Spreadsheet: jeff_dasovich__14136__PortfolioScenarios
Sheet: Scenario3

Scenario 3: Balanced Portfolio |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Average | 75.17327898470411
Maximum Monthly Average Short Position to Cover (July Peak) = |  |  |  |  |  | 30508.18341810997 | MW |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | AVG MONTHLY PEAK [NAME] |  |  |  |  |  |  |  |  |  |  | BLENDED PRICES (7 X 24) FOR GRAPH
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Month | Peak | UDC Resources | Short | 10-Yr Fixed Price | 5-Yr Fixed Price | 1-Yr Fixed Price | May-Sep Fixed Price | Q3 Fixed Price | Monthly Price |  |  | 10-Yr Fixed Price | 5-Yr Fixed Price | 1-Yr Fixed Price | May-Sep Fixed Price | Q3 Fixed Price | Monthly Price | [NAME]
Portfolio Allocation |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-01-01 00:00:00 | 32675 | 12832.93081304411 | 19842.06918695589 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1537.159136089915 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 224.1397849462365 | 95.08970375280872
Contract Type |  |  | 10-Yr | 5-Yr | 1-Yr | May-Sep | Q3 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-02-01 00:00:00 | 32071 | 13417.35709914232 | 18653.64290085768 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 348.7328499917021 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 162.2857142857143 | 89.45214970695262
% of Short Position Covered |  |  | 0.25 | 0.2 | 0.15 | 0.2 | 0.15 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-03-01 00:00:00 | 32340 | 13638.38255503467 | 18701.61744496533 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 396.7073940993469 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 157.6451612903226 | 89.95441440832747
Total MW Volume of Contract |  |  | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-04-01 00:00:00 | 33013 | 13853.59128886384 | 19159.40871113616 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 854.4986602701792 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 127.5 | 89.21831634902067
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-05-01 00:00:00 | 39521 | 13763.58373812157 | 25757.41626187842 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 1350.869527390452 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 126.0967741935484 | 90.26356099461513
Average Price of Energy (7 x 24) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-06-01 00:00:00 | 43447 | 15890.59706392665 | 27556.40293607335 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 3149.856201585375 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 145.0444444444445 | 92.715688509555
Note: [NAME] are peak; assume same % allocation for off peak.  Prices are notional and subject to change; for illustrative purposes only. |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-07-01 00:00:00 | 45574 | 15065.81658189003 | 30508.18341810997 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1525.409170905503 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 154.6344086021505 | 92.24643334249765
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-08-01 00:00:00 | 44661 | 14570.69684603518 | 30090.30315396482 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1107.528906760355 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 168.8064516129032 | 92.74542565957076
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-09-01 00:00:00 | 44243 | 14752.29320756568 | 29490.70679243432 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 507.9325452298544 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 155.6333333333334 | 91.11770576916327
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-10-01 00:00:00 | 36692 | 12802.29885214218 | 23889.70114785782 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 5584.791096991838 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 104.9032258064516 | 90.98262094995289
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-11-01 00:00:00 | 33180 | 13372.65834798979 | 19807.34165201021 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1502.431601144232 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 101.1111111111111 | 88.97471928781539
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2001-12-01 00:00:00 | 34319 | 13177.8176295742 | 21141.1823704258 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 2836.272319559823 |  |  | 68.00900795855598 | 81.89765021539858 | 144.3869039674022 | 91.92400871063376 | 103.6577135828528 | 100.010752688172 | 89.39922762910511
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-01-01 00:00:00 | 32675 | 12832.93081304411 | 19842.06918695589 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1537.159136089915 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 82.93548387096774 | 72.69810737712153
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-02-01 00:00:00 | 32071 | 13417.35709914232 | 18653.64290085768 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 348.7328499917021 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 75.5 | 72.09408687931474
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-03-01 00:00:00 | 32340 | 13638.38255503467 | 18701.61744496533 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 396.7073940993469 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 70.93548387096773 | 71.92735282803689
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-04-01 00:00:00 | 33013 | 13853.59128886384 | 19159.40871113616 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 854.4986602701792 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 69.23333333333333 | 71.96329970488274
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-05-01 00:00:00 | 39521 | 13763.58373812157 | 25757.41626187842 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 1350.869527390452 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 69.31720430107528 | 74.94642501311745
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-06-01 00:00:00 | 43447 | 15890.59706392665 | 27556.40293607335 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 3149.856201585375 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 77.22222222222221 | 75.11428320949832
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-07-01 00:00:00 | 45574 | 15065.81658189003 | 30508.18341810997 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1525.409170905503 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 107.9462365591398 | 78.79933453182463
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-08-01 00:00:00 | 44661 | 14570.69684603518 | 30090.30315396482 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1107.528906760355 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 116.516129032258 | 78.97717006916115
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-09-01 00:00:00 | 44243 | 14752.29320756568 | 29490.70679243432 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 507.9325452298544 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 107.5333333333333 | 78.24253001716335
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-10-01 00:00:00 | 36692 | 12802.29885214218 | 23889.70114785782 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 5584.791096991838 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 80.46774193548387 | 73.44261642525814
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-11-01 00:00:00 | 33180 | 13372.65834798979 | 19807.34165201021 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1502.431601144232 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 70.5 | 71.99256833656216
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2002-12-01 00:00:00 | 34319 | 13177.8176295742 | 21141.1823704258 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 2836.272319559823 |  |  | 68.00900795855598 | 81.89765021539858 | 83.19104607083055 | 91.92400871063376 | 103.6577135828528 | 69.74731182795699 | 71.8959435155005
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-01-01 00:00:00 | 32675 | 12832.93081304411 | 19842.06918695589 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1537.159136089915 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 56.8736559139785 | 67.41340392935187
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-02-01 00:00:00 | 32071 | 13417.35709914232 | 18653.64290085768 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 348.7328499917021 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 55.01190476190476 | 67.66451765438127
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-03-01 00:00:00 | 32340 | 13638.38255503467 | 18701.61744496533 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 396.7073940993469 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 53.84139784946237 | 67.45726391851856
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-04-01 00:00:00 | 33013 | 13853.59128886384 | 19159.40871113616 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 854.4986602701792 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 53.12222222222223 | 67.59425939627242
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-05-01 00:00:00 | 39521 | 13763.58373812157 | 25757.41626187842 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 1350.869527390452 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 53.64516129032258 | 70.90985796209272
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-06-01 00:00:00 | 43447 | 15890.59706392665 | 27556.40293607335 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 3149.856201585375 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 61.36111111111111 | 70.91713704009167
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-07-01 00:00:00 | 45574 | 15065.81658189003 | 30508.18341810997 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1525.409170905503 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 85.97043010752687 | 75.08137697008543
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-08-01 00:00:00 | 44661 | 14570.69684603518 | 30090.30315396482 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1107.528906760355 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 93.72849462365592 | 75.209736871619
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-09-01 00:00:00 | 44243 | 14752.29320756568 | 29490.70679243432 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 507.9325452298544 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 86.44444444444444 | 74.87684030010963
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-10-01 00:00:00 | 36692 | 12802.29885214218 | 23889.70114785782 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 5584.791096991838 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 60.00537634408602 | 66.75472499934715
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-11-01 00:00:00 | 33180 | 13372.65834798979 | 19807.34165201021 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1502.431601144232 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 54.15 | 67.23099962349336
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2003-12-01 00:00:00 | 34319 | 13177.8176295742 | 21141.1823704258 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 2836.272319559823 |  |  | 68.00900795855598 | 81.89765021539858 | 63.98660702206291 | 91.92400871063376 | 103.6577135828528 | 53.55376344086022 | 66.66756804054013
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-01-01 00:00:00 | 32675 | 12832.93081304411 | 19842.06918695589 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1537.159136089915 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 48.85577956989247 | 65.36705443455911
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-02-01 00:00:00 | 32071 | 13417.35709914232 | 18653.64290085768 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 348.7328499917021 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 47.08376436781609 | 65.8534198520248
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-03-01 00:00:00 | 32340 | 13638.38255503467 | 18701.61744496533 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 396.7073940993469 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 45.73548387096775 | 65.60813169834279
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-04-01 00:00:00 | 33013 | 13853.59128886384 | 19159.40871113616 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 854.4986602701792 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 44.60722222222222 | 65.74580579677611
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-05-01 00:00:00 | 39521 | 13763.58373812157 | 25757.41626187842 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 1350.869527390452 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 45.19865591397849 | 69.19295682133118
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-06-01 00:00:00 | 43447 | 15890.59706392665 | 27556.40293607335 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 3149.856201585375 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 52.90722222222222 | 69.08194486478921
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-07-01 00:00:00 | 45574 | 15065.81658189003 | 30508.18341810997 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1525.409170905503 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 73.87392473118281 | 73.46230207836743
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-08-01 00:00:00 | 44661 | 14570.69684603518 | 30090.30315396482 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1107.528906760355 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 81.63198924731184 | 73.60963302299109
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-09-01 00:00:00 | 44243 | 14752.29320756568 | 29490.70679243432 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 507.9325452298544 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 74.3625 | 73.4675727452799
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-10-01 00:00:00 | 36692 | 12802.29885214218 | 23889.70114785782 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 5584.791096991838 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 51.95389784946237 | 64.04998551851212
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-11-01 00:00:00 | 33180 | 13372.65834798979 | 19807.34165201021 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1502.431601144232 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 45.98402777777778 | 65.20569141453478
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2004-12-01 00:00:00 | 34319 | 13177.8176295742 | 21141.1823704258 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 2836.272319559823 |  |  | 68.00900795855598 | 81.89765021539858 | 54.78422657988902 | 91.92400871063376 | 103.6577135828528 | 45.37594086021505 | 64.38875481451855
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-01-01 00:00:00 | 32675 | 12832.93081304411 | 19842.06918695589 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1537.159136089915 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 45.06559139784946 | 64.46069936382976
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-02-01 00:00:00 | 32071 | 13417.35709914232 | 18653.64290085768 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 348.7328499917021 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 42.90238095238095 | 65.06075537310626
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-03-01 00:00:00 | 32340 | 13638.38255503467 | 18701.61744496533 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 396.7073940993469 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 41.66236559139784 | 64.8004610700836
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-04-01 00:00:00 | 33013 | 13853.59128886384 | 19159.40871113616 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 854.4986602701792 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 40.31222222222222 | 64.93668684637976
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-05-01 00:00:00 | 39521 | 13763.58373812157 | 25757.41626187842 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 1350.869527390452 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 40.95860215053764 | 68.43183606803954
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-06-01 00:00:00 | 43447 | 15890.59706392665 | 27556.40293607335 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 0 | 3149.856201585375 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 48.61222222222221 | 68.26472649252855
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-07-01 00:00:00 | 45574 | 15065.81658189003 | 30508.18341810997 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1525.409170905503 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 66.61935483870967 | 72.7081153681155
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-08-01 00:00:00 | 44661 | 14570.69684603518 | 30090.30315396482 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 1107.528906760355 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 74.28602150537634 | 72.8724189846341
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-09-01 00:00:00 | 44243 | 14752.29320756568 | 29490.70679243432 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 6101.636683621994 | 4576.227512716495 | 507.9325452298544 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 67.04722222222223 | 72.84482175726383
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-10-01 00:00:00 | 36692 | 12802.29885214218 | 23889.70114785782 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 5584.791096991838 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 47.95631720430108 | 62.79638411624066
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-11-01 00:00:00 | 33180 | 13372.65834798979 | 19807.34165201021 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 1502.431601144232 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 41.99097222222222 | 64.30789339242551
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2005-12-01 00:00:00 | 34319 | 13177.8176295742 | 21141.1823704258 | 7627.045854527492 | 6101.636683621994 | 4576.227512716495 | 0 | 0 | 2836.272319559823 |  |  | 68.00900795855598 | 81.89765021539858 | 49.90476365477097 | 91.92400871063376 | 103.6577135828528 | 41.37836021505376 | 63.36202974505135