:00 | 29.45 | 33.2 | 38.2 |  |  |  |  |  |  |  |  | 37.62666666666666
2014-05-01 00:00:00 | 32.45 | 36.2 | 41.2 |  |  |  |  |  |  |  |  | 39.88709677419354
2014-06-01 00:00:00 | 41.45 | 45.2 | 50.2 |  |  |  |  |  |  |  |  | 37.7
2014-07-01 00:00:00 | 63.45 | 67.2 | 72.2 |  |  |  |  |  |  |  |  | 44.29032258064517
2014-08-01 00:00:00 | 68.45 | 72.2 | 77.2 |  |  |  |  |  |  |  |  | 45.72580645161291
2014-09-01 00:00:00 | 50.45 | 54.2 | 59.2 |  |  |  |  |  |  |  |  | 44.78333333333334
2014-10-01 00:00:00 | 34.45 | 38.2 | 43.2 |  |  |  |  |  |  |  |  | 39.12258064516129
2014-11-01 00:00:00 | 28.45 | 32.2 | 37.2 |  |  |  |  |  |  |  |  | 37.34
2014-12-01 00:00:00 | 28.45 | 32.2 | 37.2 |  |  |  |  |  |  |  |  | 36.88709677419354
2015-01-01 00:00:00 | 31.45 | 36.45 | 41.45 |  |  |  |  |  |  |  |  | 37.76451612903226
2015-02-01 00:00:00 | 29.45 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 38.18303571428572
2015-03-01 00:00:00 | 28.45 | 33.45 | 38.45 |  |  |  |  |  |  |  |  | 38.23790322580644
2015-04-01 00:00:00 | 28.45 | 33.45 | 38.45 |  |  |  |  |  |  |  |  | 38.30416666666666
2015-05-01 00:00:00 | 31.45 | 36.45 | 41.45 |  |  |  |  |  |  |  |  | 40.53870967741936
2015-06-01 00:00:00 | 40.45 | 45.45 | 50.45 |  |  |  |  |  |  |  |  | 38.02666666666666
2015-07-01 00:00:00 | 62.45 | 67.45 | 72.45 |  |  |  |  |  |  |  |  | 44.56048387096774
2015-08-01 00:00:00 | 67.45 | 72.45 | 77.45 |  |  |  |  |  |  |  |  | 45.99596774193549
2015-09-01 00:00:00 | 49.45 | 54.45 | 59.45 |  |  |  |  |  |  |  |  | 45.05416666666667
2015-10-01 00:00:00 | 33.45 | 38.45 | 43.45 |  |  |  |  |  |  |  |  | 39.67338709677419
2015-11-01 00:00:00 | 27.45 | 32.45 | 37.45 |  |  |  |  |  |  |  |  | 38.00916666666667
2015-12-01 00:00:00 | 27.45 | 32.45 | 37.45 |  |  |  |  |  |  |  |  | 37.15725806451612
2016-01-01 00:00:00 | 31.7 | 36.7 | 41.7 |  |  |  |  |  |  |  |  | 38.29516129032258
2016-02-01 00:00:00 | 29.7 | 34.7 | 39.7 |  |  |  |  |  |  |  |  | 38.38793103448275
2016-03-01 00:00:00 | 28.7 | 33.7 | 38.7 |  |  |  |  |  |  |  |  | 38.50806451612902
2016-04-01 00:00:00 | 28.7 | 33.7 | 38.7 |  |  |  |  |  |  |  |  | 38.16
2016-05-01 00:00:00 | 31.7 | 36.7 | 41.7 |  |  |  |  |  |  |  |  | 40.81290322580645
2016-06-01 00:00:00 | 40.7 | 45.7 | 50.7 |  |  |  |  |  |  |  |  | 38.29333333333333
2016-07-01 00:00:00 | 62.7 | 67.7 | 72.7 |  |  |  |  |  |  |  |  | 44.2967741935484
2016-08-01 00:00:00 | 67.7 | 72.7 | 77.7 |  |  |  |  |  |  |  |  | 46.91290322580646
2016-09-01 00:00:00 | 49.7 | 54.7 | 59.7 |  |  |  |  |  |  |  |  | 45.325
2016-10-01 00:00:00 | 33.7 | 38.7 | 43.7 |  |  |  |  |  |  |  |  | 40.23225806451613
2016-11-01 00:00:00 | 27.7 | 32.7 | 37.7 |  |  |  |  |  |  |  |  | 37.89
2016-12-01 00:00:00 | 27.7 | 32.7 | 37.7 |  |  |  |  |  |  |  |  | 37.4274193548387
2017-01-01 00:00:00 | 31.95 | 36.95 | 41.95 |  |  |  |  |  |  |  |  | 38.57338709677419
2017-02-01 00:00:00 | 29.95 | 34.95 | 39.95 |  |  |  |  |  |  |  |  | 38.72767857142857
2017-03-01 00:00:00 | 28.95 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 38.37258064516129
2017-04-01 00:00:00 | 28.95 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 39.265
2017-05-01 00:00:00 | 31.95 | 36.95 | 41.95 |  |  |  |  |  |  |  |  | 40.69758064516129
2017-06-01 00:00:00 | 40.95 | 45.95 | 50.95 |  |  |  |  |  |  |  |  | 38.56
2017-07-01 00:00:00 | 62.95 | 67.95 | 72.95 |  |  |  |  |  |  |  |  | 44.5709677419355
2017-08-01 00:00:00 | 67.95 | 72.95 | 77.95 |  |  |  |  |  |  |  |  | 47.17903225806452
2017-09-01 00:00:00 | 49.95 | 54.95 | 59.95 |  |  |  |  |  |  |  |  | 45.59583333333334
2017-10-01 00:00:00 | 33.95 | 38.95 | 43.95 |  |  |  |  |  |  |  |  | 40.50645161290323
2017-11-01 00:00:00 | 27.95 | 32.95 | 37.95 |  |  |  |  |  |  |  |  | 38.165
2017-12-01 00:00:00 | 27.95 | 32.95 | 37.95 |  |  |  |  |  |  |  |  | 38.08709677419354
2018-01-01 00:00:00 | 32.2 | 37.2 | 42.2 |  |  |  |  |  |  |  |  | 38.58709677419354
2018-02-01 00:00:00 | 30.2 | 35.2 | 40.2 |  |  |  |  |  |  |  |  | 39
2018-03-01 00:00:00 | 29.2 | 34.2 | 39.2 |  |  |  |  |  |  |  |  | 39.04838709677419
2018-04-01 00:00:00 | 29.2 | 34.2 | 39.2 |  |  |  |  |  |  |  |  | 39.11666666666666
2018-05-01 00:00:00 | 32.2 | 37.2 | 42.2 |  |  |  |  |  |  |  |  | 40.96774193548387
2018-06-01 00:00:00 | 41.2 | 46.2 | 51.2 |  |  |  |  |  |  |  |  | 38.82666666666666
2018-07-01 00:00:00 | 63.2 | 68.2 | 73.2 |  |  |  |  |  |  |  |  | 44.8451612903226
2018-08-01 00:00:00 | 68.2 | 73.2 | 78.2 |  |  |  |  |  |  |  |  | 47.44516129032259
2018-09-01 00:00:00 | 50.2 | 55.2 | 60.2 |  |  |  |  |  |  |  |  | 45.84
2018-10-01 00:00:00 | 34.2 | 39.2 | 44.2 |  |  |  |  |  |  |  |  | 40.48387096774194
2018-11-01 00:00:00 | 28.2 | 33.2 | 38.2 |  |  |  |  |  |  |  |  | 38.03333333333333
2018-12-01 00:00:00 | 28.2 | 33.2 | 38.2 |  |  |  |  |  |  |  |  | 38.36129032258064
2019-01-01 00:00:00 | 32.45 | 37.45 | 42.45 |  |  |  |  |  |  |  |  | 38.86129032258064
2019-02-01 00:00:00 | 30.45 | 35.45 | 40.45 |  |  |  |  |  |  |  |  | 39.27232142857143
2019-03-01 00:00:00 | 29.45 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 39.31854838709677
2019-04-01 00:00:00 | 29.45 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 39.3875
2019-05-01 00:00:00 | 32.45 | 37.45 | 42.45 |  |  |  |  |  |  |  |  | 41.23790322580645
2019-06-01 00:00:00 | 41.45 | 46.45 | 51.45 |  |  |  |  |  |  |  |  | 39.05416666666666
2019-07-01 00:00:00 | 63.45 | 68.45 | 73.45 |  |  |  |  |  |  |  |  | 45.64112903225808
2019-08-01 00:00:00 | 68.45 | 73.45 | 78.45 |  |  |  |  |  |  |  |  | 47.71129032258066
2019-09-01 00:00:00 | 50.45 | 55.45 | 60.45 |  |  |  |  |  |  |  |  | 46.115
2019-10-01 00:00:00 | 34.45 | 39.45 | 44.45 |  |  |  |  |  |  |  |  | 40.75403225806451
2019-11-01 00:00:00 | 28.45 | 33.45 | 38.45 |  |  |  |  |  |  |  |  | 38.715
2019-12-01 00:00:00 | 28.45 | 33.45 | 38.45 |  |  |  |  |  |  |  |  | 38.63548387096774
2020-01-01 00:00:00 | 32.7 | 37.7 | 42.7 |  |  |  |  |  |  |  |  | 39.13548387096775
2020-02-01 00:00:00 | 30.7 | 35.7 | 40.7 |  |  |  |  |  |  |  |  | 39.47413793103448
2020-03-01 00:00:00 | 29.7 | 34.7 | 39.7 |  |  |  |  |  |  |  |  | 39.58870967741936
2020-04-01 00:00:00 | 29.7 | 34.7 | 39.7 |  |  |  |  |  |  |  |  | 39.65833333333333
2020-05-01 00:00:00 | 32.7 | 37.7 | 42.7 |  |  |  |  |  |  |  |  | 41.90967741935484
2020-06-01 00:00:00 | 41.7 | 46.7 | 51.7 |  |  |  |  |  |  |  |  | 39.36
2020-07-01 00:00:00 | 63.7 | 68.7 | 73.7 |  |  |  |  |  |  |  |  | 45.91129032258065
2020-08-01 00:00:00 | 68.7 | 73.7 | 78.7 |  |  |  |  |  |  |  |  | 47.3467741935484
2020-09-01 00:00:00 | 50.7 | 55.7 | 60.7 |  |  |  |  |  |  |  |  | 46.40833333333334
2020-10-01 00:00:00 | 34.7 | 39.7 | 44.7 |  |  |  |  |  |  |  |  | 41.02419354838709
2020-11-01 00:00:00 | 28.7 | 33.7 | 38.7 |  |  |  |  |  |  |  |  | 39.405
2020-12-01 00:00:00 | 28.7 | 33.7 | 38.7 |  |  |  |  |  |  |  |  | 38.50806451612902
2021-01-01 00:00:00 | 32.95 | 37.95 | 42.95 |  |  |  |  |  |  |  |  | 39.68629032258065
2021-02-01 00:00:00 | 30.95 | 35.95 | 40.95 |  |  |  |  |  |  |  |  | 39.81696428571429
2021-03-01 00:00:00 | 29.95 | 34.95 | 39.95 |  |  |  |  |  |  |  |  | 39.43709677419355
2021-04-01 00:00:00 | 29.95 | 34.95 | 39.95 |  |  |  |  |  |  |  |  | 39.92916666666666
2021-05-01 00:00:00 | 32.95 | 37.95 | 42.95 |  |  |  |  |  |  |  |  | 42.18387096774194
2021-06-01 00:00:00 | 41.95 | 46.95 | 51.95 |  |  |  |  |  |  |  |  | 39.62666666666667
2021-07-01 00:00:00 | 63.95 | 68.95 | 73.95 |  |  |  |  |  |  |  |  | 46.18145161290323
2021-08-01 00:00:00 | 68.95 | 73.95 | 78.95 |  |  |  |  |  |  |  |  | 47.61693548387098
2021-09-01 00:00:00 | 50.95 | 55.95 | 60.95 |  |  |  |  |  |  |  |  | 46.67916666666667
2021-10-01 00:00:00 | 34.95 | 39.95 | 44.95 |  |  |  |  |  |  |  |  | 41.60322580645161
2021-11-01 00:00:00 | 28.95 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 39.265
2021-12-01 00:00:00 | 28.95 | 33.95 | 38.95 |  |  |  |  |  |  |  |  | 38.7782258064516
2022-01-01 00:00:00 | 33.2 | 38.2 | 43.2 |  |  |  |  |  |  |  |  | 39.96451612903226
2022-02-01 00:00:00 | 31.2 | 36.2 | 41.2 |  |  |  |  |  |  |  |  | 40.08928571428572
2022-03-01 00:00:00 | 30.2 | 35.2 | 40.2 |  |  |  |  |  |  |  |  | 39.70322580645161
2022-04-01 00:00:00 | 30.2 | 35.2 | 40.2 |  |  |  |  |  |  |  |  | 40.2
2022-05-01 00:00:00 | 33.2 | 38.2 | 43.2 |  |  |  |  |  |  |  |  | 42.45806451612904
2022-06-01 00:00:00 | 42.2 | 47.2 | 52.2 |  |  |  |  |  |  |  |  | 39.89333333333333
2022-07-01 00:00:00 | 64.2 | 69.2 | 74.2 |  |  |  |  |  |  |  |  | 45.94193548387098
2022-08-01 00:00:00 | 69.2 | 74.2 | 79.2 |  |  |  |  |  |  |  |  | 48.50967741935485
2022-09-01 00:00:00 | 51.2 | 56.2 | 61.2 |  |  |  |  |  |  |  |  | 46.95
2022-10-01 00:00:00 | 35.2 | 40.2 | 45.2 |  |  |  |  |  |  |  |  | 41.87741935483871
2022-11-01 00:00:00 | 29.2 | 34.2 | 39.2 |  |  |  |  |  |  |  |  | 39.54
2022-12-01 00:00:00 | 29.2 | 34.2 | 39.2 |  |  |  |  |  |  |  |  | 39.04838709677419
2023-01-01 00:00:00 | 33.45 | 38.45 | 43.45 |  |  |  |  |  |  |  |  | 40.24274193548387
2023-02-01 00:00:00 | 31.45 | 36.45 | 41.45 |  |  |  |  |  |  |  |  | 40.36160714285714
2023-03-01 00:00:00 | 30.45 | 35.45 | 40.45 |  |  |  |  |  |  |  |  | 39.96935483870968
2023-04-01 00:00:00 | 30.45 | 35.45 | 40.45 |  |  |  |  |  |  |  |  | 40.915
2023-05-01 00:00:00 | 33.45 | 38.45 | 43.45 |  |  |  |  |  |  |  |  | 42.31854838709677
2023-06-01 00:00:00 | 42.45 | 47.45 | 52.45 |  |  |  |  |  |  |  |  | 40.16
2023-07-01 00:00:00 | 64.45 | 69.45 | 74.45 |  |  |  |  |  |  |  |  | 46.21612903225808
2023-08-01 00:00:00 | 69.45 | 74.45 | 79.45 |  |  |  |  |  |  |  |  | 48.77580645161292
2023-09-01 00:00:00 | 51.45 | 56.45 | 61.45 |  |  |  |  |  |  |  |  | 47.22083333333334
2023-10-01 00:00:00 | 35.45 | 40.45 | 45.45 |  |  |  |  |  |  |  |  | 42.15161290322581
2023-11-01 00:00:00 | 29.45 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 39.815
2023-12-01 00:00:00 | 29.45 | 34.45 | 39.45 |  |  |  |  |  |  |  |  | 39.73225806451613
2024-01-01 00:00:00 | 33.7 | 38.7 | 43.7 |  |  |  |  |  |  |  |  | 40.23225806451613
2024-02-01 00:00:00 | 31.7 | 36.7 | 41.7 |  |  |  |  |  |  |  |  | 40.56034482758621
2024-03-01 00:00:00 | 30.7 | 35.7 | 40.7 |  |  |  |  |  |  |  |  | 41.10322580645161
2024-04-01 00:00:00 | 30.7 | 35.7 | 40.7 |  |  |  |  |  |  |  |  | 40.29333333333333
2024-05-01 00:00:00 | 33.7 | 38.7 | 43.7 |  |  |  |  |  |  |  |  | 42.58870967741935
2024-06-01 00:00:00 | 42.7 | 47.7 | 52.7 |  |  |  |  |  |  |  |  | 40.40833333333332
2024-07-01 00:00:00 | 64.7 | 69.7 | 74.7 |  |  |  |  |  |  |  |  | 46.99193548387098