rov of gas fired electricity plant

7/30/2019 ROV of Gas Fired Electricity Plant

1/409


2/409

Table 1

ROV Model Assumes Daily

Optimization

Dec-04 Dec-05

Spread Option Valuation

OnPeak Optionality Dec-04 Dec-05underlying price of asset 1 (BECO @ Plant) 43.96$ 42.77$ $

underlying price of asset 2 (Bogota Power ask - O&M - Trans) 58.27$ 58.27$ $

exercise price

expiry date 31-Dec-04 31-Dec-05

value (settlement) date 31-Dec-03 31-Dec-04

volatility of asset 1 (BECO Volatility) #NAME? #NAME? #NAME?volatility of asset 2 Bogota Power (forwards volatility) #NAME? #NAME? #NAME?

rate - annual - Actual/365 0.05 0.05

option type 2 2

statistic 1 1

number of iterations 50 50

holding cost - asset 1 0 0


correlation coefficient (of spot prices) 0.749 0.749

#NAME? #NAME? #NAME? #NAME?

Onpeak hours in year 5840 5840

MW 488.78 488.78Option Value #NAME? #NAME? #NAME?

OffPeak Optionality Dec-04 Dec-05underlying price of asset 1 (BECO price @ Plant) 43.96$ 42.77$ $

underlying price of asset 2 (Bogota Power ask + start - O&M - trans) 27.69$ 27.69$ $

exercise price

expiry date 31-Dec-04 31-Dec-05

value (settlement) date 31-Dec-03 31-Dec-04

volatility of asset 1 (BECO Volatility) #NAME? #NAME? #NAME?

volatility of asset 2 Bogota Power (forwards volatility) #NAME? #NAME? #NAME?

rate - annual - Actual/365 0.05 0.05

option type 2 2

statistic 1 1

number of iterations 50 25



correlation coefficient (of spot prices) 0.749 0.749

#NAME? #NAME? #NAME? #NAME?

Offpeak hours in year 2920 2920

MW 488.78 488.78

Option Value #NAME? #NAME? #NAME?

Grand Total #NAME? #NAME? #NAME?

Jennifer Considine

Commercial Analytics 2


3/409

Table 1


Optimization


OnPeak Optionalityunderlying price of asset 1 (BECO @ Plant)

underlying price of asset 2 (Bogota Power ask - O&M - Trans)

exercise price

expiry date

value (settlement) date

volatility of asset 1 (BECO Volatility)volatility of asset 2 Bogota Power (forwards volatility)

rate - annual - Actual/365

option type

statistic

number of iterations

holding cost - asset 1


correlation coefficient (of spot prices)

#NAME?

Onpeak hours in year

MW

Option Value

OffPeak Optionalityunderlying price of asset 1 (BECO price @ Plant)

underlying price of asset 2 (Bogota Power ask + start - O&M - trans)

exercise price

expiry date


volatility of asset 1 (BECO Volatility)

volatility of asset 2 Bogota Power (forwards volatility)


option type

statistic





#NAME?

Offpeak hours in year

MW

Option Value

Grand Total

Dec-11 Dec-12 De

Dec-11 Dec-12 De

49.41$ 52.22$ 53$

58.27$ 58.27$ 5$

31-Dec-11 31-Dec-12 31-De

31-Dec-10 1-Jan-12 31-De

#NAME? #NAME? #NAME?#NAME? #NAME? #NAME?

0.05 0.05

2 2

1 1

50 50

0 0

0 0

0.749 0.749 0

#NAME? #NAME? #NAME?

5840 5840

488.78 488.78 488


Dec-11 Dec-12 De

49.41$ 52.22$ 53$

27.69$ 27.69$ 27$

31-Dec-11 31-Dec-12 31-De

31-Dec-10 1-Jan-12 31-De



0.05 0.05

2 2

1 1

25 25

0 0

0 0

0.749 0.749 0


2920 2920

488.78 488.78 488#NAME? #NAME? #NAME?


Jennifer ConsidineCommercial Analytics 3


4/409

Table 1


Optimization


OnPeak Optionalityunderlying price of asset 1 (BECO @ Plant)

underlying price of asset 2 (Bogota Power ask - O&M - Trans)

exercise price

expiry date


volatility of asset 1 (BECO Volatility)volatility of asset 2 Bogota Power (forwards volatility)


option type

statistic





#NAME?

Onpeak hours in year

MW

Option Value

OffPeak Optionalityunderlying price of asset 1 (BECO price @ Plant)

underlying price of asset 2 (Bogota Power ask + start - O&M - trans)

exercise price

expiry date


volatility of asset 1 (BECO Volatility)

volatility of asset 2 Bogota Power (forwards volatility)


option type

statistic





#NAME?

Offpeak hours in year

MWOption Value

Grand Total

Dec-19 Dec-20 Dec-21

Dth/d

Dth/MWh


46.98$ 47.27$ 47.15$

58.27$ 58.27$ 58.27$

31-Dec-19 31-Dec-20 31-Dec-21

31-Dec-18 1-Jan-20 31-Dec-20


0.05 0.05 0.05

2 2 2

1 1 1

50 50 50

0 0 0

0 0 0

0.749 0.749 0.749


5840 5840 5840

488.78 488.78 488.78



46.98$ 47.27$ 47.15$

27.69$ 27.69$ 27.69$

31-Dec-19 31-Dec-20 31-Dec-21

31-Dec-18 1-Jan-20 31-Dec-20



0.05 0.05 0.05

2 2 2

1 1 1

25 25 25

0 0 0

0 0 0

0.749 0.749 0.749


2920 2920 2920

488.78 488.78 488.78#NAME? #NAME? #NAME?


Jennifer ConsidineCommercial Analytics 4


5/409

Triangular Distribution Triangular Distribution Uniform


O&M Costs Transmission Charge Project Discount RateRate / MWhr generated $ / MWhr generated Percent

1.750 0.500 0.0502.000 0.750 0.060

2.000 0.750 0.070

2.250 1.000 0.080

2.250 1.000 0.090

2.250 1.000 0.100

2.500 1.250 0.110

2.500 1.250 0.120

2.500 1.250 0.130

2.500 1.250 0.140

2.750 1.500 0.150

2.750 1.500 0.160

2.750 1.500 0.170

3.000 1.750 0.1803.000 1.750 0.190

3.250 2.000 0.200

0.210

0.220

0.230

0.240

0.250


6/409

Jan-04

Jan 2004 to Dec 2023

Budget MW

Less: Losses 2%

Less: Losses 5%

Adjust for Unit Availability 100%

Merchant Sales RevenueForward OnPeak Price (Ask) MidMkt

OnPeak hours 16

OnPeak Revenue (Adjust for Unit Avail)

-$

Forward Off Peak Price (Bid) MidMkt

Off Peak hours 8

OffPeak Revenue (Adjust for Unit Avail) 24

Less: Transmission Charge 1.850$

Project Discount Rate 15.00%

Avg On/Off Price

Total hoursTotal On/Offpeak Revenue less Trans Charge

Gas CostsMonthly (Annual) Volume (MMBtu) 113,400

Adjust for Unit Availability 100.00%

Plant gate price

Total gas costs

O&M CostsRate / MWhr generated 3.5

Revenue Minus CostsTotal Reveue Minus Trans Charge Minus Gas Costs Minus O&M Costs

Real Options Valuation of EZ Gas Fired

Electricity Plant in Bogota Colombia


7/409

Must Take Option of Greater of Gas or Power (even if it means taking a loss)

On Peak $/MWh

Off Peak $/MWh

On Peak $

Off Peak $

Total ValueIntrinsic Value (450,000,000.00)

Option Value (450,000,000.00)

Internal Rate of Return: Option Value 0

Capital Expenditures 450,000,000.00

Internal Rate of Return: Intrinsic Value 0

Capital Expenditures 450,000,000.00


8/409

Dec-04 Dec-23

365 365 Total

Dec-04 Dec-23 NPV

525 525 525

(10.50) (10.50) (10.50)

(25.73) (25.73) (25.73)

488.78 488.78 488.78

488.78 488.78

16


5840 5840 116,800



2920 2920 58,400


8

(7,921,087.65) (7,921,087.65) (49,565,296)$


8760 8760 175,200#NAME? #NAME? #NAME?

41,391,000 41,391,000 259,095,406$

41,391,000 41,391,000 259,095,406$



16,096,500 16,096,500 100,768,746$



9/409







#NAME? #NAME? 23.45%

#NAME? #NAME? 17.32%


10/409

Dec-04 Dec-05

Jan 2004 to Dec 2023

365 365

Dec-04 Dec-05

Budget MW 525 525

Less: Losses 2% (10.50) (10.50)

Less: Losses 5% (25.73) (25.73)

488.78 488.78

Adjust for Unit Availability 100% 488.78 488.78

Merchant Sales Revenue 16 16Forward OnPeak Price (Ask) MidMkt 63.62$ 63.62$ $

OnPeak hours 16 5840 5840

OnPeak Revenue (Adjust for Unit Avail) 181,601,775$ 181,601,775$ $

-$

Forward Off Peak Price (Bid) MidMkt 33.04$ 33.04$ $

Off Peak hours 8 2920 2920

OffPeak Revenue (Adjust for Unit Avail) 24 47,149,970$ 47,149,970$ $

8 8

Less: Transmission Charge 1.850$ (7,921,087.65) (7,921,087.65) $

Project Discount Rate 15.00%

Avg On/Off Price 51.58 51.58 $

Total hours 8760 8760

Total On/Offpeak Revenue less Trans Charge 220,830,657$ 220,830,657$ $

Gas CostsMonthly (Annual) Volume (MMBtu) 113,400 41,391,000 41,391,000 $

Adjust for Unit Availability 100.00% 41,391,000 41,391,000 $

Plant gate price 4.885$ 4.752$ $

Total gas costs 202,186,757$ 196,702,449$ $

O&M CostsRate / MWhr generated 3.5 16,096,500 16,096,500 $

Revenue Minus Costs 2,547,401$ 8,031,708$ $Total Reveue Minus Trans Charge Minus Gas Costs Minus O&M Costs

Real Options Valuation of EZ Gas Fired

Electricity Plant in Bogota Colombia


11/409

2 %=1, Ln=2

1 Trading Days 1=256,2=365,3= weeklyPrice Date Jan-04 Dec-04 Dec-05 Dec-06

Volatility #NAME? #NAME? #NAME? #NAME?

Distribution #NAME? #NAME? #NAME? #NAME?

Price ($/MWh) 33.0362 33.0362 33.0362 33.0362

PriceDate Jan-04 Dec-04 Dec-05 Dec-061-Oct-01 11.36 11.36 11.36 11.36

2-Oct-01 7.10 7.10 7.10 7.10

3-Oct-01 8.73 8.73 8.73 8.73

4-Oct-01 6.62 6.62 6.62 6.62

5-Oct-01 6.13 6.13 6.13 6.13

9-Oct-01 5.91 5.91 5.91 5.91

10-Oct-01 8.26 8.26 8.26 8.26

11-Oct-01 10.10 10.10 10.10 10.10

12-Oct-01 9.37 9.37 9.37 9.37

15-Oct-01 14.96 14.96 14.96 14.96

16-Oct-01 23.19 23.19 23.19 23.19

17-Oct-01 22.22 22.22 22.22 22.2218-Oct-01 23.85 23.85 23.85 23.85

19-Oct-01 13.54 13.54 13.54 13.54

22-Oct-01 12.26 12.26 12.26 12.26

23-Oct-01 12.13 12.13 12.13 12.13

24-Oct-01 14.14 14.14 14.14 14.14

25-Oct-01 11.27 11.27 11.27 11.27

26-Oct-01 11.86 11.86 11.86 11.86

29-Oct-01 17.52 17.52 17.52 17.52

30-Oct-01 17.52 17.52 17.52 17.52

31-Oct-01 18.35 18.35 18.35 18.35

1-Nov-01 16.54 16.54 16.54 16.54

2-Nov-0118.06 18.06 18.06 18.065-Nov-01 21.64 21.64 21.64 21.64

6-Nov-01 18.66 18.66 18.66 18.66

7-Nov-01 22.81 22.81 22.81 22.81

8-Nov-01 25.45 25.45 25.45 25.45

9-Nov-01 22.78 22.78 22.78 22.78

12-Nov-01 23.64 23.64 23.64 23.64

13-Nov-01 18.07 18.07 18.07 18.07

14-Nov-01 22.23 22.23 22.23 22.23

15-Nov-01 24.91 24.91 24.91 24.91

16-Nov-01 36.69 36.69 36.69 36.69

19-Nov-01 26.25 26.25 26.25 26.25

20-Nov-01 26.02 26.02 26.02 26.02

21-Nov-01 28.22 28.22 28.22 28.2226-Nov-01 25.47 25.47 25.47 25.47

27-Nov-01 24.09 24.09 24.09 24.09

28-Nov-01 22.96 22.96 22.96 22.96

29-Nov-01 30.99 30.99 30.99 30.99

30-Nov-01 28.50 28.50 28.50 28.50

3-Dec-01 20.71 20.71 20.71 20.71

4-Dec-01 26.76 26.76 26.76 26.76

5-Dec-01 28.76 28.76 28.76 28.76


12/409

6-Dec-01 41.69 41.69 41.69 41.69

7-Dec-01 19.96 19.96 19.96 19.96

10-Dec-01 28.22 28.22 28.22 28.22

11-Dec-01 35.38 35.38 35.38 35.38

20-Dec-01 105.69 105.69 105.69 105.69

21-Dec-01 103.50 103.50 103.50 103.50

28-Dec-01 138.21 138.21 138.21 138.2131-Dec-01 149.94 149.94 149.94 149.94

2-Jan-02 116.30 116.30 116.30 116.30

3-Jan-02 98.32 98.32 98.32 98.32

4-Jan-02 79.58 79.58 79.58 79.58

7-Jan-02 94.19 94.19 94.19 94.19

8-Jan-02 69.06 69.06 69.06 69.06

9-Jan-02 47.31 47.31 47.31 47.31

10-Jan-02 40.00 40.00 40.00 40.00

11-Jan-02 41.27 41.27 41.27 41.27

14-Jan-02 24.44 24.44 24.44 24.44

15-Jan-02 32.40 32.40 32.40 32.40

16-Jan-02 24.57 24.57 24.57 24.5717-Jan-02 25.76 25.76 25.76 25.76

18-Jan-02 21.06 21.06 21.06 21.06

22-Jan-02 15.92 15.92 15.92 15.92

23-Jan-02 47.06 47.06 47.06 47.06


13/409


14/409


15/409


16/409


17/409


18/409


19/409


20/409


21/409


22/409


23/409


24/409


25/409


26/409


27/409


28/409


29/409


30/409


31/409


32/409


33/409


34/409


35/409


36/409


37/409


38/409


39/409


40/409


41/409


42/409


43/409


44/409


45/409


46/409


47/409


48/409


49/409


50/409


51/409


52/409


53/409


54/409


55/409


56/409


57/409


58/409


59/409

Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?


33.0362 33.0362 33.0362 33.0362 33.0362 33.0362 33.0362

Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-1311.36 11.36 11.36 11.36 11.36 11.36 11.36

7.10 7.10 7.10 7.10 7.10 7.10 7.10

8.73 8.73 8.73 8.73 8.73 8.73 8.73

6.62 6.62 6.62 6.62 6.62 6.62 6.62

6.13 6.13 6.13 6.13 6.13 6.13 6.13

5.91 5.91 5.91 5.91 5.91 5.91 5.91

8.26 8.26 8.26 8.26 8.26 8.26 8.26

10.10 10.10 10.10 10.10 10.10 10.10 10.10

9.37 9.37 9.37 9.37 9.37 9.37 9.37

14.96 14.96 14.96 14.96 14.96 14.96 14.96

23.19 23.19 23.19 23.19 23.19 23.19 23.19

22.22 22.22 22.22 22.22 22.22 22.22 22.2223.85 23.85 23.85 23.85 23.85 23.85 23.85

13.54 13.54 13.54 13.54 13.54 13.54 13.54

12.26 12.26 12.26 12.26 12.26 12.26 12.26

12.13 12.13 12.13 12.13 12.13 12.13 12.13

14.14 14.14 14.14 14.14 14.14 14.14 14.14

11.27 11.27 11.27 11.27 11.27 11.27 11.27

11.86 11.86 11.86 11.86 11.86 11.86 11.86

17.52 17.52 17.52 17.52 17.52 17.52 17.52

17.52 17.52 17.52 17.52 17.52 17.52 17.52

18.35 18.35 18.35 18.35 18.35 18.35 18.35

16.54 16.54 16.54 16.54 16.54 16.54 16.54

18.06 18.06 18.06 18.06 18.06 18.06 18.0621.64 21.64 21.64 21.64 21.64 21.64 21.64

18.66 18.66 18.66 18.66 18.66 18.66 18.66

22.81 22.81 22.81 22.81 22.81 22.81 22.81

25.45 25.45 25.45 25.45 25.45 25.45 25.45

22.78 22.78 22.78 22.78 22.78 22.78 22.78

23.64 23.64 23.64 23.64 23.64 23.64 23.64

18.07 18.07 18.07 18.07 18.07 18.07 18.07

22.23 22.23 22.23 22.23 22.23 22.23 22.23

24.91 24.91 24.91 24.91 24.91 24.91 24.91

36.69 36.69 36.69 36.69 36.69 36.69 36.69

26.25 26.25 26.25 26.25 26.25 26.25 26.25

26.02 26.02 26.02 26.02 26.02 26.02 26.02

28.22 28.22 28.22 28.22 28.22 28.22 28.2225.47 25.47 25.47 25.47 25.47 25.47 25.47

24.09 24.09 24.09 24.09 24.09 24.09 24.09

22.96 22.96 22.96 22.96 22.96 22.96 22.96

30.99 30.99 30.99 30.99 30.99 30.99 30.99

28.50 28.50 28.50 28.50 28.50 28.50 28.50

20.71 20.71 20.71 20.71 20.71 20.71 20.71

26.76 26.76 26.76 26.76 26.76 26.76 26.76

28.76 28.76 28.76 28.76 28.76 28.76 28.76


60/409

41.69 41.69 41.69 41.69 41.69 41.69 41.69

19.96 19.96 19.96 19.96 19.96 19.96 19.96

28.22 28.22 28.22 28.22 28.22 28.22 28.22

35.38 35.38 35.38 35.38 35.38 35.38 35.38

105.69 105.69 105.69 105.69 105.69 105.69 105.69

103.50 103.50 103.50 103.50 103.50 103.50 103.50

138.21 138.21 138.21 138.21 138.21 138.21 138.21149.94 149.94 149.94 149.94 149.94 149.94 149.94

116.30 116.30 116.30 116.30 116.30 116.30 116.30

98.32 98.32 98.32 98.32 98.32 98.32 98.32

79.58 79.58 79.58 79.58 79.58 79.58 79.58

94.19 94.19 94.19 94.19 94.19 94.19 94.19

69.06 69.06 69.06 69.06 69.06 69.06 69.06

47.31 47.31 47.31 47.31 47.31 47.31 47.31

40.00 40.00 40.00 40.00 40.00 40.00 40.00

41.27 41.27 41.27 41.27 41.27 41.27 41.27

24.44 24.44 24.44 24.44 24.44 24.44 24.44

32.40 32.40 32.40 32.40 32.40 32.40 32.40

24.57 24.57 24.57 24.57 24.57 24.57 24.5725.76 25.76 25.76 25.76 25.76 25.76 25.76

21.06 21.06 21.06 21.06 21.06 21.06 21.06

15.92 15.92 15.92 15.92 15.92 15.92 15.92

47.06 47.06 47.06 47.06 47.06 47.06 47.06


61/409


62/409


63/409


64/409


65/409


66/409


67/409


68/409


69/409


70/409


71/409


72/409


73/409


74/409


75/409


76/409


77/409


78/409


79/409


80/409


81/409


82/409


83/409


84/409


85/409


86/409


87/409


88/409


89/409


90/409


91/409


92/409


93/409


94/409


95/409


96/409


97/409


98/409


99/409


100/409


101/409


102/409


103/409


104/409


105/409


106/409


107/409




33.0362 33.0362 33.0362 33.0362 33.0362 33.0362 33.0362


7.10 7.10 7.10 7.10 7.10 7.10 7.10

8.73 8.73 8.73 8.73 8.73 8.73 8.73

6.62 6.62 6.62 6.62 6.62 6.62 6.62

6.13 6.13 6.13 6.13 6.13 6.13 6.13

5.91 5.91 5.91 5.91 5.91 5.91 5.91

8.26 8.26 8.26 8.26 8.26 8.26 8.26

10.10 10.10 10.10 10.10 10.10 10.10 10.10

9.37 9.37 9.37 9.37 9.37 9.37 9.37

14.96 14.96 14.96 14.96 14.96 14.96 14.96

23.19 23.19 23.19 23.19 23.19 23.19 23.19

22.22 22.22 22.22 22.22 22.22 22.22 22.2223.85 23.85 23.85 23.85 23.85 23.85 23.85

13.54 13.54 13.54 13.54 13.54 13.54 13.54

12.26 12.26 12.26 12.26 12.26 12.26 12.26

12.13 12.13 12.13 12.13 12.13 12.13 12.13

14.14 14.14 14.14 14.14 14.14 14.14 14.14

11.27 11.27 11.27 11.27 11.27 11.27 11.27

11.86 11.86 11.86 11.86 11.86 11.86 11.86

17.52 17.52 17.52 17.52 17.52 17.52 17.52

17.52 17.52 17.52 17.52 17.52 17.52 17.52

18.35 18.35 18.35 18.35 18.35 18.35 18.35

16.54 16.54 16.54 16.54 16.54 16.54 16.54

18.06 18.06 18.06 18.06 18.06 18.06 18.0621.64 21.64 21.64 21.64 21.64 21.64 21.64

18.66 18.66 18.66 18.66 18.66 18.66 18.66

22.81 22.81 22.81 22.81 22.81 22.81 22.81

25.45 25.45 25.45 25.45 25.45 25.45 25.45

22.78 22.78 22.78 22.78 22.78 22.78 22.78

23.64 23.64 23.64 23.64 23.64 23.64 23.64

18.07 18.07 18.07 18.07 18.07 18.07 18.07

22.23 22.23 22.23 22.23 22.23 22.23 22.23

24.91 24.91 24.91 24.91 24.91 24.91 24.91

36.69 36.69 36.69 36.69 36.69 36.69 36.69

26.25 26.25 26.25 26.25 26.25 26.25 26.25

26.02 26.02 26.02 26.02 26.02 26.02 26.02

28.22 28.22 28.22 28.22 28.22 28.22 28.2225.47 25.47 25.47 25.47 25.47 25.47 25.47

24.09 24.09 24.09 24.09 24.09 24.09 24.09

22.96 22.96 22.96 22.96 22.96 22.96 22.96

30.99 30.99 30.99 30.99 30.99 30.99 30.99

28.50 28.50 28.50 28.50 28.50 28.50 28.50

20.71 20.71 20.71 20.71 20.71 20.71 20.71

26.76 26.76 26.76 26.76 26.76 26.76 26.76

28.76 28.76 28.76 28.76 28.76 28.76 28.76


108/409

41.69 41.69 41.69 41.69 41.69 41.69 41.69

19.96 19.96 19.96 19.96 19.96 19.96 19.96

28.22 28.22 28.22 28.22 28.22 28.22 28.22

35.38 35.38 35.38 35.38 35.38 35.38 35.38

105.69 105.69 105.69 105.69 105.69 105.69 105.69

103.50 103.50 103.50 103.50 103.50 103.50 103.50

138.21 138.21 138.21 138.21 138.21 138.21 138.21149.94 149.94 149.94 149.94 149.94 149.94 149.94

116.30 116.30 116.30 116.30 116.30 116.30 116.30

98.32 98.32 98.32 98.32 98.32 98.32 98.32

79.58 79.58 79.58 79.58 79.58 79.58 79.58

94.19 94.19 94.19 94.19 94.19 94.19 94.19

69.06 69.06 69.06 69.06 69.06 69.06 69.06

47.31 47.31 47.31 47.31 47.31 47.31 47.31

40.00 40.00 40.00 40.00 40.00 40.00 40.00

41.27 41.27 41.27 41.27 41.27 41.27 41.27

24.44 24.44 24.44 24.44 24.44 24.44 24.44

32.40 32.40 32.40 32.40 32.40 32.40 32.40

24.57 24.57 24.57 24.57 24.57 24.57 24.5725.76 25.76 25.76 25.76 25.76 25.76 25.76

21.06 21.06 21.06 21.06 21.06 21.06 21.06

15.92 15.92 15.92 15.92 15.92 15.92 15.92

47.06 47.06 47.06 47.06 47.06 47.06 47.06


109/409


110/409


111/409


112/409


113/409


114/409


115/409


116/409


117/409


118/409


119/409


120/409


121/409


122/409


123/409


124/409


125/409


126/409


127/409


128/409


129/409


130/409


131/409


132/409


133/409


134/409


135/409


136/409


137/409


138/409


139/409


140/409


141/409


142/409


143/409


144/409


145/409


146/409


147/409


148/409


149/409


150/409


151/409


152/409


153/409


154/409


155/409




33.0362 33.0362 33.0362 33.0362 33.0362 33.0362 33.0362


7.10 7.10 7.10 7.10 7.10 7.10 7.10

8.73 8.73 8.73 8.73 8.73 8.73 8.73

6.62 6.62 6.62 6.62 6.62 6.62 6.62

6.13 6.13 6.13 6.13 6.13 6.13 6.13

5.91 5.91 5.91 5.91 5.91 5.91 5.91

8.26 8.26 8.26 8.26 8.26 8.26 8.26

10.10 10.10 10.10 10.10 10.10 10.10 10.10

9.37 9.37 9.37 9.37 9.37 9.37 9.37

14.96 14.96 14.96 14.96 14.96 14.96 14.96

23.19 23.19 23.19 23.19 23.19 23.19 23.19

22.22 22.22 22.22 22.22 22.22 22.22 22.2223.85 23.85 23.85 23.85 23.85 23.85 23.85

13.54 13.54 13.54 13.54 13.54 13.54 13.54

12.26 12.26 12.26 12.26 12.26 12.26 12.26

12.13 12.13 12.13 12.13 12.13 12.13 12.13

14.14 14.14 14.14 14.14 14.14 14.14 14.14

11.27 11.27 11.27 11.27 11.27 11.27 11.27

11.86 11.86 11.86 11.86 11.86 11.86 11.86

17.52 17.52 17.52 17.52 17.52 17.52 17.52

17.52 17.52 17.52 17.52 17.52 17.52 17.52

18.35 18.35 18.35 18.35 18.35 18.35 18.35

16.54 16.54 16.54 16.54 16.54 16.54 16.54

18.06 18.06 18.06 18.06 18.06 18.06 18.0621.64 21.64 21.64 21.64 21.64 21.64 21.64

18.66 18.66 18.66 18.66 18.66 18.66 18.66

22.81 22.81 22.81 22.81 22.81 22.81 22.81

25.45 25.45 25.45 25.45 25.45 25.45 25.45

22.78 22.78 22.78 22.78 22.78 22.78 22.78

23.64 23.64 23.64 23.64 23.64 23.64 23.64

18.07 18.07 18.07 18.07 18.07 18.07 18.07

22.23 22.23 22.23 22.23 22.23 22.23 22.23

24.91 24.91 24.91 24.91 24.91 24.91 24.91

36.69 36.69 36.69 36.69 36.69 36.69 36.69

26.25 26.25 26.25 26.25 26.25 26.25 26.25

26.02 26.02 26.02 26.02 26.02 26.02 26.02

28.22 28.22 28.22 28.22 28.22 28.22 28.2225.47 25.47 25.47 25.47 25.47 25.47 25.47

24.09 24.09 24.09 24.09 24.09 24.09 24.09

22.96 22.96 22.96 22.96 22.96 22.96 22.96

30.99 30.99 30.99 30.99 30.99 30.99 30.99

28.50 28.50 28.50 28.50 28.50 28.50 28.50

20.71 20.71 20.71 20.71 20.71 20.71 20.71

26.76 26.76 26.76 26.76 26.76 26.76 26.76

28.76 28.76 28.76 28.76 28.76 28.76 28.76


156/409

41.69 41.69 41.69 41.69 41.69 41.69 41.69

19.96 19.96 19.96 19.96 19.96 19.96 19.96

28.22 28.22 28.22 28.22 28.22 28.22 28.22

35.38 35.38 35.38 35.38 35.38 35.38 35.38

105.69 105.69 105.69 105.69 105.69 105.69 105.69

103.50 103.50 103.50 103.50 103.50 103.50 103.50

138.21 138.21 138.21 138.21 138.21 138.21 138.21149.94 149.94 149.94 149.94 149.94 149.94 149.94

116.30 116.30 116.30 116.30 116.30 116.30 116.30

98.32 98.32 98.32 98.32 98.32 98.32 98.32

79.58 79.58 79.58 79.58 79.58 79.58 79.58

94.19 94.19 94.19 94.19 94.19 94.19 94.19

69.06 69.06 69.06 69.06 69.06 69.06 69.06

47.31 47.31 47.31 47.31 47.31 47.31 47.31

40.00 40.00 40.00 40.00 40.00 40.00 40.00

41.27 41.27 41.27 41.27 41.27 41.27 41.27

24.44 24.44 24.44 24.44 24.44 24.44 24.44

32.40 32.40 32.40 32.40 32.40 32.40 32.40

24.57 24.57 24.57 24.57 24.57 24.57 24.5725.76 25.76 25.76 25.76 25.76 25.76 25.76

21.06 21.06 21.06 21.06 21.06 21.06 21.06

15.92 15.92 15.92 15.92 15.92 15.92 15.92

47.06 47.06 47.06 47.06 47.06 47.06 47.06


157/409

2 %=1, Ln=2

1 Trading Days 1=256,2=365,3= weeklyPrice Date Jan-04 Dec-04 Dec-05 Dec-06

Volatility #NAME? #NAME? #NAME? #NAME?

Distribution #NAME? #NAME? #NAME? #NAME?

Price ($/MWh) 63.6207 63.6207 63.6207 63.6207

PriceDate Jan-04 Dec-04 Dec-05 Dec-061-Oct-01 18.26 18.26 18.26 18.26

2-Oct-01 15.31 15.31 15.31 15.31

3-Oct-01 14.58 14.58 14.58 14.58

4-Oct-01 13.93 13.93 13.93 13.93

5-Oct-01 13.52 13.52 13.52 13.52

9-Oct-01 10.60 10.60 10.60 10.60

10-Oct-01 14.81 14.81 14.81 14.81

11-Oct-01 17.95 17.95 17.95 17.95

12-Oct-01 16.00 16.00 16.00 16.00

15-Oct-01 24.00 24.00 24.00 24.00

16-Oct-01 30.71 30.71 30.71 30.71

17-Oct-01 30.01 30.01 30.01 30.0118-Oct-01 35.57 35.57 35.57 35.57

19-Oct-01 22.64 22.64 22.64 22.64

22-Oct-01 19.90 19.90 19.90 19.90

23-Oct-01 22.31 22.31 22.31 22.31

24-Oct-01 26.14 26.14 26.14 26.14

25-Oct-01 20.87 20.87 20.87 20.87

26-Oct-01 23.82 23.82 23.82 23.82

29-Oct-01 33.60 33.60 33.60 33.60

30-Oct-01 26.17 26.17 26.17 26.17

31-Oct-01 29.34 29.34 29.34 29.34

1-Nov-01 24.81 24.81 24.81 24.81

2-Nov-0126.50 26.50 26.50 26.505-Nov-01 34.38 34.38 34.38 34.38

6-Nov-01 24.98 24.98 24.98 24.98

7-Nov-01 34.56 34.56 34.56 34.56

8-Nov-01 38.12 38.12 38.12 38.12

9-Nov-01 43.69 43.69 43.69 43.69

12-Nov-01 66.10 66.10 66.10 66.10

13-Nov-01 41.87 41.87 41.87 41.87

14-Nov-01 48.54 48.54 48.54 48.54

15-Nov-01 48.78 48.78 48.78 48.78

16-Nov-01 58.19 58.19 58.19 58.19

19-Nov-01 43.90 43.90 43.90 43.90

20-Nov-01 40.38 40.38 40.38 40.38

21-Nov-01 38.08 38.08 38.08 38.0826-Nov-01 32.10 32.10 32.10 32.10

27-Nov-01 35.66 35.66 35.66 35.66

28-Nov-01 42.20 42.20 42.20 42.20

29-Nov-01 82.65 82.65 82.65 82.65

30-Nov-01 88.15 88.15 88.15 88.15

3-Dec-01 44.18 44.18 44.18 44.18

4-Dec-01 124.42 124.42 124.42 124.42

5-Dec-01 72.70 72.70 72.70 72.70


158/409

6-Dec-01 120.05 120.05 120.05 120.05

7-Dec-01 39.59 39.59 39.59 39.59

10-Dec-01 57.68 57.68 57.68 57.68

11-Dec-01 62.24 62.24 62.24 62.24

20-Dec-01 338.51 338.51 338.51 338.51

21-Dec-01 295.26 295.26 295.26 295.26

28-Dec-01 351.73 351.73 351.73 351.7331-Dec-01 246.89 246.89 246.89 246.89

2-Jan-02 146.87 146.87 146.87 146.87

3-Jan-02 141.19 141.19 141.19 141.19

4-Jan-02 109.05 109.05 109.05 109.05

7-Jan-02 143.08 143.08 143.08 143.08

8-Jan-02 110.64 110.64 110.64 110.64

9-Jan-02 83.53 83.53 83.53 83.53

10-Jan-02 72.87 72.87 72.87 72.87

11-Jan-02 66.63 66.63 66.63 66.63

14-Jan-02 38.62 38.62 38.62 38.62

15-Jan-02 59.23 59.23 59.23 59.23

16-Jan-02 44.78 44.78 44.78 44.7817-Jan-02 45.86 45.86 45.86 45.86

18-Jan-02 37.73 37.73 37.73 37.73

22-Jan-02 30.52 30.52 30.52 30.52

23-Jan-02 68.70 68.70 68.70 68.70


159/409


160/409


161/409


162/409


163/409


164/409


165/409


166/409


167/409


168/409


169/409


170/409


171/409


172/409


173/409


174/409


175/409


176/409


177/409


178/409


179/409


180/409


181/409


182/409


183/409


184/409


185/409


186/409


187/409


188/409


189/409


190/409


191/409


192/409


193/409


194/409


195/409


196/409


197/409


198/409


199/409


200/409


201/409


202/409


203/409


204/409


205/409


206/409


207/409


208/409


209/409


210/409


211/409


212/409


213/409


214/409


215/409


216/409


217/409


218/409


219/409




63.6207 63.6207 63.6207 63.6207 63.6207 63.6207 63.6207


15.31 15.31 15.31 15.31 15.31 15.31 15.31

14.58 14.58 14.58 14.58 14.58 14.58 14.58

13.93 13.93 13.93 13.93 13.93 13.93 13.93

13.52 13.52 13.52 13.52 13.52 13.52 13.52

10.60 10.60 10.60 10.60 10.60 10.60 10.60

14.81 14.81 14.81 14.81 14.81 14.81 14.81

17.95 17.95 17.95 17.95 17.95 17.95 17.95

16.00 16.00 16.00 16.00 16.00 16.00 16.00

24.00 24.00 24.00 24.00 24.00 24.00 24.00

30.71 30.71 30.71 30.71 30.71 30.71 30.71

30.01 30.01 30.01 30.01 30.01 30.01 30.0135.57 35.57 35.57 35.57 35.57 35.57 35.57

22.64 22.64 22.64 22.64 22.64 22.64 22.64

19.90 19.90 19.90 19.90 19.90 19.90 19.90

22.31 22.31 22.31 22.31 22.31 22.31 22.31

26.14 26.14 26.14 26.14 26.14 26.14 26.14

20.87 20.87 20.87 20.87 20.87 20.87 20.87

23.82 23.82 23.82 23.82 23.82 23.82 23.82

33.60 33.60 33.60 33.60 33.60 33.60 33.60

26.17 26.17 26.17 26.17 26.17 26.17 26.17

29.34 29.34 29.34 29.34 29.34 29.34 29.34

24.81 24.81 24.81 24.81 24.81 24.81 24.81

26.50 26.50 26.50 26.50 26.50 26.50 26.5034.38 34.38 34.38 34.38 34.38 34.38 34.38

24.98 24.98 24.98 24.98 24.98 24.98 24.98

34.56 34.56 34.56 34.56 34.56 34.56 34.56

38.12 38.12 38.12 38.12 38.12 38.12 38.12

43.69 43.69 43.69 43.69 43.69 43.69 43.69

66.10 66.10 66.10 66.10 66.10 66.10 66.10

41.87 41.87 41.87 41.87 41.87 41.87 41.87

48.54 48.54 48.54 48.54 48.54 48.54 48.54

48.78 48.78 48.78 48.78 48.78 48.78 48.78

58.19 58.19 58.19 58.19 58.19 58.19 58.19

43.90 43.90 43.90 43.90 43.90 43.90 43.90

40.38 40.38 40.38 40.38 40.38 40.38 40.38

38.08 38.08 38.08 38.08 38.08 38.08 38.0832.10 32.10 32.10 32.10 32.10 32.10 32.10

35.66 35.66 35.66 35.66 35.66 35.66 35.66

42.20 42.20 42.20 42.20 42.20 42.20 42.20

82.65 82.65 82.65 82.65 82.65 82.65 82.65

88.15 88.15 88.15 88.15 88.15 88.15 88.15

44.18 44.18 44.18 44.18 44.18 44.18 44.18

124.42 124.42 124.42 124.42 124.42 124.42 124.42

72.70 72.70 72.70 72.70 72.70 72.70 72.70


220/409

120.05 120.05 120.05 120.05 120.05 120.05 120.05

39.59 39.59 39.59 39.59 39.59 39.59 39.59

57.68 57.68 57.68 57.68 57.68 57.68 57.68

62.24 62.24 62.24 62.24 62.24 62.24 62.24

338.51 338.51 338.51 338.51 338.51 338.51 338.51

295.26 295.26 295.26 295.26 295.26 295.26 295.26

351.73 351.73 351.73 351.73 351.73 351.73 351.73246.89 246.89 246.89 246.89 246.89 246.89 246.89

146.87 146.87 146.87 146.87 146.87 146.87 146.87

141.19 141.19 141.19 141.19 141.19 141.19 141.19

109.05 109.05 109.05 109.05 109.05 109.05 109.05

143.08 143.08 143.08 143.08 143.08 143.08 143.08

110.64 110.64 110.64 110.64 110.64 110.64 110.64

83.53 83.53 83.53 83.53 83.53 83.53 83.53

72.87 72.87 72.87 72.87 72.87 72.87 72.87

66.63 66.63 66.63 66.63 66.63 66.63 66.63

38.62 38.62 38.62 38.62 38.62 38.62 38.62

59.23 59.23 59.23 59.23 59.23 59.23 59.23

44.78 44.78 44.78 44.78 44.78 44.78 44.7845.86 45.86 45.86 45.86 45.86 45.86 45.86

37.73 37.73 37.73 37.73 37.73 37.73 37.73

30.52 30.52 30.52 30.52 30.52 30.52 30.52

68.70 68.70 68.70 68.70 68.70 68.70 68.70


221/409


222/409


223/409


224/409


225/409


226/409


227/409


228/409


229/409


230/409


231/409


232/409


233/409


234/409


235/409


236/409


237/409


238/409


239/409


240/409


241/409


242/409


243/409


244/409


245/409


246/409


247/409


248/409


249/409


250/409


251/409


252/409


253/409


254/409


255/409


256/409


257/409


258/409


259/409


260/409


261/409


262/409


263/409


264/409


265/409


266/409


267/409


268/409


269/409


270/409


271/409


272/409


273/409


274/409


275/409


276/409


277/409


278/409


279/409


280/409


281/409




63.6207 63.6207 63.6207 63.6207 63.6207 63.6207 63.6207


15.31 15.31 15.31 15.31 15.31 15.31 15.31

14.58 14.58 14.58 14.58 14.58 14.58 14.58

13.93 13.93 13.93 13.93 13.93 13.93 13.93

13.52 13.52 13.52 13.52 13.52 13.52 13.52

10.60 10.60 10.60 10.60 10.60 10.60 10.60

14.81 14.81 14.81 14.81 14.81 14.81 14.81

17.95 17.95 17.95 17.95 17.95 17.95 17.95

16.00 16.00 16.00 16.00 16.00 16.00 16.00

24.00 24.00 24.00 24.00 24.00 24.00 24.00

30.71 30.71 30.71 30.71 30.71 30.71 30.71

30.01 30.01 30.01 30.01 30.01 30.01 30.0135.57 35.57 35.57 35.57 35.57 35.57 35.57

22.64 22.64 22.64 22.64 22.64 22.64 22.64

19.90 19.90 19.90 19.90 19.90 19.90 19.90

22.31 22.31 22.31 22.31 22.31 22.31 22.31

26.14 26.14 26.14 26.14 26.14 26.14 26.14

20.87 20.87 20.87 20.87 20.87 20.87 20.87

23.82 23.82 23.82 23.82 23.82 23.82 23.82

33.60 33.60 33.60 33.60 33.60 33.60 33.60

26.17 26.17 26.17 26.17 26.17 26.17 26.17

29.34 29.34 29.34 29.34 29.34 29.34 29.34

24.81 24.81 24.81 24.81 24.81 24.81 24.81

26.50 26.50 26.50 26.50 26.50 26.50 26.5034.38 34.38 34.38 34.38 34.38 34.38 34.38

24.98 24.98 24.98 24.98 24.98 24.98 24.98

34.56 34.56 34.56 34.56 34.56 34.56 34.56

38.12 38.12 38.12 38.12 38.12 38.12 38.12

43.69 43.69 43.69 43.69 43.69 43.69 43.69

66.10 66.10 66.10 66.10 66.10 66.10 66.10

41.87 41.87 41.87 41.87 41.87 41.87 41.87

48.54 48.54 48.54 48.54 48.54 48.54 48.54

48.78 48.78 48.78 48.78 48.78 48.78 48.78

58.19 58.19 58.19 58.19 58.19 58.19 58.19

43.90 43.90 43.90 43.90 43.90 43.90 43.90

40.38 40.38 40.38 40.38 40.38 40.38 40.38

38.08 38.08 38.08 38.08 38.08 38.08 38.0832.10 32.10 32.10 32.10 32.10 32.10 32.10

35.66 35.66 35.66 35.66 35.66 35.66 35.66

42.20 42.20 42.20 42.20 42.20 42.20 42.20

82.65 82.65 82.65 82.65 82.65 82.65 82.65

88.15 88.15 88.15 88.15 88.15 88.15 88.15

44.18 44.18 44.18 44.18 44.18 44.18 44.18

124.42 124.42 124.42 124.42 124.42 124.42 124.42

72.70 72.70 72.70 72.70 72.70 72.70 72.70


282/409

120.05 120.05 120.05 120.05 120.05 120.05 120.05

39.59 39.59 39.59 39.59 39.59 39.59 39.59

57.68 57.68 57.68 57.68 57.68 57.68 57.68

62.24 62.24 62.24 62.24 62.24 62.24 62.24

338.51 338.51 338.51 338.51 338.51 338.51 338.51

295.26 295.26 295.26 295.26 295.26 295.26 295.26

351.73 351.73 351.73 351.73 351.73 351.73 351.73246.89 246.89 246.89 246.89 246.89 246.89 246.89

146.87 146.87 146.87 146.87 146.87 146.87 146.87

141.19 141.19 141.19 141.19 141.19 141.19 141.19

109.05 109.05 109.05 109.05 109.05 109.05 109.05

143.08 143.08 143.08 143.08 143.08 143.08 143.08

110.64 110.64 110.64 110.64 110.64 110.64 110.64

83.53 83.53 83.53 83.53 83.53 83.53 83.53

72.87 72.87 72.87 72.87 72.87 72.87 72.87

66.63 66.63 66.63 66.63 66.63 66.63 66.63

38.62 38.62 38.62 38.62 38.62 38.62 38.62

59.23 59.23 59.23 59.23 59.23 59.23 59.23

44.78 44.78 44.78 44.78 44.78 44.78 44.7845.86 45.86 45.86 45.86 45.86 45.86 45.86

37.73 37.73 37.73 37.73 37.73 37.73 37.73

30.52 30.52 30.52 30.52 30.52 30.52 30.52

68.70 68.70 68.70 68.70 68.70 68.70 68.70


283/409


284/409


285/409


286/409


287/409


288/409


289/409


290/409


291/409


292/409


293/409


294/409


295/409


296/409


297/409


298/409


299/409


300/409


301/409


302/409


303/409


304/409


305/409


306/409


307/409


308/409


309/409


310/409


311/409


312/409


313/409


314/409


315/409


316/409


317/409


318/409


319/409


320/409


321/409


322/409


323/409


324/409


325/409


326/409


327/409


328/409


329/409


330/409


331/409


332/409


333/409


334/409


335/409


336/409


337/409


338/409


339/409


340/409


341/409


342/409


343/409




63.6207 63.6207 63.6207 63.6207 63.6207 63.6207 63.6207


15.31 15.31 15.31 15.31 15.31 15.31 15.31

14.58 14.58 14.58 14.58 14.58 14.58 14.58

13.93 13.93 13.93 13.93 13.93 13.93 13.93

13.52 13.52 13.52 13.52 13.52 13.52 13.52

10.60 10.60 10.60 10.60 10.60 10.60 10.60

14.81 14.81 14.81 14.81 14.81 14.81 14.81

17.95 17.95 17.95 17.95 17.95 17.95 17.95

16.00 16.00 16.00 16.00 16.00 16.00 16.00

24.00 24.00 24.00 24.00 24.00 24.00 24.00

30.71 30.71 30.71 30.71 30.71 30.71 30.71

30.01 30.01 30.01 30.01 30.01 30.01 30.0135.57 35.57 35.57 35.57 35.57 35.57 35.57

22.64 22.64 22.64 22.64 22.64 22.64 22.64

19.90 19.90 19.90 19.90 19.90 19.90 19.90

22.31 22.31 22.31 22.31 22.31 22.31 22.31

26.14 26.14 26.14 26.14 26.14 26.14 26.14

20.87 20.87 20.87 20.87 20.87 20.87 20.87

23.82 23.82 23.82 23.82 23.82 23.82 23.82

33.60 33.60 33.60 33.60 33.60 33.60 33.60

26.17 26.17 26.17 26.17 26.17 26.17 26.17

29.34 29.34 29.34 29.34 29.34 29.34 29.34

24.81 24.81 24.81 24.81 24.81 24.81 24.81

26.50 26.50 26.50 26.50 26.50 26.50 26.5034.38 34.38 34.38 34.38 34.38 34.38 34.38

24.98 24.98 24.98 24.98 24.98 24.98 24.98

34.56 34.56 34.56 34.56 34.56 34.56 34.56

38.12 38.12 38.12 38.12 38.12 38.12 38.12

43.69 43.69 43.69 43.69 43.69 43.69 43.69

66.10 66.10 66.10 66.10 66.10 66.10 66.10

41.87 41.87 41.87 41.87 41.87 41.87 41.87

48.54 48.54 48.54 48.54 48.54 48.54 48.54

48.78 48.78 48.78 48.78 48.78 48.78 48.78

58.19 58.19 58.19 58.19 58.19 58.19 58.19

43.90 43.90 43.90 43.90 43.90 43.90 43.90

40.38 40.38 40.38 40.38 40.38 40.38 40.38

38.08 38.08 38.08 38.08 38.08 38.08 38.0832.10 32.10 32.10 32.10 32.10 32.10 32.10

35.66 35.66 35.66 35.66 35.66 35.66 35.66

42.20 42.20 42.20 42.20 42.20 42.20 42.20

82.65 82.65 82.65 82.65 82.65 82.65 82.65

88.15 88.15 88.15 88.15 88.15 88.15 88.15

44.18 44.18 44.18 44.18 44.18 44.18 44.18

124.42 124.42 124.42 124.42 124.42 124.42 124.42

72.70 72.70 72.70 72.70 72.70 72.70 72.70


344/409

120.05 120.05 120.05 120.05 120.05 120.05 120.05

39.59 39.59 39.59 39.59 39.59 39.59 39.59

57.68 57.68 57.68 57.68 57.68 57.68 57.68

62.24 62.24 62.24 62.24 62.24 62.24 62.24

338.51 338.51 338.51 338.51 338.51 338.51 338.51

295.26 295.26 295.26 295.26 295.26 295.26 295.26

351.73 351.73 351.73 351.73 351.73 351.73 351.73246.89 246.89 246.89 246.89 246.89 246.89 246.89

146.87 146.87 146.87 146.87 146.87 146.87 146.87

141.19 141.19 141.19 141.19 141.19 141.19 141.19

109.05 109.05 109.05 109.05 109.05 109.05 109.05

143.08 143.08 143.08 143.08 143.08 143.08 143.08

110.64 110.64 110.64 110.64 110.64 110.64 110.64

83.53 83.53 83.53 83.53 83.53 83.53 83.53

72.87 72.87 72.87 72.87 72.87 72.87 72.87

66.63 66.63 66.63 66.63 66.63 66.63 66.63

38.62 38.62 38.62 38.62 38.62 38.62 38.62

59.23 59.23 59.23 59.23 59.23 59.23 59.23

44.78 44.78 44.78 44.78 44.78 44.78 44.7845.86 45.86 45.86 45.86 45.86 45.86 45.86

37.73 37.73 37.73 37.73 37.73 37.73 37.73

30.52 30.52 30.52 30.52 30.52 30.52 30.52

68.70 68.70 68.70 68.70 68.70 68.70 68.70


345/409

2 %=1, Ln=2

1 Trading Days 1=256,2=365,3= weeklyPrice Date Jan-04 Dec-04 Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10

Volatility #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

Distribution #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

Price $/MMBtu 3.2116 4.3448 4.2123 4.2433 4.2964 4.3349 4.3702 4.5148

PriceDate Jan-04 Dec-04 Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10

1-Oct-01 3.4821 3.3603 3.4105 3.4862 3.5617 3.6194 3.6201 3.6584

2-Oct-01 3.5429 3.3827 3.4252 3.4976 3.5655 3.6214 3.6205 3.6585

3-Oct-01 3.5159 3.3691 3.4071 3.4751 3.5431 3.5964 3.5943 3.6325

4-Oct-01 3.6127 3.454 3.492 3.5599 3.6233 3.6762 3.6738 3.7117

5-Oct-01 3.4044 3.2725 3.3104 3.3779 3.4411 3.5488 3.4945 3.58

9-Oct-01 3.5511 3.3942 3.4322 3.4985 3.5589 3.6134 3.6111 3.6491

10-Oct-01 3.6398 3.4469 3.4834 3.5499 3.6106 3.6653 3.6602 3.6968

11-Oct-01 3.626 3.4439 3.4819 3.5482 3.6056 3.6599 3.653 3.6891

12-Oct-01 3.5218 3.3812 3.4192 3.5168 3.5624 3.593 3.5937 3.6242

15-Oct-01 3.4356 3.2951 3.3404 3.4108 3.4754 3.5399 3.5436 3.5858

16-Oct-013.705 3.5418 3.5754 3.6433 3.7083 3.7732 3.7696 3.800117-Oct-01 3.5446 3.4114 3.4571 3.5326 3.6052 3.6762 3.6769 3.7149

18-Oct-01 3.7058 3.5728 3.6265 3.7026 3.7711 3.8394 3.8401 3.8783

19-Oct-01 3.9643 3.8007 3.8437 3.9196 3.9836 4.0445 4.0454 4.0807

22-Oct-01 4.1204 3.9461 3.9846 4.0606 4.1217 4.1826 4.1836 4.222

23-Oct-01 3.9272 3.7605 3.807 3.8818 3.9419 4.0049 4.0053 4.0505

24-Oct-01 4.1578 3.9935 4.0384 4.1056 4.1655 4.2253 4.2254 4.2703

25-Oct-01 4.0398 3.9019 3.9469 4.0067 4.0592 4.1117 4.112 4.1571

26-Oct-01 4.0996 3.9472 3.9923 4.0524 4.1124 4.1649 4.1651 4.2012

29-Oct-01 4.31 4.1384 4.1835 4.236 4.2884 4.3409 4.341 4.3785

30-Oct-01 4.1412 3.9955 4.0482 4.1083 4.1684 4.2284 4.2286 4.2736

31-Oct-01 4.2945 4.1396 4.1898 4.2504 4.3112 4.372 4.3724 4.4181

1-Nov-01 4.3062 4.1627 4.2068 4.2615 4.3224 4.3833 4.3836 4.42942-Nov-01 4.2574 4.1038 4.1493 4.2038 4.2645 4.3252 4.3256 4.3789

5-Nov-01 3.8724 3.7557 3.8089 3.8772 3.9425 4.0063 4.0065 4.0596

6-Nov-01 3.825 3.7348 3.7879 3.856 3.9211 3.9848 3.9881 4.0488

7-Nov-01 3.8357 3.763 3.8162 3.8844 3.9497 4.0135 4.0211 4.0895

8-Nov-01 3.9764 3.893 3.946 4.0141 4.0747 4.1354 4.143 4.2036

9-Nov-01 3.9498 3.8974 3.9582 4.0265 4.0873 4.1481 4.1555 4.216

12-Nov-01 3.7144 3.6643 3.7251 3.7936 3.8545 3.9154 3.9352 4.0035

13-Nov-01 3.8184 3.7581 3.8185 3.8865 3.9469 4.0103 4.0253 4.0856

14-Nov-01 3.6535 3.631 3.6941 3.7693 3.837 3.9051 3.928 3.9888

15-Nov-01 3.4964 3.4733 3.5381 3.6134 3.6812 3.7491 3.7718 3.8321

16-Nov-01 3.6168 3.5792 3.6441 3.7119 3.7767 3.8414 3.8594 3.9199

19-Nov-01 3.8352 3.7557 3.8205 3.8837 3.944 4.0043 4.0225 4.082820-Nov-01 3.9203 3.8146 3.8784 3.939 3.9966 4.051 4.0691 4.1099

21-Nov-01 3.8425 3.7059 3.7637 3.8246 3.8809 3.931 3.934 3.9674

26-Nov-01 3.7781 3.6915 3.6883 3.7338 3.7747 3.8095 3.7988 3.9032

27-Nov-01 3.8138 3.7442 3.741 3.7981 3.8311 3.8581 3.8474 3.9516

28-Nov-01 3.5984 3.5113 3.5233 3.591 3.6285 3.666 3.6583 3.7782

29-Nov-01 3.371 3.371 3.3859 3.461 3.506 3.551 3.5481 3.6681

30-Nov-01 3.5342 3.5342 3.5342 3.6086 3.6382 3.6709 3.6559 3.7676


346/409

3-Dec-01 3.5108 3.5437 3.5406 3.6152 3.6553 3.697 3.676 3.785

4-Dec-01 3.5558 3.4962 3.4888 3.5632 3.6033 3.6434 3.6164 3.7251

5-Dec-01 3.4168 3.3659 3.3686 3.4429 3.4799 3.5172 3.4949 3.5967

6-Dec-01 3.4651 3.4159 3.4232 3.4974 3.5373 3.5743 3.5443 3.6412

7-Dec-01 3.4901 3.4709 3.4977 3.5839 3.6313 3.6758 3.6503 3.7474

10-Dec-01 3.7259 3.6395 3.6621 3.7486 3.7931 3.8377 3.8076 3.9048

11-Dec-01 3.7701 3.7061 3.7225 3.8028 3.847 3.8913 3.8581 3.9552

12-Dec-01 3.6348 3.5532 3.5725 3.6525 3.6966 3.7408 3.7211 3.8205

13-Dec-01 3.6919 3.6099 3.6096 3.685 3.7216 3.7494 3.7267 3.8262

14-Dec-01 3.7863 3.6766 3.6807 3.7543 3.7878 3.8124 3.7852 3.8707

17-Dec-01 3.5855 3.5007 3.493 3.5743 3.6228 3.649 3.6293 3.7257

18-Dec-01 3.431 3.4233 3.4185 3.5031 3.5535 3.58 3.5647 3.6643

19-Dec-01 3.2462 3.3058 3.301 3.3902 3.4391 3.4657 3.4578 3.5575

20-Dec-01 3.3221 3.2994 3.3438 3.4299 3.4784 3.5448 3.5365 3.6284

21-Dec-01 3.5684 3.508 3.5331 3.609 3.6532 3.7094 3.7011 3.7934

27-Dec-01 3.3101 3.2644 3.3107 3.3992 3.4558 3.5229 3.5218 3.6343

28-Dec-01 3.4819 3.3954 3.4326 3.5148 3.5681 3.6365 3.6249 3.7268

31-Dec-01 3.2314 3.2086 3.2278 3.2799 3.3499 3.4198 3.434 3.54332-Jan-02 3.0633 3.0632 3.0856 3.1304 3.2053 3.2802 3.3004 3.407

3-Jan-02 2.8547 2.8165 2.8462 2.8986 2.9814 3.0597 3.0819 3.2024

4-Jan-02 2.8634 2.8603 2.8962 2.9547 3.0479 3.1273 3.1493 3.2651

7-Jan-02 2.9083 2.8855 2.9216 2.9788 3.0736 3.126 3.148 3.2833

8-Jan-02 2.9874 2.9571 2.9931 3.0504 3.1453 3.1979 3.223 3.3507

9-Jan-02 2.8945 2.9158 2.955 3.0151 3.0978 3.1502 3.1708 3.3065

10-Jan-02 2.8335 2.8715 2.9168 2.9848 3.0753 3.1248 3.1393 3.2708

11-Jan-02 2.8396 2.8957 2.9288 2.9784 3.0687 3.1135 3.128 3.256

14-Jan-02 2.8881 2.9139 2.9456 2.9907 3.0809 3.1257 3.1388 3.2668

15-Jan-02 2.9349 2.9579 2.9807 3.0183 3.0858 3.1231 3.1123 3.2431

16-Jan-02 3.053 3.0534 3.0734 3.1189 3.1946 3.2247 3.2591 3.3675

17-Jan-02 2.94 2.9359 2.9637 3.0096 3.1013 3.1408 3.2032 3.311218-Jan-02 2.9113 2.9089 2.9445 2.9905 3.0792 3.1188 3.1843 3.2954

22-Jan-02 2.8199 2.8051 2.8696 2.9201 3.0193 3.0619 3.1258 3.2629

23-Jan-02 2.7566 2.7768 2.8501 2.9065 3.0099 3.06 3.1236 3.2631

24-Jan-02 2.7531 2.7854 2.8511 2.9091 3.0095 3.0595 3.1231 3.2627

25-Jan-02 2.7837 2.8277 2.8876 2.9458 3.0404 3.0906 3.1499 3.2825

28-Jan-02 2.6047 2.666 2.7362 2.8047 2.9034 2.9641 3.0232 3.1597

29-Jan-02 2.7165 2.7593 2.82 2.8883 2.9836 3.0442 3.097 3.2326

30-Jan-02 2.7606 2.7642 2.8144 2.8826 2.9733 3.0337 3.0788 3.2084

31-Jan-02 2.8427 2.8237 2.8664 2.9239 3.0219 3.1 3.1299 3.1885

1-Feb-02 2.8165 2.8246 2.8672 2.9202 3.0108 3.0862 3.1163 3.175

4-Feb-02 2.7667 2.8156 2.8584 2.9117 3.0027 3.0784 3.1087 3.1723

5-Feb-02 2.7658 2.7784 2.8394 2.9003 2.999 3.078 3.1356 3.216

6-Feb-02 2.8041 2.8534 2.9072 2.9685 3.0632 3.1379 3.1972 3.2764

7-Feb-02 2.866 2.9075 2.9686 3.0569 3.1481 3.2211 3.2409 3.3031

8-Feb-02 2.924 2.9497 3.0152 3.0988 3.1856 3.2543 3.273 3.334

11-Feb-02 3.0323 3.0478 3.1191 3.1844 3.2497 3.3209 3.3393 3.4194

12-Feb-02 3.0703 3.0998 3.1834 3.2488 3.3218 3.3977 3.4161 3.5024

13-Feb-02 2.9687 2.9944 3.0976 3.1736 3.2571 3.3435 3.3695 3.477

14-Feb-02 2.9029 2.9047 3.014 3.1006 3.1932 3.2798 3.3044 3.4136


347/409

15-Feb-02 2.917 2.9566 3.0584 3.145 3.2271 3.3061 3.2974 3.3915

19-Feb-02 3.1923 3.2046 3.2731 3.3416 3.41 3.4602 3.4667 3.5516

20-Feb-02 3.1794 3.1961 3.2675 3.3404 3.4088 3.4621 3.4701 3.558

21-Feb-02 3.2367 3.2578 3.3156 3.3826 3.4435 3.4922 3.4987 3.5881

22-Feb-02 3.2603 3.3029 3.352 3.4102 3.4638 3.5128 3.5208 3.6121

25-Feb-02 3.1222 3.1023 3.1728 3.2402 3.2984 3.355 3.3705 3.4696

26-Feb-02 3.2045 3.1686 3.2227 3.2767 3.3306 3.3921 3.4154 3.5074

27-Feb-02 3.2354 3.1909 3.2405 3.2975 3.3668 3.4359 3.4455 3.5666

28-Feb-02 3.2116 3.0942 3.1526 3.2034 3.2769 3.3535 3.3693 3.4991

1-Mar-02 3.1328 3.1591 3.202 3.2601 3.3287 3.3442 3.4882

4-Mar-02 3.3232 3.3465 3.3803 3.4321 3.493 3.501 3.6389

5-Mar-02 3.2834 3.3172 3.348 3.3982 3.4591 3.4686 3.6065

6-Mar-02 3.4371 3.4438 3.467 3.5126 3.5732 3.5797 3.7123

7-Mar-02 3.7316 3.74 3.7707 3.8165 3.8744 3.8767 3.9915

8-Mar-02 3.7909 3.8267 3.8727 3.9232 3.9888 3.9926 4.1108

11-Mar-02 4.108 4.1345 4.1806 4.2088 4.2474 4.2558 4.3648

12-Mar-02 4.1289 4.1328 4.1687 4.1973 4.2407 4.2493 4.3602

13-Mar-02 3.9335 3.9707 3.9946 4.0006 4.052 4.1019 4.201614-Mar-02 4.0027 4.0198 4.0363 4.0332 4.0769 4.1236 4.2232

15-Mar-02 4.2199 4.2437 4.2451 4.2331 4.266 4.3125 4.3921

18-Mar-02 4.5499 4.5812 4.5752 4.5617 4.5873 4.6264 4.7031

19-Mar-02 4.4596 4.4618 4.4707 4.4751 4.5187 4.5503 4.6015

20-Mar-02 4.2523 4.2044 4.2207 4.2521 4.3359 4.3221 4.3682

21-Mar-02 4.6707 4.6717 4.6963 4.6911 4.7383 4.7404 4.8174

22-Mar-02 4.5549 4.5089 4.5335 4.5311 4.5751 4.5801 4.6693

25-Mar-02 4.7111 4.6761 4.6809 4.6677 4.7145 4.7361 4.8166

26-Mar-02 4.6527 4.5567 4.5511 4.5755 4.5999 4.6394 4.7321

27-Mar-02 4.4379 4.433 4.4196 4.4714 4.5232 4.563 4.6301

28-Mar-02 4.3448 4.3715 4.3747 4.411 4.4655 4.4974 4.581

1-Apr-02 4.7188 4.71 4.7346 4.7758 4.8049 4.86752-Apr-02 4.8822 4.8817 4.876 4.9185 4.9126 4.9901

3-Apr-02 4.6741 4.7038 4.6904 4.7254 4.7496 4.8268

4-Apr-02 4.4353 4.469 4.4525 4.5117 4.5434 4.6432

5-Apr-02 4.3657 4.3643 4.3012 4.4345 4.4713 4.5747

8-Apr-02 4.4651 4.4639 4.5041 4.5369 4.5772 4.6736

9-Apr-02 4.2949 4.3029 4.3401 4.3699 4.4102 4.5069

10-Apr-02 4.2427 4.2505 4.2693 4.3139 4.3693 4.4703

11-Apr-02 4.1051 4.0939 4.1112 4.142 4.1817 4.282

12-Apr-02 4.0292 4.0728 4.1001 4.141 4.173 4.2777

15-Apr-02 4.4416 4.496 4.513 4.5483 4.5699 4.6657

16-Apr-02 4.2835 4.3232 4.3451 4.3852 4.4087 4.5045

17-Apr-02 4.4739 4.5359 4.5534 4.5889 4.6063 4.702

18-Apr-02 4.4861 4.5426 4.56 4.5896 4.5996 4.6921

19-Apr-02 4.4501 4.5516 4.566 4.5957 4.6058 4.698

22-Apr-02 4.4073 4.4841 4.5312 4.559 4.5837 4.7207

23-Apr-02 4.445 4.5307 4.5781 4.6106 4.6413 4.7802

24-Apr-02 4.2123 4.2433 4.2964 4.3349 4.3702 4.5148


348/409


349/409


350/409


351/409


352/409


353/409


354/409


355/409


356/409


357/409


358/409


359/409


360/409


361/409


362/409


363/409


364/409


365/409


366/409

Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

4.9499 5.2624 5.3782 5.2392 4.9969 4.6319 4.6014 4.6484 4.6804

Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19

4.0415 4.3573 4.5385 4.397 4.2272 3.9611 3.9817 4.0294 4.0695

4.0472 4.3614 4.5412 4.4 4.2304 3.9726 3.9928 4.0399 4.0796

4.0291 4.3436 4.5237 4.39 4.2264 3.9581 3.9781 4.0266 4.0647

4.1006 4.4149 4.5948 4.4609 4.2971 4.0436 4.0636 4.1121 4.1502

3.934 4.2473 4.4269 4.3087 4.1311 3.8714 3.8872 3.9327 3.9708

4.0493 4.363 4.5426 4.4015 4.238 3.9924 4.0078 4.0531 4.0985

4.0976 4.4118 4.5916 4.4501 4.2861 4.0474 4.0627 4.1078 4.1471

4.0916 4.3971 4.5759 4.4344 4.2707 4.0385 4.0539 4.0994 4.1394

4.0574 4.3936 4.5584 4.432 4.2833 4.0077 4.0605 4.1058 4.1364

3.9982 4.3134 4.4966 4.3562 4.2084 3.9863 4.0018 4.0469 4.0863

4.2021 4.5126 4.6965 4.5554 4.4069 4.1928 4.2082 4.2534 4.29284.1114 4.4348 4.6222 4.4806 4.3315 4.1315 4.1469 4.1922 4.2317

4.2734 4.5927 4.7707 4.636 4.4891 4.2881 4.3111 4.3567 4.3978

4.4719 4.7911 4.9693 4.835 4.6781 4.4686 4.4843 4.5225 4.5608

4.5911 4.9077 5.0861 4.9517 4.7947 4.5775 4.5783 4.6121 4.6504

4.4313 4.7451 4.9321 4.8102 4.6688 4.4304 4.4307 4.4638 4.5014

4.6292 4.9283 5.1153 4.9898 4.8478 4.6236 4.6222 4.6523 4.6898

4.5094 4.7923 4.9797 4.8428 4.7014 4.4853 4.4858 4.5163 4.5543

4.5534 4.8263 4.9915 4.854 4.712 4.5026 4.5029 4.5331 4.5709

4.7449 5.0172 5.1818 5.04 4.8757 4.6517 4.652 4.6821 4.7199

4.6596 4.952 5.1215 4.9794 4.8179 4.6084 4.6087 4.6614 4.7218

4.8032 5.0978 5.2716 5.1209 4.955 4.7438 4.744 4.7969 4.8498

4.816 5.1041 5.2862 5.1577 4.9989 4.7795 4.7798 4.8179 4.87144.7648 5.0525 5.2268 5.1033 4.9495 4.7443 4.7447 4.783 4.8229

4.4495 4.7447 4.9189 4.8055 4.6693 4.4878 4.4955 4.5334 4.5866

4.4602 4.7628 4.9521 4.8391 4.711 4.545 4.5605 4.5986 4.6519

4.4841 4.7801 4.9776 4.8639 4.7275 4.5608 4.5686 4.6067 4.66

4.6007 4.8961 5.108 4.9939 4.857 4.6973 4.7043 4.7417 4.7835

4.6102 4.9136 5.1332 5.0183 4.8806 4.7354 4.742 4.7883 4.8392

4.4167 4.7278 4.9551 4.8479 4.7102 4.5558 4.57 4.6161 4.6532

4.486 4.788 4.984 4.8776 4.7409 4.574 4.5882 4.6403 4.6922

4.3819 4.6843 4.8809 4.7752 4.6393 4.4729 4.4877 4.5401 4.5922

4.2199 4.521 4.7166 4.611 4.4751 4.3167 4.3314 4.3837 4.4359

4.3095 4.6088 4.7861 4.6811 4.5459 4.3878 4.403 4.448 4.5

4.4666 4.745 4.9104 4.7972 4.6388 4.4729 4.4801 4.5249 4.5773

4.4883 4.7683 4.9348 4.826 4.6597 4.4934 4.4935 4.5346 4.5832

4.3395 4.6203 4.7721 4.6626 4.4877 4.3053 4.2975 4.3383 4.3867

4.2289 4.509 4.6603 4.5508 4.3762 4.1819 4.174 4.219 4.2626

4.2689 4.5407 4.6914 4.5822 4.4139 4.2064 4.2058 4.2506 4.3105

4.1233 4.393 4.5424 4.4336 4.2826 4.0686 4.0678 4.1121 4.1713

4.0282 4.3132 4.4707 4.3656 4.223 3.9903 3.9901 4.0349 4.0947

4.0882 4.3715 4.5279 4.4234 4.2666 4.0204 4.0276 4.0722 4.1316


367/409

4.0943 4.3737 4.5156 4.4183 4.2686 4.0442 4.0439 4.0885 4.1479

4.0572 4.3326 4.4663 4.3691 4.2346 4.0182 4.0252 4.0694 4.1284

3.9241 4.2006 4.3396 4.2424 4.1078 3.8909 3.8907 3.9352 3.9947

3.9737 4.242 4.3613 4.2568 4.1226 3.8914 3.8988 3.9434 4.0028

4.0488 4.3099 4.4291 4.3244 4.1898 3.9582 3.9727 4.0169 4.0835

4.2115 4.4732 4.5929 4.4806 4.3459 4.1214 4.1363 4.1885 4.2556

4.2465 4.5005 4.6199 4.5076 4.3728 4.1409 4.1556 4.2076 4.2746

4.1398 4.3967 4.514 4.4085 4.2748 4.0445 4.0564 4.1085 4.1709

4.1701 4.4217 4.5333 4.4274 4.2933 4.055 4.0563 4.1083 4.1707

4.2033 4.4398 4.5506 4.4396 4.3064 4.0771 4.0786 4.1305 4.1927

4.0751 4.3276 4.4537 4.3493 4.2151 3.9917 3.9927 4.0442 4.1059

4.0516 4.3047 4.431 4.3262 4.1915 3.9749 3.9758 4.0274 4.0894

3.9677 4.221 4.3474 4.25 4.1227 3.9058 3.9068 3.9585 4.0205

4.0233 4.2759 4.4014 4.303 4.1747 3.9645 3.9647 4.0156 4.0771

4.1977 4.459 4.5851 4.4862 4.3647 4.1534 4.1446 4.1957 4.2575

4.0263 4.312 4.4461 4.3536 4.2458 4.0325 4.0306 4.0816 4.1327

4.1231 4.4056 4.535 4.4274 4.3196 4.1064 4.1042 4.1548 4.2056

3.9538 4.2508 4.3995 4.3072 4.1996 3.9717 3.9695 4.0201 4.07073.8328 4.142 4.2998 4.2082 4.109 3.8814 3.8805 3.9325 3.9845

3.633 3.9724 4.1524 4.0677 3.9828 3.7771 3.7754 3.8342 3.8931

3.7031 4.0499 4.2299 4.1529 4.0682 3.8551 3.846 3.9049 3.9639

3.7058 4.0527 4.2333 4.1572 4.0735 3.8691 3.8612 3.9213 3.9813

3.7731 4.12 4.2935 4.218 4.1351 3.9225 3.923 3.9917 4.0528

3.6963 4.039 4.2122 4.1434 4.0595 3.8547 3.8539 3.9212 3.9734

3.6725 4.0058 4.1646 4.0958 3.9967 3.7839 3.7834 3.8511 3.9037

3.634 3.9436 4.0853 4.0211 3.9192 3.7068 3.7063 3.7815 3.8415

3.6365 3.9455 4.0807 4.0164 3.9128 3.7155 3.7145 3.7889 3.8481

3.6271 3.9237 4.047 3.9836 3.878 3.6819 3.6816 3.7564 3.8085

3.723 4.0178 4.1414 4.0743 3.9527 3.763 3.7627 3.8382 3.891

3.6697 3.9668 4.0912 4.0261 3.9029 3.734 3.7329 3.8157 3.87553.6693 3.9743 4.1037 4.0422 3.9349 3.7743 3.7739 3.8498 3.9105

3.6288 3.9489 4.0858 4.0245 3.9174 3.7494 3.7537 3.8297 3.8903

3.6465 3.9681 4.1119 4.0505 3.9405 3.7691 3.7836 3.8589 3.9418

3.6457 3.9676 4.1099 4.0484 3.9382 3.7854 3.7998 3.8825 3.9575

3.6524 3.9758 4.1175 4.0561 3.9336 3.7654 3.7908 3.8741 3.9497

3.5166 3.8431 3.9917 3.9307 3.821 3.6688 3.6943 3.7821 3.8425

3.5873 3.9117 4.0593 3.9986 3.8896 3.7309 3.7567 3.8444 3.9051

3.5521 3.8761 4.0236 3.9598 3.8418 3.668 3.6903 3.7775 3.8376

3.583 3.8916 4.027 3.9561 3.8308 3.6514 3.6661 3.7411 3.7934

3.5672 3.8673 3.9987 3.9235 3.7985 3.6269 3.6423 3.7211 3.7742

3.5434 3.8465 3.983 3.9121 3.7912 3.6431 3.6587 3.7349 3.7884

3.5422 3.8502 3.9944 3.9262 3.805 3.6686 3.6915 3.7675 3.8284

3.5811 3.8906 4.0279 3.9519 3.8301 3.6665 3.6926 3.766 3.8242

3.6256 3.9338 4.0706 3.9874 3.8693 3.7035 3.7266 3.7997 3.8577

3.6571 3.9618 4.0982 4.0073 3.8786 3.7203 3.7432 3.8116 3.8695

3.7325 4.0358 4.1719 4.0803 3.9375 3.7751 3.7984 3.8671 3.9221

3.8091 4.1172 4.2532 4.1626 4.0193 3.8534 3.8764 3.9447 3.998

3.7868 4.1057 4.2419 4.1516 4.0041 3.8308 3.8539 3.9224 3.9712

3.7351 4.0605 4.2 4.1141 3.9664 3.7929 3.816 3.8769 3.9258


368/409

3.757 4.0869 4.231 4.1452 3.9974 3.8314 3.8545 3.923 3.9719

3.9068 4.2364 4.3805 4.2904 4.1402 3.9641 3.9876 4.0566 4.1059

3.9152 4.252 4.3959 4.3104 4.1601 3.9797 4.0032 4.075 4.1273

3.9659 4.306 4.4546 4.3616 4.2144 4.0278 4.0513 4.1278 4.1816

4.0021 4.3513 4.5035 4.4101 4.2623 4.0713 4.095 4.1718 4.2335

3.8836 4.246 4.4065 4.3236 4.1799 3.9768 4.0003 4.0771 4.1387

3.931 4.2983 4.4595 4.3761 4.2315 4.0195 4.0429 4.1199 4.1815

3.9596 4.345 4.5198 4.438 4.3012 4.0896 4.1132 4.1935 4.2555

3.9026 4.306 4.4889 4.4055 4.2689 4.0532 4.0763 4.1558 4.214

3.8886 4.2973 4.4792 4.3993 4.2634 4.0562 4.0789 4.1622 4.2257

4.0214 4.419 4.593 4.5027 4.3519 4.1105 4.1258 4.2091 4.2698

3.9919 4.3955 4.5695 4.4732 4.3209 4.0796 4.0919 4.1632 4.224

4.0769 4.4603 4.6259 4.5286 4.364 4.1091 4.1173 4.1887 4.2496

4.3373 4.7023 4.8552 4.7544 4.5726 4.291 4.2989 4.3701 4.4309

4.4542 4.8239 4.9811 4.8837 4.7019 4.4236 4.4318 4.5033 4.5643

4.7112 5.0726 5.2235 5.1112 4.9238 4.6162 4.6021 4.6738 4.735

4.7152 5.0857 5.2378 5.1442 4.9498 4.6406 4.633 4.6979 4.7567

4.5286 4.9012 5.0541 4.9598 4.7612 4.4502 4.4428 4.5083 4.56794.5573 4.9373 5.0948 5.0055 4.8023 4.4852 4.4857 4.5573 4.6121

4.6869 5.0347 5.1837 5.0797 4.8779 4.5509 4.5299 4.5843 4.6344

4.9831 5.3192 5.464 5.3512 5.1314 4.7743 4.7534 4.808 4.8581

4.9266 5.2608 5.4036 5.2965 5.0766 4.7232 4.7099 4.757 4.8073

4.7748 5.1068 5.2436 5.14 4.8712 4.6473 4.7468 4.771 4.7426

5.1497 5.4826 5.6281 5.5212 5.2883 4.9184 4.8989 4.9321 4.9834

5.0092 5.35 5.503 5.3957 5.162 4.7872 4.7667 4.7926 4.8428

5.12 5.4539 5.6022 5.4895 5.2516 4.8732 4.8522 4.887 4.9371

5.0547 5.4082 5.5694 5.4564 5.2176 4.8301 4.8093 4.8445 4.895

4.9688 5.3246 5.4922 5.3834 5.144 4.7479 4.724 4.7593 4.8099

4.9388 5.2821 5.436 5.3289 5.0958 4.7137 4.6849 4.7242 4.7772

5.2037 5.5179 5.6574 5.5228 5.2664 4.8495 4.798 4.83 4.87585.2947 5.5698 5.6782 5.544 5.2779 4.8659 4.8073 4.8322 4.8754

5.1124 5.3867 5.5024 5.3805 5.1209 4.7171 4.6705 4.707 4.7451

4.94 5.215 5.3313 5.2094 4.9646 4.5872 4.5708 4.6103 4.6497

4.8717 5.1694 5.2888 5.1671 4.9227 4.5567 4.5482 4.588 4.6355

4.9687 5.2674 5.3919 5.2684 5.0279 4.6805 4.66 4.7 4.7478

4.81 5.1214 5.2461 5.1225 4.8998 4.5594 4.5463 4.5985 4.6461

4.7757 5.0819 5.214 5.0952 4.8733 4.5188 4.4983 4.5505 4.5982

4.6247 4.9372 5.0657 4.9471 4.7377 4.4178 4.3968 4.4482 4.5027

4.6497 4.9801 5.1037 4.9804 4.7709 4.4397 4.4035 4.4548 4.5167

5.065 5.3924 5.5043 5.3632 5.1389 4.7778 4.7494 4.7888 4.8432

4.9013 5.2433 5.3585 5.2198 5.0042 4.6368 4.6316 4.6713 4.7261

5.0907 5.409 5.5178 5.3707 5.1335 4.7602 4.7325 4.7646 4.8147

5.0919 5.4025 5.5036 5.3519 5.1116 4.7306 4.7028 4.7347 4.7741

5.104 5.3985 5.4992 5.3479 5.1052 4.7283 4.7004 4.7321 4.7712

5.1419 5.4366 5.5374 5.386 5.1357 4.7662 4.7309 4.7628 4.7945

5.1875 5.4875 5.5888 5.4372 5.1865 4.8012 4.7659 4.7979 4.8298

4.9499 5.2624 5.3782 5.2392 4.9969 4.6319 4.6014 4.6484 4.6804


369/409


370/409


371/409


372/409


373/409


374/409


375/409


376/409


377/409


378/409


379/409


380/409


381/409


382/409


383/409


384/409


385/409


386/409


387/409

Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

4.7124 4.6991 4.7459 5.0553 5.3199 5.4494

Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25

4.1037 4.1122 4.1282 4.46 4.7183 4.8081

4.1135 4.122 4.1381 4.4536 4.711 4.801

4.0983 4.1079 4.1311 4.467 4.7237 4.8129

4.1839 4.1937 4.217 4.5458 4.8028 4.8924

4.0044 4.0141 4.0371 4.3867 4.6453 4.728

4.132 4.1417 4.1648 4.5226 4.782 4.8652

4.1865 4.1871 4.2072 4.555 4.8102 4.901

4.1798 4.1819 4.204 4.5492 4.795 4.8888

4.1894 4.1902 4.2135 4.5508 4.7912 4.8822

4.1301 4.1368 4.163 4.4924 4.7344 4.8247

4.3367 4.3434 4.3622 4.6855 4.9209 5.00434.2758 4.2825 4.3014 4.6107 4.847 4.9306

4.4464 4.4483 4.4712 4.7892 5.0198 5.1031

4.6094 4.6069 4.6253 4.9353 5.1431 5.2035

4.6992 4.6968 4.7153 5.0214 5.2206 5.2661

4.5494 4.5496 4.5721 4.8753 5.0949 5.1546

4.7379 4.7381 4.7608 5.0797 5.2999 5.36

4.6027 4.6106 4.6409 4.96 5.1877 5.2628

4.6191 4.6267 4.6568 4.9686 5.1965 5.2714

4.7681 4.776 4.8064 5.133 5.361 5.4365

4.7746 4.7825 4.8205 5.1328 5.3613 5.4368

4.9028 4.9105 4.9484 5.2626 5.4923 5.5681

4.9248 4.9359 4.9789 5.3025 5.5336 5.61024.8763 4.892 4.9379 5.2609 5.4916 5.5679

4.6397 4.6582 4.7084 5.0298 5.2604 5.3442

4.7051 4.7159 4.7767 5.1066 5.3489 5.4323

4.7134 4.7288 4.7898 5.1134 5.3566 5.4404

4.8269 4.8416 4.9017 5.2239 5.4658 5.5488

4.9145 4.9293 4.9974 5.3284 5.6019 5.6858

4.7055 4.7201 4.7879 5.1215 5.3945 5.4842

4.7319 4.7429 4.8051 5.0951 5.3728 5.4603

4.632 4.6429 4.7048 4.9942 5.271 5.3575

4.4762 4.4879 4.5507 4.8439 5.113 5.2015

4.5392 4.5491 4.6093 4.9112 5.1573 5.2402

4.6252 4.637 4.7001 4.9905 5.2237 5.3066

4.6318 4.6319 4.6849 4.965 5.1997 5.2829

4.435 4.4349 4.4878 4.7686 4.9794 5.0628

4.3106 4.3101 4.3627 4.6423 4.8523 4.935

4.3582 4.3577 4.4101 4.6966 4.906 4.9887

4.2187 4.2182 4.2703 4.5475 4.756 4.8536

4.1469 4.1466 4.1987 4.4681 4.676 4.7729

4.1835 4.1877 4.244 4.5046 4.7113 4.8078


388/409

4.1998 4.1993 4.2361 4.4446 4.6514 4.7477

4.18 4.1794 4.2086 4.4089 4.6092 4.6979

4.0467 4.0464 4.0759 4.2773 4.4786 4.5679

4.0623 4.062 4.0915 4.2924 4.4932 4.5821

4.15 4.1493 4.1784 4.3938 4.5942 4.6827

4.3228 4.3226 4.3522 4.5538 4.7554 4.8447

4.3415 4.3338 4.3634 4.5648 4.7662 4.8556

4.2422 4.2347 4.2642 4.472 4.6722 4.7609

4.242 4.2343 4.2638 4.4793 4.6798 4.7686

4.2548 4.2474 4.2858 4.5001 4.6996 4.788

4.1676 4.1593 4.2104 4.4246 4.6238 4.7114

4.1514 4.1432 4.2021 4.4247 4.6322 4.7206

4.0825 4.0744 4.1259 4.3711 4.5863 4.6748

4.1388 4.1307 4.1751 4.4239 4.6374 4.7278

4.3194 4.3113 4.3559 4.6058 4.8204 4.9112

4.1946 4.1861 4.2382 4.4897 4.7132 4.8049

4.2672 4.2584 4.3103 4.5612 4.7843 4.8759

4.1321 4.1233 4.1825 4.4328 4.6553 4.74654.047 4.0385 4.0978 4.3411 4.5632 4.6523

3.9552 3.9543 4.0064 4.2505 4.4786 4.57

4.026 4.0251 4.0833 4.3303 4.5582 4.6496

4.0444 4.044 4.1115 4.3464 4.5737 4.6588

4.117 4.1177 4.1863 4.4302 4.6694 4.7556

4.0363 4.0359 4.1037 4.3619 4.6008 4.6874

3.9561 3.948 4.0155 4.2663 4.4957 4.5811

3.8939 3.8934 3.9533 4.2111 4.4401 4.5254

3.8998 3.8987 3.9579 4.2109 4.4419 4.5315

3.8529 3.852 3.9035 4.1518 4.3741 4.4547

3.9361 3.9205 3.9729 4.2311 4.4557 4.5528

3.9277 3.9113 3.9635 4.2229 4.4487 4.55443.9635 3.9478 4.0007 4.2687 4.4953 4.6028

3.9434 3.943 4.0035 4.2897 4.5161 4.6236

3.9791 3.9862 4.0463 4.3235 4.5491 4.6565

3.9945 4.0164 4.0913 4.3711

rov of gas fired electricity plant

Documents