Spreadsheet: phillip_m_love__30521__SITHE_May2401
Sheet: Split

 |  |  |  |  |  | TRANSPORT |  |  |  |  | ENA
 | # | Monthly | PV | Discount |  | Short | Long | Short | Total |  | Short | Long | Long | Total |  | Total |  | Chip |  | Model C$ | Model US$ | Correct C$ | Correct US$ |  |  | Calculation of Weighted contract price |  |  |  |  |  | Vol at Chip | 28600
Period | Days | Quantity | Quantity | Factor |  | Empress | Chip | Tolls | Transport |  | Chip | Tolls | Contract | ENA |  | $ USD |  | Basis | fx | Tolls | Tolls | Tolls | Tolls |  |  |  |  |  |  |  |  | Total Volume | 31000
01-MAY-2001 |  |  |  | 1 |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.187 | 1.5471 | 1.1148 |  | 1.167 |  |  |  | From | To | Volume | Price |  |  | % Age
01-JUN-2001 |  |  |  | 0.9991068648150381 |  | -0.2678094688848622 |  |  |  |  |  |  |  |  |  |  |  | 0.23 | 1.5472539989356 | 1.1148 |  | 1.167 |  |  |  | present | 2004-10-01 00:00:00 | 31000 |  |  |  | [NAME]
01-JUL-2001 |  |  |  | 0.995712620360487 |  | -0.375 |  |  |  |  |  |  |  |  |  |  |  | 0.21 | 1.54770985034011 | 1.1148 |  | 1.167
01-AUG-2001 |  |  |  | 0.9922503303415621 |  | -0.38 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.54810974803415 | 1.1148 |  | 1.167 |  |  |  | 2004-11-01 00:00:00 | 2009-10-01 00:00:00 | 9600
01-SEP-2001 |  |  |  | 0.9888248048410121 |  | -0.36 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54854293430427 | 1.1148 |  | 1.167 |  |  |  | Winter |  | 6400 | -0.56
01-OCT-2001 |  |  |  | 0.985619806085128 |  | -0.3599999999999994 |  |  |  |  |  |  |  |  |  |  |  | 0.2 | 1.5491091808312 | 1.1148 |  | 1.167 |  |  |  |  |  | 15000 | -0.6551
01-NOV-2001 |  |  |  | 0.98223884144417 |  | -0.2078714163831767 |  |  |  |  |  |  |  |  |  |  |  | 0.415 | 1.54959947935606 | 1.1148 |  | 1.167
01-DEC-2001 |  |  |  | 0.978984382949443 |  | -0.2079029489468924 |  |  |  |  |  |  |  |  |  |  |  | 0.415 | 1.55007807147808 | 1.1148 |  | 1.167
01-JAN-2002 |  |  |  | 0.975530668341188 |  | -0.2079322792259219 |  |  |  |  |  |  |  |  |  |  |  | 0.415 | 1.55052350341299 | 1.1148 |  | 1.167 |  |  |  | 2004-11-01 00:00:00 | 2009-10-01 00:00:00 | 9600
01-FEB-2002 |  |  |  | 0.97189472402003 |  | -0.2079525080293561 |  |  |  |  |  |  |  |  |  |  |  | 0.525 | 1.5508308626098 | 1.1148 |  | 1.167 |  |  |  | Summer |  | 6400 | -0.7
01-MAR-2002 |  |  |  | 0.9685662969273611 |  | -0.2079684054635385 |  |  |  |  |  |  |  |  |  |  |  | 0.525 | 1.55107249591641 | 1.1148 |  | 1.167 |  |  |  |  |  | 15000 | -0.6551
01-APR-2002 |  |  |  | 0.964818994069334 |  | -0.262986196428237 |  |  |  |  |  |  |  |  |  |  |  | 0.235 | 1.5513429992704 | 1.1148 |  | 1.167
01-MAY-2002 |  |  |  | 0.961132688591606 |  | -0.2630058109974436 |  |  |  |  |  |  |  |  |  |  |  | 0.235 | 1.5516413390574 | 1.1148 |  | 1.167
01-JUN-2002 |  |  |  | 0.957270580812478 |  | -0.2630247430792716 |  |  |  |  |  |  |  |  |  |  |  | 0.235 | 1.55192940698373 | 1.1148 |  | 1.167 |  |  |  | 2009-11-01 00:00:00 | 2014-10-01 00:00:00 | 16000 | -0.56
01-JUL-2002 |  |  |  | 0.953459028130591 |  | -0.2630429154455638 |  |  |  |  |  |  |  |  |  |  |  | 0.235 | 1.55220601581152 | 1.1148 |  | 1.167 |  |  |  | Winter |  | 15000 | -0.6551
01-AUG-2002 |  |  |  | 0.9494242951154691 |  | -0.263061430719592 |  |  |  |  |  |  |  |  |  |  |  | 0.235 | 1.55248794560447 | 1.1148 |  | 1.167
01-SEP-2002 |  |  |  | 0.945329175871725 |  | -0.2630789001577565 |  |  |  |  |  |  |  |  |  |  |  | 0.235 | 1.55275404450067 | 1.1148 |  | 1.167
01-OCT-2002 |  |  |  | 0.941306503679709 |  | -0.2630944801806576 |  |  |  |  |  |  |  |  |  |  |  | 0.23 | 1.55299144031216 | 1.1148 |  | 1.167 |  |  |  | 2009-11-01 00:00:00 | 2014-10-01 00:00:00 | 16000 | -0.7
01-NOV-2002 |  |  |  | 0.93708722011956 |  | -0.2415053744775593 |  |  |  |  |  |  |  |  |  |  |  | 0.43 | 1.55321287012909 | 1.1148 |  | 1.167 |  |  |  | Summer |  | 15000 | -0.6551
01-DEC-2002 |  |  |  | 0.9329484556054151 |  | -0.2415179124448832 |  |  |  |  |  |  |  |  |  |  |  | 0.44 | 1.55341061301509 | 1.1148 |  | 1.167
01-JAN-2003 |  |  |  | 0.928603337409977 |  | -0.2415285167002885 |  |  |  |  |  |  |  |  |  |  |  | 0.465 | 1.55357789761707 | 1.1148 |  | 1.167
01-FEB-2003 |  |  |  | 0.9241855184808099 |  | -0.241536268275369 |  |  |  |  |  |  |  |  |  |  |  | 0.46 | 1.55370020331792 | 1.1148 |  | 1.167 |  |  |  | 2014-11-01 00:00:00 | 2014-12-01 00:00:00 | 31000 | -0.56
01-MAR-2003 |  |  |  | 0.920145481203232 |  | -0.2415420699121213 |  |  |  |  |  |  |  |  |  |  |  | 0.45 | 1.55379175515323 | 1.1148 |  | 1.167
01-APR-2003 |  |  |  | 0.915666651057044 |  | -0.301552343897932 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55395390867804 | 1.1148 |  | 1.167
01-MAY-2003 |  |  |  | 0.911351430818865 |  | -0.3015688137591961 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55421392185337 | 1.1148 |  | 1.167
01-JUN-2003 |  |  |  | 0.906847631378226 |  | -0.30158200597872 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55442225297664 | 1.1148 |  | 1.167
01-JUL-2003 |  |  |  | 0.902471840199719 |  | -0.3015782756145757 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55436333751795 | 1.1148 |  | 1.167
01-AUG-2003 |  |  |  | 0.8979463550928999 |  | -0.3015766667519242 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55433792934453 | 1.1148 |  | 1.167
01-SEP-2003 |  |  |  | 0.893382373159353 |  | -0.3015734965623746 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55428786614317 | 1.1148 |  | 1.167
01-OCT-2003 |  |  |  | 0.888969132674597 |  | -0.3015733031911281 |  |  |  |  |  |  |  |  |  |  |  | 0.215 | 1.55428481255515 | 1.1148 |  | 1.167
01-NOV-2003 |  |  |  | 0.8844258708005821 |  | -0.2599714277415295 |  |  |  |  |  |  |  |  |  |  |  | 0.455 | 1.55435188059277 | 1.1148 |  | 1.167
01-DEC-2003 |  |  |  | 0.880000022514182 |  | -0.2599746198825121 |  |  |  |  |  |  |  |  |  |  |  | 0.455 | 1.55440409517307 | 1.1148 |  | 1.167
01-JAN-2004 |  |  |  | 0.875422225865781 |  | -0.25997982875431 |  |  |  |  |  |  |  |  |  |  |  | 0.455 | 1.55448930541364 | 1.1148 |  | 1.167
01-FEB-2004 |  |  |  | 0.8708439819195111 |  | -0.2599873849540266 |  |  |  |  |  |  |  |  |  |  |  | 0.455 | 1.55461293143577 | 1.1148 |  | 1.167
01-MAR-2004 |  |  |  | 0.866537834588021 |  | -0.2599940449895719 |  |  |  |  |  |  |  |  |  |  |  | 0.455 | 1.55472191173477 | 1.1148 |  | 1.167
01-APR-2004 |  |  |  | 0.861977806645642 |  | -0.3250081488786627 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.554952748645 | 1.1148 |  | 1.167
01-MAY-2004 |  |  |  | 0.857615867376759 |  | -0.3250296626724687 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55530499476472 | 1.1148 |  | 1.167
01-JUN-2004 |  |  |  | 0.8530916676369861 |  | -0.3250438631541215 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55553758720979 | 1.1148 |  | 1.167
01-JUL-2004 |  |  |  | 0.8487281682466931 |  | -0.3250321299483492 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55534540176235 | 1.1148 |  | 1.167
01-AUG-2004 |  |  |  | 0.8442390489793561 |  | -0.3250224385327676 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55518669586984 | 1.1148 |  | 1.167
01-SEP-2004 |  |  |  | 0.8397371368110981 |  | -0.3250115009877996 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55500762235466 | 1.1148 |  | 1.167
01-OCT-2004 |  |  |  | 0.8353970467816311 |  | -0.3250029526514973 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55486769455185 | 1.1148 |  | 1.167
01-NOV-2004 |  |  |  | 0.830929533592078 |  | -0.2749962371160874 |  |  |  |  |  |  |  |  |  |  |  | 0.435 | 1.55475778554674 | 1.1148 |  | 1.167
01-DEC-2004 |  |  |  | 0.826597338424042 |  | -0.2749888610972508 |  |  |  |  |  |  |  |  |  |  |  | 0.435 | 1.55463708472319 | 1.1148 |  | 1.167
01-JAN-2005 |  |  |  | 0.822122573243342 |  | -0.2749815491033685 |  |  |  |  |  |  |  |  |  |  |  | 0.435 | 1.554517450097 | 1.1148 |  | 1.167
01-FEB-2005 |  |  |  | 0.81764858245325 |  | -0.2749743982276689 |  |  |  |  |  |  |  |  |  |  |  | 0.435 | 1.55440046940074 | 1.1148 |  | 1.167
01-MAR-2005 |  |  |  | 0.813601239426745 |  | -0.274967237266083 |  |  |  |  |  |  |  |  |  |  |  | 0.435 | 1.55428334135215 | 1.1148 |  | 1.167
01-APR-2005 |  |  |  | 0.809169860789535 |  | -0.3299651376530592 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.55424900244258 | 1.1148 |  | 1.167
01-MAY-2005 |  |  |  | 0.804926856353094 |  | -0.3299685035869038 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.55430405260508 | 1.1148 |  | 1.167
01-JUN-2005 |  |  |  | 0.8005396799786899 |  | -0.3299717211155402 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.5543566792322 | 1.1148 |  | 1.167
01-JUL-2005 |  |  |  | 0.796296011588002 |  | -0.3299751016493628 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.55441197584833 | 1.1148 |  | 1.167
01-AUG-2005 |  |  |  | 0.791913438855667 |  | -0.3299789033490756 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.55447416632781 | 1.1148 |  | 1.167
01-SEP-2005 |  |  |  | 0.787529256079064 |  | -0.3299824845268637 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.55453275392957 | 1.1148 |  | 1.167
01-OCT-2005 |  |  |  | 0.783285246547027 |  | -0.3299857402979094 |  |  |  |  |  |  |  |  |  |  |  | 0.19 | 1.55458602175217 | 1.1148 |  | 1.167
01-NOV-2005 |  |  |  | 0.778898765091193 |  | -0.2749888877961828 |  |  |  |  |  |  |  |  |  |  |  | 0.44 | 1.55463752158944 | 1.1148 |  | 1.167
01-DEC-2005 |  |  |  | 0.774653085476703 |  | -0.2749917240348765 |  |  |  |  |  |  |  |  |  |  |  | 0.44 | 1.55468393147373 | 1.1148 |  | 1.167
01-JAN-2006 |  |  |  | 0.770265448066112 |  | -0.2749944381761438 |  |  |  |  |  |  |  |  |  |  |  | 0.44 | 1.55472834605047 | 1.1148 |  | 1.167
01-FEB-2006 |  |  |  | 0.765877657086976 |  | -0.2749969322065846 |  |  |  |  |  |  |  |  |  |  |  | 0.44 | 1.55476916094111 | 1.1148 |  | 1.167
01-MAR-2006 |  |  |  | 0.761914600428643 |  | -0.2749989957547503 |  |  |  |  |  |  |  |  |  |  |  | 0.44 | 1.55480293259516 | 1.1148 |  | 1.167
01-APR-2006 |  |  |  | 0.7575273173525711 |  | -0.3550010710806069 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.5548368984805 | 1.1148 |  | 1.167
01-MAY-2006 |  |  |  | 0.753282207872455 |  | -0.35500287009822 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.5548663433592 | 1.1148 |  | 1.167
01-JUN-2006 |  |  |  | 0.7489144199186151 |  | -0.3549951338471731 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.55473973051436 | 1.1148 |  | 1.167
01-JUL-2006 |  |  |  | 0.74494263734337 |  | -0.354986544989198 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.55459918790667 | 1.1148 |  | 1.167
01-AUG-2006 |  |  |  | 0.740845885437675 |  | -0.3549771213258288 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.55444501430527 | 1.1148 |  | 1.167
01-SEP-2006 |  |  |  | 0.736756801968845 |  | -0.3549671400803378 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.5542817518579 | 1.1148 |  | 1.167
01-OCT-2006 |  |  |  | 0.732807042122161 |  | -0.3549569498327845 |  |  |  |  |  |  |  |  |  |  |  | 0.185 | 1.55411510615586 | 1.1148 |  | 1.167
01-NOV-2006 |  |  |  | 0.728733407648125 |  | -0.2999458711357557 |  |  |  |  |  |  |  |  |  |  |  | 0.42 | 1.5539339717789 | 1.1148 |  | 1.167
01-DEC-2006 |  |  |  | 0.724798826573952 |  | -0.2999346186415108 |  |  |  |  |  |  |  |  |  |  |  | 0.42 | 1.55375003907047 | 1.1148 |  | 1.167
01-JAN-2007 |  |  |  | 0.720741110308541 |  | -0.2999224420674285 |  |  |  |  |  |  |  |  |  |  |  | 0.42 | 1.55355105044614 | 1.1148 |  | 1.167
01-FEB-2007 |  |  |  | 0.7166916605556051 |  | -0.2999097073688315 |  |  |  |  |  |  |  |  |  |  |  | 0.42 | 1.55334299551397 | 1.1148 |  | 1.167
01-MAR-2007 |  |  |  | 0.713041296179286 |  | -0.2998977252250885 |  |  |  |  |  |  |  |  |  |  |  | 0.42 | 1.55314728643027 | 1.1148 |  | 1.167
01-APR-2007 |  |  |  | 0.709007903560417 |  | -0.4048839278973886 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.5529219903094 | 1.1148 |  | 1.167
01-MAY-2007 |  |  |  | 0.705112812159002 |  | -0.4048700438276196 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55269534375002 | 1.1148 |  | 1.167
01-JUN-2007 |  |  |  | 0.701096460388931 |  | -0.4048551472483046 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55245224232446 | 1.1148 |  | 1.167
01-JUL-2007 |  |  |  | 0.697218073040439 |  | -0.4048401990642323 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55220837525397 | 1.1148 |  | 1.167
01-AUG-2007 |  |  |  | 0.693219199836633 |  | -0.4048242025481832 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55194749037724 | 1.1148 |  | 1.167
01-SEP-2007 |  |  |  | 0.689229374001235 |  | -0.4048076467613777 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55167757676643 | 1.1148 |  | 1.167
01-OCT-2007 |  |  |  | 0.685376969655374 |  | -0.4047910923379363 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.55140777924138 | 1.1148 |  | 1.167
01-NOV-2007 |  |  |  | 0.6814052652478491 |  | -0.3465753329082517 |  |  |  |  |  |  |  |  |  |  |  | 0.4 | 1.5511201173954 | 1.1148 |  | 1.167
01-DEC-2007 |  |  |  | 0.6775705995632451 |  | -0.3465589710818948 |  |  |  |  |  |  |  |  |  |  |  | 0.4 | 1.55083315603447 | 1.1148 |  | 1.167
01-JAN-2008 |  |  |  | 0.673617431316076 |  | -0.3465415521195627 |  |  |  |  |  |  |  |  |  |  |  | 0.4 | 1.55052777079457 | 1.1148 |  | 1.167
01-FEB-2008 |  |  |  | 0.669673839073645 |  | -0.3465236128013656 |  |  |  |  |  |  |  |  |  |  |  | 0.4 | 1.55021338848381 | 1.1148 |  | 1.167
01-MAR-2008 |  |  |  | 0.665993433082474 |  | -0.3465063595674591 |  |  |  |  |  |  |  |  |  |  |  | 0.4 | 1.5499111498815 | 1.1148 |  | 1.167
01-APR-2008 |  |  |  | 0.662068668055271 |  | -0.5014874124292095 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54957937355865 | 1.1148 |  | 1.167
01-MAY-2008 |  |  |  | 0.658279911021528 |  | -0.501468580358083 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54924975285339 | 1.1148 |  | 1.167
01-JUN-2008 |  |  |  | 0.654391570926416 |  | -0.5014508938942424 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54894031156213 | 1.1148 |  | 1.167
01-JUL-2008 |  |  |  | 0.650791959908771 |  | -0.5014542267684523 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54899861387322 | 1.1148 |  | 1.167
01-AUG-2008 |  |  |  | 0.647084433951182 |  | -0.5014577214757749 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54905975186164 | 1.1148 |  | 1.167
01-SEP-2008 |  |  |  | 0.643389209640784 |  | -0.5014612677397774 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54912179673957 | 1.1148 |  | 1.167
01-OCT-2008 |  |  |  | 0.639824928411079 |  | -0.5014647486851178 |  |  |  |  |  |  |  |  |  |  |  | 0.195 | 1.54918270364638 | 1.1148 |  | 1.167
01-NOV-2008 |  |  |  | 0.6361540013163 |  | -0.3664683963624658 |  |  |  |  |  |  |  |  |  |  |  | 0.315 | 1.54924653304089 | 1.1148 |  | 1.167
01-DEC-2008 |  |  |  | 0.6326132902566199 |  | -0.3664719754258918 |  |  |  |  |  |  |  |  |  |  |  | 0.315 | 1.54930916689757 | 1.1148 |  | 1.167
01-JAN-2009 |  |  |  | 0.6289667763086481 |  | -0.3664757244670982 |  |  |  |  |  |  |  |  |  |  |  | 0.315 | 1.54937478080826 | 1.1148 |  | 1.167
01-FEB-2009 |  |  |  | 0.625332711789081 |  | -0.3664795250019077 |  |  |  |  |  |  |  |  |  |  |  | 0.315 | 1.54944130160796 | 1.1148 |  | 1.167
01-MAR-2009 |  |  |  | 0.622061054704403 |  | -0.3664830019920293 |  |  |  |  |  |  |  |  |  |  |  | 0.315 | 1.54950216440518 | 1.1148 |  | 1.167
01-APR-2009 |  |  |  | 0.618450760776972 |  | -0.5214869004946889 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54957041123354 | 1.1148 |  | 1.167
01-MAY-2009 |  |  |  | 0.614968856527095 |  | -0.5214907222318232 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54963732004732 | 1.1148 |  | 1.167
01-JUN-2009 |  |  |  | 0.611383240252008 |  | -0.5214947219729704 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54970735144306 | 1.1148 |  | 1.167
01-JUL-2009 |  |  |  | 0.60792526558286 |  | -0.5214986416578467 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54977598727625 | 1.1148 |  | 1.167
01-AUG-2009 |  |  |  | 0.6043644248328061 |  | -0.521502742585672 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54984780328112 | 1.1148 |  | 1.167
01-SEP-2009 |  |  |  | 0.600816210792269 |  | -0.5215068949161683 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54992052623837 | 1.1148 |  | 1.167
01-OCT-2009 |  |  |  | 0.597394499520094 |  | -0.521510962229863 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.54999176684784 | 1.1148 |  | 1.167
01-NOV-2009 |  |  |  | 0.593871198963394 |  | -0.4815152156676437 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.5500662745001 | 1.1148 |  | 1.167
01-DEC-2009 |  |  |  | 0.590473639318741 |  | -0.481519380801303 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55013924226719 | 1.1148 |  | 1.167
01-JAN-2010 |  |  |  | 0.586975337377715 |  | -0.4815237352928934 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55021553468659 | 1.1148 |  | 1.167
01-FEB-2010 |  |  |  | 0.583489770670134 |  | -0.4815281411189911 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55029273415031 | 1.1148 |  | 1.167
01-MAR-2010 |  |  |  | 0.580352479756302 |  | -0.4815321646862252 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55036324234152 | 1.1148 |  | 1.167
01-APR-2010 |  |  |  | 0.576891205896464 |  | -0.5515366681745406 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55044216818122 | 1.1148 |  | 1.167
01-MAY-2010 |  |  |  | 0.573553765168777 |  | -0.5515410752273553 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55051941172153 | 1.1148 |  | 1.167
01-JUN-2010 |  |  |  | 0.570117679209328 |  | -0.5515456796342519 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55060012255898 | 1.1148 |  | 1.167
01-JUL-2010 |  |  |  | 0.566804647322955 |  | -0.5515501843233004 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55067909357024 | 1.1148 |  | 1.167
01-AUG-2010 |  |  |  | 0.563393817175254 |  | -0.5515548895929983 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55076158951962 | 1.1148 |  | 1.167
01-SEP-2010 |  |  |  | 0.559995846415874 |  | -0.5515596460992556 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55084499270467 | 1.1148 |  | 1.167
01-OCT-2010 |  |  |  | 0.556719746213136 |  | -0.5515642979400415 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55092656930578 | 1.1148 |  | 1.167
01-NOV-2010 |  |  |  | 0.553347124516243 |  | -0.5115691552237243 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55101175779784 | 1.1148 |  | 1.167
01-DEC-2010 |  |  |  | 0.5500955832505671 |  | -0.5115739045633418 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55109506218388 | 1.1148 |  | 1.167
01-JAN-2011 |  |  |  | 0.546748366429717 |  | -0.511578862567017 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55118203612746 | 1.1148 |  | 1.167
01-FEB-2011 |  |  |  | 0.5434140801514931 |  | -0.5115838717340404 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55126991749091 | 1.1148 |  | 1.167
01-MAR-2011 |  |  |  | 0.540413591285025 |  | -0.5115884401064053 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55135007418794 | 1.1148 |  | 1.167
01-APR-2011 |  |  |  | 0.537103948968379 |  | -0.5895935466070727 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55143968269371 | 1.1148 |  | 1.167
01-MAY-2011 |  |  |  | 0.533913413928813 |  | -0.589598537054453 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55152726470698 | 1.1148 |  | 1.167
01-JUN-2011 |  |  |  | 0.530637719445579 |  | -0.5895927601590993 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55142588148697 | 1.1148 |  | 1.167
01-JUL-2011 |  |  |  | 0.5277252820437099 |  | -0.5895933776261266 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55143671726265 | 1.1148 |  | 1.167
01-AUG-2011 |  |  |  | 0.524729782977838 |  | -0.5895939916995565 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55144749363502 | 1.1148 |  | 1.167
01-SEP-2011 |  |  |  | 0.521748485111939 |  | -0.589594581405724 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55145784252732 | 1.1148 |  | 1.167
01-OCT-2011 |  |  |  | 0.518876833718604 |  | -0.5895951288897532 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55146745057697 | 1.1148 |  | 1.167
01-NOV-2011 |  |  |  | 0.515923338029299 |  | -0.5295956706521325 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55147695833188 | 1.1148 |  | 1.167
01-DEC-2011 |  |  |  | 0.513078500880791 |  | -0.5295961717419146 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55148575239959 | 1.1148 |  | 1.167
01-JAN-2012 |  |  |  | 0.510152619215488 |  | -0.5295966655666016 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55149441906324 | 1.1148 |  | 1.167
01-FEB-2012 |  |  |  | 0.507240698922868 |  | -0.5295971350317954 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.5515026583056 | 1.1148 |  | 1.167
01-MAR-2012 |  |  |  | 0.504529240870027 |  | -0.5295975521574379 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55150997904793 | 1.1148 |  | 1.167
01-APR-2012 |  |  |  | 0.501644205018131 |  | -0.6295979744795135 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.5515173910604 | 1.1148 |  | 1.167
01-MAY-2012 |  |  |  | 0.49886539316379 |  | -0.6295983599889796 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55152415705073 | 1.1148 |  | 1.167
01-JUN-2012 |  |  |  | 0.496007504183947 |  | -0.6295987343878839 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55153072809856 | 1.1148 |  | 1.167
01-JUL-2012 |  |  |  | 0.493254873073531 |  | -0.6295990735227956 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55153668027866 | 1.1148 |  | 1.167
01-AUG-2012 |  |  |  | 0.490423944196932 |  | -0.6295994000040857 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55154241041734 | 1.1148 |  | 1.167
01-SEP-2012 |  |  |  | 0.48760664491549 |  | -0.6295997021358808 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55154771323086 | 1.1148 |  | 1.167
01-OCT-2012 |  |  |  | 0.484893158168073 |  | -0.6295999713388261 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55155243812993 | 1.1148 |  | 1.167
01-NOV-2012 |  |  |  | 0.482102538106082 |  | -0.5696002255611008 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55155690012309 | 1.1148 |  | 1.167
01-DEC-2012 |  |  |  | 0.479414780053438 |  | -0.5696004484025119 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55156081135481 | 1.1148 |  | 1.167
01-JAN-2013 |  |  |  | 0.476650653519174 |  | -0.5696006547204355 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55156443258983 | 1.1148 |  | 1.167
01-FEB-2013 |  |  |  | 0.473899919889311 |  | -0.569600836695459 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55156762657904 | 1.1148 |  | 1.167
01-MAR-2013 |  |  |  | 0.471426858029086 |  | -0.5696009801378157 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55157014425985 | 1.1148 |  | 1.167
01-APR-2013 |  |  |  | 0.468701482161096 |  | -0.6696011157863082 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55157252515135 | 1.1148 |  | 1.167
01-MAY-2013 |  |  |  | 0.466076642037931 |  | -0.6696012238848219 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55157442249304 | 1.1148 |  | 1.167
01-JUN-2013 |  |  |  | 0.463377301984077 |  | -0.6696013116411059 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.551575962792 | 1.1148 |  | 1.167
01-JUL-2013 |  |  |  | 0.46077756867608 |  | -0.6696013733945829 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.5515770466913 | 1.1148 |  | 1.167
01-AUG-2013 |  |  |  | 0.458104080346391 |  | -0.6696014132632975 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55157774646925 | 1.1148 |  | 1.167
01-SEP-2013 |  |  |  | 0.455443659383841 |  | -0.6696014287974323 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55157801912544 | 1.1148 |  | 1.167
01-OCT-2013 |  |  |  | 0.45288145572276 |  | -0.6696014206617775 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55157787632786 | 1.1148 |  | 1.167
01-NOV-2013 |  |  |  | 0.450246609758198 |  | -0.6096013883150437 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55157730857602 | 1.1148 |  | 1.167
01-DEC-2013 |  |  |  | 0.447709067553986 |  | -0.6096013338451423 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55157635251788 | 1.1148 |  | 1.167
01-JAN-2014 |  |  |  | 0.445099613728752 |  | -0.6096012536217925 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55157494443625 | 1.1148 |  | 1.167
01-FEB-2014 |  |  |  | 0.44250299419084 |  | -0.6096011490692872 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55157310933265 | 1.1148 |  | 1.167
01-MAR-2014 |  |  |  | 0.440168652640052 |  | -0.6096010337241973 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55157108480288 | 1.1148 |  | 1.167
01-APR-2014 |  |  |  | 0.43759632978147 |  | -0.7096008828706601 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55156843703903 | 1.1148 |  | 1.167
01-MAY-2014 |  |  |  | 0.435119075694857 |  | -0.7096007137215734 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55156546816456 | 1.1148 |  | 1.167
01-JUN-2014 |  |  |  | 0.432571694529905 |  | -0.7096005150012852 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55156198027618 | 1.1148 |  | 1.167
01-JUL-2014 |  |  |  | 0.430118489894499 |  | -0.7096002995313553 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55155819842002 | 1.1148 |  | 1.167
01-AUG-2014 |  |  |  | 0.427595869369657 |  | -0.7096000529480362 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55155387049469 | 1.1148 |  | 1.167
01-SEP-2014 |  |  |  | 0.425085762908357 |  | -0.7095997820422575 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55154911569974 | 1.1148 |  | 1.167
01-OCT-2014 |  |  |  | 0.422668498834102 |  | -0.7095994967180017 |  |  |  |  |  |  |  |  |  |  |  | 0.15 | 1.55154410787082 | 1.1148 |  | 1.167
01-NOV-2014 |  |  |  | 0.42018288097252 |  | -0.6495991779545092 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.55153851317603 | 1.1148 |  | 1.167
01-DEC-2014 | 31 |  |  | 0.417789228532069 |  | -0.6495988463179678 |  |  |  |  |  |  |  |  |  |  |  | 0.325 | 1.5515326925861 | 1.1148 |  | 1.167