Quantifying Risk in the Electricity Business: A RAROC-based Approach



Similar documents
Quantifying Risk in the Electricity Business: A RAROC-based Approach

Quantifying Risk in the Electricity Business: A RAROC-based Approach

A spot market model for pricing derivatives in electricity markets

Life Cycle Asset Allocation A Suitable Approach for Defined Contribution Pension Plans

Answers to Concepts in Review

An introduction to Value-at-Risk Learning Curve September 2003

Contents. List of Figures. List of Tables. List of Examples. Preface to Volume IV

ARE YOU TAKING THE WRONG FX RISK? Focusing on transaction risks may be a mistake. Structural and portfolio risks require more than hedging

Modelling Electricity Spot Prices A Regime-Switching Approach

A Regime-Switching Model for Electricity Spot Prices. Gero Schindlmayr EnBW Trading GmbH

How to Win the Stock Market Game

C(t) (1 + y) 4. t=1. For the 4 year bond considered above, assume that the price today is 900$. The yield to maturity will then be the y that solves

Using simulation to calculate the NPV of a project

How To Know Market Risk

t = Calculate the implied interest rates and graph the term structure of interest rates. t = X t = t = 1 2 3

Sensex Realized Volatility Index

A Simple Utility Approach to Private Equity Sales

Probabilistic Forecasting of Medium-Term Electricity Demand: A Comparison of Time Series Models

A Shortcut to Calculating Return on Required Equity and It s Link to Cost of Capital

Investment Statistics: Definitions & Formulas

XIV. Additional risk information on forward transactions in CFDs

The Relationship between Spot and Futures Prices: an Empirical Analysis of Australian Electricity Markets. Abstract

The Pass-Through Cost of Carbon in Australian Electricity Markets

Lecture 5: Forwards, Futures, and Futures Options

Answers to Review Questions

Eurodollar Futures, and Forwards

BUSM 411: Derivatives and Fixed Income

FINANCIAL ECONOMICS OPTION PRICING

CHAPTER 15: THE TERM STRUCTURE OF INTEREST RATES

Aggregate Risk and the Choice Between Cash and Lines of Credit

1 (a) Net present value of investment in new machinery Year $000 $000 $000 $000 $000 Sales income 6,084 6,327 6,580 6,844

CHAPTER 15: THE TERM STRUCTURE OF INTEREST RATES

A comparison between different volatility models. Daniel Amsköld

Insights. Investment strategy design for defined contribution pension plans. An Asset-Liability Risk Management Challenge

Introduction, Forwards and Futures

Risk and Return in the Canadian Bond Market

The Nordic Electricity Exchange and The Nordic Model for a Liberalized Electricity Market

Part II Management Accounting Decision-Making Tools

REINSURANCE PROFIT SHARE

Rethinking Fixed Income

amleague PROFESSIONAL PERFORMANCE DATA

VOLATILITY AND DEVIATION OF DISTRIBUTED SOLAR

Capital Constraints, Lending over the Cycle and the Precautionary Motive: A Quantitative Exploration (Working Paper)

Portfolio Performance Measures

ECON20310 LECTURE SYNOPSIS REAL BUSINESS CYCLE

Section A. Index. Section A. Planning, Budgeting and Forecasting Section A.2 Forecasting techniques Page 1 of 11. EduPristine CMA - Part I

Optimization under uncertainty: modeling and solution methods

Chapter 5. Risk and Return. Copyright 2009 Pearson Prentice Hall. All rights reserved.

Asset Liability Management / Liability Driven Investment Optimization (LDIOpt)

CHAPTER 10 RISK AND RETURN: THE CAPITAL ASSET PRICING MODEL (CAPM)

ON THE RISK ADJUSTED DISCOUNT RATE FOR DETERMINING LIFE OFFICE APPRAISAL VALUES BY M. SHERRIS B.A., M.B.A., F.I.A., F.I.A.A. 1.

Treatment of Incomplete Data in the Field of Operational Risk: The Effects on Parameter Estimates, EL and UL Figures

University of Essex. Term Paper Financial Instruments and Capital Markets 2010/2011. Konstantin Vasilev Financial Economics Bsc

Index Options Beginners Tutorial

How To Understand The Value Of A Mutual Fund

Computational Finance Options

The Liberalized Electricity Market

9 Hedging the Risk of an Energy Futures Portfolio UNCORRECTED PROOFS. Carol Alexander 9.1 MAPPING PORTFOLIOS TO CONSTANT MATURITY FUTURES 12 T 1)

Buying Commodity In A Volatile Market: The Best Strategy

The Equity Premium in India

CFA Examination PORTFOLIO MANAGEMENT Page 1 of 6

CHAPTER 11: ARBITRAGE PRICING THEORY

Return to Risk Limited website: Overview of Options An Introduction

A Review of Cross Sectional Regression for Financial Data You should already know this material from previous study

Chapter 1 INTRODUCTION. 1.1 Background

Integrated Resource Plan

CHAPTER 5 HOW TO VALUE STOCKS AND BONDS

Stochastic Analysis of Long-Term Multiple-Decrement Contracts

Cash in advance model

Assessment of Price Risk of Power under Indian Electricity Market

INVESTMENT TRANSLATED INTO HUMAN WORDS

Featured article: Evaluating the Cost of Longevity in Variable Annuity Living Benefits

Active Versus Passive Low-Volatility Investing

Hedging Illiquid FX Options: An Empirical Analysis of Alternative Hedging Strategies

Global Financial Management

Chapter 11 Cash Flow Estimation and Risk Analysis ANSWERS TO SELECTED END-OF-CHAPTER QUESTIONS

Equity forward contract

Financial Risk Management Exam Sample Questions

MARGIN FOREIGN EXCHANGE AND FOREIGN EXCHANGE OPTIONS

Asymmetry and the Cost of Capital

OIC Options on ETFs

11.3 BREAK-EVEN ANALYSIS. Fixed and Variable Costs

ORSA and Economic Modeling Choices. Bert Kramer, André van Vliet, Wendy Montulet

CHAPTER 15: THE TERM STRUCTURE OF INTEREST RATES

The Assumptions and Math Behind WACC and APV Calculations

FIN FINANCIAL INSTRUMENTS SPRING 2008

Weekend Effect of Stock Returns in the Indian Market

How credit analysts view and use the financial statements

SCOR Papers. Using Capital Allocation to Steer the Portfolio towards Profitability. Abstract. September 2008 N 1

Algorithmic Trading Session 1 Introduction. Oliver Steinki, CFA, FRM

ICC September 2009 Original: French. Study. International Coffee Council 103 rd Session September 2009 London, England

Measurement of Banks Exposure to Interest Rate Risk and Principles for the Management of Interest Rate Risk respectively.

Frequently Asked Questions on Derivatives Trading At NSE

The Tangent or Efficient Portfolio

FTS Real Time System Project: Using Options to Manage Price Risk

Cost of Capital, Valuation and Strategic Financial Decision Making

ETF Total Cost Analysis in Action

Fundamentals Level Skills Module, Paper F9

How To Calculate Financial Leverage Ratio

Transcription:

Quantifying Risk in the Electricity Business: A RAROC-based Approach Marcel Prokopczuk a, Svetlozar T. Rachev b,c, Gero Schindlmayr e and Stefan Trück d,1 a Lehrstuhl für Finanzierung, Universität Mannheim, D-68161 Mannheim, Germany b Institut für Statistik und Mathematische Wirtschaftstheorie, Universität Karlsruhe, D-76128 Karlsruhe, Germany c Department of Statistics and Applied Probability, University of California, Santa Barbara, CA 93106, USA d School of Economics and Finance, Queensland University of Technology, Brisbane, QLD 4000, Australia e EnBW Trading GmbH, Durlacher Allee 93, D-76131 Karlsruhe, Germany Abstract The liberalization of electricity markets has forced energy producing companies and traders to calculate costs closer to the profit frontier. Thus, an efficient risk management and risk controlling are needed to ensure the financial survival even during bad times. Using the RAROC methodology we provide a new framework to quantify risks related to wholesale electricity contracts, also called full load contracts. We do not only consider risk of market price fluctuations but also correlation effects between the spot market price and the load curve of a customer. We further conduct an empirical study on whole sale contracts for industry customers and public utility companies of a German energy provider. Our findings support the adequateness of the approach and point out the importance of considering also price-volume correlation effects for electricity whole sale contracts. Key words: Power Markets, Spot Market Prices, Load Contracts, Risk Management, RAROC 1 Corresponding Author, email: s.trueck@qut.edu.au. Forthcoming in Energy Economics August 10, 2006

1 Introduction In the last decade electricity markets have been transformed from a primarily technical business, to one in which products are treated in much the same way as any other commodity. The liberalization led to a radical change in the structure of power markets all over the world. Energy exchanges have been established as competitive wholesale markets where electricity spot contracts as well as futures contracts are traded. As a consequence of the switch from virtually fixed and regulated prices to the introduction of competitive pricing, both consumers as well as producers are exposed to significantly greater risks (Kaminski, 1999). As pointed out by Pilipovic (1997) electricity shows a unique and extremely volatile behavior of spot prices. Electricity is non-storable which causes demand and supply to be balanced on a knife-edge. End user demand shows strong seasonality and relatively small changes in load or generation can cause large short-term changes in prices (Clewlow and Strickland, 2000; Lucia and Schwartz, 2002; Weron, 2000). Due to the riskiness of electricity prices even for large companies and public utility companies (PUC) the exchange itself is not the main distribution channel. Energy trading companies were established, which act as intermediate between the power generating and the sales businesses, as well as with the outside market. Many industrial customers do not want to bother to buy electricity at an exchange due to the risk of highly volatile prices. They rather make direct contracts with the electricity company or a trader to provide them with as much electricity as they need for a fixed price per unit. Entering such a contract, also called full load contract, the electricity trader commits himself to deliver an unknown amount of electricity for a fixed price per unit. Due to extreme price variations, in the past, energy traders faced large losses or even defaulted on wholesale electricity contracts (EIA, 1999). This means the trader is willing to bear several kinds of risks in place of the customer, for which she should be compensated by a risk premium. However, to remain competitive, prices have to be calculated often rather close to profit frontiers. The calculation should also consider risk management aspects to ensure the financial survival of the trader even in case of bad market scenarios. Hence, the premium should be calculated according to the customer s load profile, the market risk of electricity spot prices and some performance measure embodying the demanded risk-adjusted return of the trading company. Adequate measures for evaluation of the latter could be e.g. Value-at-Risk (Jorion, 2001), expected shortfall (Artzner et al., 1999) or also the RAROC approach (Punjabi, 1998). The aim of the paper is twofold. We provide a new approach to quantifying the risk for an energy provider related to full load contracts using the RAROC 1

methodology. Based on our model, accounting for market price risk, volume risk and correlations between these risk factors, adequate risk premiums for a customer can be determined. Besides, our framework enables the energy provider to distinguish between customers according to their load profiles, a main determinant of the riskiness of the contract. This can be considered as a useful tool for hedging purposes and optimization of a load contract portfolio. The remainder of the paper is set up as follows. Section 2 gives an introduction to the RAROC framework and develops a model for risk-adjusted performance measures in energy markets under a partial hedging setup for stochastic load patterns. In section 3 we determine risk premiums for full load contracts based on market price risk, volume risk and correlations between these risk factors. In section 4 we provide an empirical analysis on application of the model to determine risk premiums for full load contracts of a major energy provider in Germany. Section 5 concludes and makes some suggestions for future work. 2 A Model for Energy-RAROC 2.1 Risk-Adjusted Performance Measures The need to compare the performance of portfolios and business units with respect to their risk has been addressed by many authors. Unfortunately, traditional performance measures like RoI - Return on Investment or RoE - Return on Equity are accounting-based and do not reflect the real performance or risk of an investment. Also performance measures based on the portfolio and capital market theory (Jensen, 1968; Treynor, 1965; Sharpe, 1966) have several shortcomings in terms of management or control of the overall risk of the firm: Jensen s Alpha and the Treynor Index are based on the CAPM and thus are also subject to the criticism of it. The Sharpe Ratio overcomes these deficiencies, but from a risk management point of view using the standard deviation as risk measure does not seem to be appropriate. Risk management aims to protect the company from heavy downward movements, i.e. big losses, but the standard deviation is also sensitive to upward movements. In the need of an efficient risk management and the ability to compare different business units, new Risk Adjusted Performance Measures (RAPMs) have become popular in the banking business. The most prominent of these measures is the concept of Risk adjusted Return on Capital (RAROC) that is generally defined as (Punjabi, 1998; Jorion, 2001): RAROC = Expected Return Economic Capital (1) 2

The Economic Capital (EC) is the amount of money needed to secure the bank s survival in a worst case scenario, i.e. it is a buffer against heavy shocks. It should capture all types of risk (market, credit and operational risk) and is often calculated by the Value at Risk (VaR). The VaR is a quantile of the profit and loss (P&L) distribution, i.e. it measures the maximum amount of money one can lose at a given confidence level in a specified period of time. 2 Note that for electricity markets VaR may not be the appropriate measure of risk, since VaR implicitly assumes the possibility to close the risky position at any time on the future or forward market. In the energy business this assumption is not justified because of illiquidity in the market. Hourly products can only be traded on the spot market (or OTC) and monthly contracts go only half a year ahead. Furthermore, the amount of energy traded on the futures market is also very limited. Thus, in our analysis we will use a similar but slightly different measure for economic capital - the Cash Flow at Risk (CFaR). The difference to VaR is that we do not assume it is possible to close ones position at any time, but we have to wait until the maturity day is reached. Since there is no liquid futures market for products with hourly granularity, the usage of CFaR makes more sense when dealing with full load contracts. The RAROC framework provides a uniform measure of performance that can be used by the management to compare businesses with different sources of risk and capital requirements (Zaik et al., 1996). Hence, RAROC is not only suited to compare all kinds of businesses with each other, it is also a powerful management tool for capital allocation and risk control. Based on RAROC we are able to make a well funded decision about different investment alternatives in terms of return-risk tradeoff. However a high RAROC does not necessarily mean that the investment is also profitable. Since the ultimate goal of a company is to increase its Shareholder Value, the decision rule in a RAROC-based framework may be to invest in a project, if its RAROC is higher than a certain internal hurdle rate, e.g. the expected return of the shareholders. 3 2.2 The underlying Spot Price Model Before introducing our approach for calculating the RAROC for electricity contracts we briefly describe the stochastic spot price model that is used in the empirical part to simulate price path trajectories. The model was developed by Burger et al. (2004) and is based on three different stochastic processes in discrete time, which are assumed to be independent of each other: A load 2 For further details on VaR see e.g. Jorion (2001). 3 For theoretically more advanced approaches see e.g. Froot and Stein (1998) or Galai and Masulis (1976). 3

process (L t ) t Z+, a short term market process (X t ) t Z+ and a long term process (Y t ) t Z+ The fundamental model equation is: S t = exp(f(t, L t v t ) + X t + Y t ) (2) where f(t, ), t Z + is the so-called price-load curve (PLC) and ν t is the average relative availability of power plants. The load process L t describes the demand of electricity in each hour t that can be directly observed such that estimating with historical data is possible. Burger et al. (2004) model the load process as sum of the deterministic load forecast and a SARIMA time series model with a lag of 24h. The deterministic quantity ν t [0, 1] denotes the relative availability of power plants on the market (1 stands for full availability). The quantity L t /ν t is referred to as adjusted load. In a statistical analysis Burger et al. (2004) show that using the adjusted load leads to more realistic results than using just the load. The price-load curve (PLC) f : Z + [0, ) R describes the nonlinear relationship between the adjusted load and the spot price. Because of its dependence on many uncertain parameters, estimation of the curve is based on historical load and price data. The authors also show that the PLC differs over time, especially it changes from weekdays to weekends and peak hours to offpeak hours. Thus different PLC for different weekdays and daytimes are fitted. Further the model distinguishes between a process X t for short term behavior and Y t capturing the long term behavior of the market. Short-term fluctuations modeled by X t are due to an effect, Burger et al. (2004) call the psychology of the market that may also include effects like outages of power plants. Similar to the load L t, the process X t is modeled as SARIMA process with a seasonality of 24h. The long term process Y t reflects the stochastic nature of future prices. It is modeled as random walk with drift and includes the information given by futures prices from the market into the model. 2.3 Deriving a RAROC Model for Electricity Contracts We will now develop a model to calculate RAROC for the electricity business with hourly granularity. Let us therefore assume the situation from the viewpoint of an electricity trader who neither has any own facilities to produce electricity nor any usage for it. We further assume to have a customer who wants to buy electricity for a fixed amount of money per unit. Moreover, in our first step we assume that the customer s demand load is fixed and known, i.e. deterministic. We will then extend the model for stochastic load demand and hedging. Recall that we determine RAROC as the fraction of expected return and 4

CFaR. The expected return can be calculated as the expected value of the cash flows in the future. Assume, we agreed to deliver electricity for one year to our customer for a fixed retail price K per MWh, his (deterministic) load curve is ˆl t and the (stochastic) future spot price of one MWh at time t is S t. Then the profit for the trader 4 of each hour is the difference between the retail and the spot price per MWh times the amount of energy. This is the future cash-flow in hour t CF t. Since S t is stochastic, this is also the case for CF t : E[CF t ] = E[(K S t )ˆl t ] = Kˆl t E[S t ]ˆl t (3) To get the entire profit we have to sum over all hours from the starting date τ of the contract until the end date T and discount the cash flows to the actual point in time, which we denote with t = 0. For simplicity we assume a constant interest rate r with continuous compounding since the impact of the interest rate is not the core point of our analysis. We point out that also the hourly compounding is a simplification since payments are not done hourly in the real business world. For example, contracts at the EEX are settled daily, direct retail contracts with customers are usually settled monthly. Since payment dates differ among customers one would have to evaluate each contract differently. We denote the discount function by r(u)du). Then for each price path we can calculate the profit (i.e. the sum of all cash flows) and our best estimate for the expected profit is the mean of all profit realizations. For CFaR, following Dowd (1998) we decided to use the so-called relative CFaR α, which is defined as the difference between the mean and the α-quantile of the profit and loss distribution. Thus, the RAROC of an energy project with a deterministic load profile becomes: B 0 (t) = exp( t 0 B 0 (t)e[(k S t )ˆl t ] RAROC = B 0 (t)e[(k S t )ˆl t ] q α [ T B 0 (t)(k S t )ˆl t ] where q α denotes the α-quantile. (4) The next step is to extend the framework to stochastic load profiles. Generally, the load process of a full load contract customer is not deterministic. We do not know the future load process, however one might be able to estimate the load curve with the help of historical data. Deviations from the estimated load curve ˆlt can have various reasons. Similar to the concepts known from modern capital market theory, in the following we will distinguish between systematic and unsystematic reasons. Unsystematic reasons are caused by specific incidents at the customer and do not have their source in the market (e.g. a malfunction of a big machine, short-term variation in production activities, etc.). Systematic 4 Note that profit could also include negative profits, i.e. losses. 5

reasons, on the other hand, originate from variation in the market which have an impact on all customers (e.g. a cold snap). Written as formula this means for the load l i of customer i: l i = ˆl i + β i ε syst + ε i (5) where ε syst is the systematic risk of the market and β i describes the intensity of correlation between the customer and the systematic risk. Further, ε i is the unsystematic risk of customer i. Note that by definition the unsystematic risk is only related to the customer himself, there is no connection to other customers, i.e. we assume Cov(ε i,ε j ) = 0 for any two customers i and j. Furthermore, we assume the unsystematic risk of each customer i to be uncorrelated with the systematic risk, i.e. Cov(ε i,ε syst ) = 0. Note that an electricity trader with a big portfolio of customers can be regarded as well diversified. That means the risk of variations due to unsystematic reasons (unsystematic risk) of all customers together can be assumed to compensate each other in average. Hence, the remaining risk factor is the variation due to systematic reasons (systematic risk), which can be explained by variation in the entire grid load. Now let the entire grid load process be L t and let further ˆL t be the deterministic grid load forecast based on a spot price model with 24h seasonality. 5 To use the grid load process for generating simulations for the customer s load process we will first have to estimate the customer s correlation with the entire grid load. We estimate the impact of fluctuations of the grid load on the customer load by a linear regression model. Let l t denote the actual customer load, ˆl t the estimated customer load and accordingly L t the actual entire grid load, ˆL t the estimated entire grid load. Precisely we determine the portion of deviation of the customer load from the estimated load which can be explained by the deviation of the grid load from the estimated grid load. Hence, we set lt = (l t ˆl t )/ˆl t and L t = (L t ˆL t )/ˆL t so that our regression model can be written as: lt = β L t + ε t. (6) Hereby, β denotes the customer s sensitivity to the entire grid load corresponding to the systematic risk and ε t a gaussian error term corresponding to the unsystematic risk. Then the value of β can be estimated by standard OLS using L t and l t. For the estimation historical load data of the customer can be used. To do this, we build a class for each weekday. Hereby, Tuesday, 5 As pointed out in section 2.2, in our empirical analysis the SMAPS model (Burger et al., 2004) was used to determine grid load forecasts. However, alternative model specifications can be used in the framework. 6

Wednesday and Thursday are put together into one class since the load curves of them are historically very similar. We do this classification for each month and additionally we distinguish holidays. Our best estimate of a customer s load at point t is the average of all observation being in the same class at t. Having the load estimation and the true realization we can compute l t and thus, estimate the β for each customer. Equipped with these betas we can generate stochastic load paths depending on the systematic risk of each individual customer. For this we generate grid load paths for L t and compute the relative deviation δ i t from the mean ˆL t for each path L i t. Having done this for each hour and each path we can now generate i different load paths for the customer load by multiplying the estimated load path ˆl t with βδ i t and adding this deviation to the estimated load ˆl t : l i t = ˆl t + ˆl t β δ i t (7) The profit function is now depending on two sources of uncertainty: The spot prices and the customer load curve. The expected value is given by: E[Profit] = B 0 (t) (KE [l t ] E [S t ] E [l t ] Cov(S t,l t )) (8) Here, we see that in order to evaluate the expected value of the profit, we even do not need to generate simulations for the customer load. Having the simulated grid load paths is sufficient, since E[l t ] = ˆl t and using (6), (8) becomes: E[Profit] =K B 0 (t)ˆl t B 0 (t)e[s t ]ˆl t B 0 (t)ˆl t βcov( L t,s t ) (9) As we will see later, this result is helpful when we want to compute the covariance between the spot price S t and a customer load l t. Similar to equation (4), the RAROC is then calculated as the fraction of the expected profit in the numerator and the difference between the mean and the α-quantile of the profit and loss distribution in the denominator. Note that hereby, unlike for the expected value of the profit distribution, the generated load paths of individual customers are needed to calculate the α-quantile of the profit and loss distribution. So far we did not consider the possibility to hedge a part of the risk on the futures market. However, in most countries there is also a market for futures contracts. In Germany, for example, futures are traded on the EEX or by various brokers. We point out that our justification to use CFaR instead of 7

VaR still holds, since there are only monthly, quarterly and yearly futures contracts available. Nevertheless we want to calculate RAROC on an hourly basis. Thus, it is only possible to hedge some of the risk but not all of it. On the EEX two different products can be used for hedging: baseload and peakload futures contracts. A baseload contract means the constant delivery of 1 MW 24h hours a day, seven days a week while a peakload contract includes the delivery of 1 MW from 8:00am to 8:00pm Monday through Friday (including holidays). Still the question remains which hedging strategy to follow. One intuitive (and physically meaningful) solution to this problem is to follow a partial hedging of load patterns with futures contracts, see e.g. Näsäkkälä and Keppo (2005). This means, we buy a futures contract on the same amount of total energy we are going to sell to our customer. When dealing with stochastic load paths, we take the average values to compute the sum of energy. In the following, we will call this a energetic hedge strategy. Note that from an economic viewpoint more complex load pattern hedging strategies including optimal hedge ratios and hedging time (Näsäkkälä and Keppo, 2005) may be applied but are beyond the scope of this paper. Let η = (η base,η peak ) denote the partial load pattern hedge strategy where η base and η peak denote the number of baseload and peakload contracts bought or sold, respectively. This strategy can be calculated by: η base = l t T l t 1 {t peak} (T τ) (T τ)1 {t peak} (10) and η peak = l t 1 {t peak} (T τ)1 {t peak} η base (11) where 1 {t peak} denotes the indicator function, i.e.: 1, if t is a Peakhour 1 {t peak} = 0, else (12) Figure 1 shows an exemplary load curve of a customer and the energetic hedge position as well as the new load curve after entering the hedge position. As we are short in the load and long in the hedge position, only the difference remains as risky position. A negative load means that we are going to sell the energy at the exchange. If π peak and π base denote the prices of peakload and baseload futures contracts, 8

90 80 Load Energetic Hedge 100 80 Load Load after energetic Hedge 70 60 40 MW 60 MW 20 50 0 40 20 30 0 50 100 150 200 250 300 350 hours 40 0 50 100 150 200 250 300 350 hours Fig. 1. Partial load pattern hedge with futures contracts for a typical customer load (left panel) and load after entering the hedge position (right panel) the profit and loss function becomes: Profit = K B 0 (t)l t B 0 (t)(η base π base + η peak π peak 1 {t peak}) + B 0 (t)((η base + η peak 1 {t peak}) l t )S t ) (13) where everything is known at time τ except of the price process S t and the load process l t. Plugging (13) into (4) we are able to compute the new RAROC. In the next section we will denote the estimated load curve after hedging with ˆl h t and calculate risk premiums based on these quantities. Having developed a model for an Energy-RAROC in the next section we will derive formulas for risk premiums of full load electricity contracts. 3 Risk Premiums of Full Load Contracts A full load contract with a customer leaves a trader with different types of risks. As compensation for taking over these risks he demands premiums in addition to the basic price. In the following we will calculate the fair overall price for the customer by the sum of the basic price and three risk premiums: a risk premium for the hourly spot market price risk, a premium for the volume risk and finally, a risk premium due to the price-volume correlation. Hereby, 9

we assume that the energy trader has already hedged a fraction of the risk with futures contracts, so the risk premiums are calculated on basis of the remaining load profile after hedging, that is denoted by l h t. Figure 1 illustrates exemplarily how the load profile before and after the hedge may look like. To calculate an adequate price for the risk we will first explain what types of risks are covered by each of the premiums. Then we will show how the framework developed in the previous section can be used to compute these premiums. 3.1 Market Price Risk The market price risk has its source in the volatile spot market. When entering a delivery contract, we do not know the future spot prices, but we decide about the retail price on the signing day. This means we accept to bear the risk of hourly changing market prices on behalf of the customer. As we saw in the previous section, a fraction of the risk can be hedged by futures contracts. But since only baseload and peakload contracts for months, quarters and years are available and the customer load curve changes hourly, a part of the risk still remains. Thus, for taking the remaining market price risk the trader should be paid an adequate risk premium. To determine the market premium, we will use the following setting: the energy trader has already hedged a fraction of the risk with futures contracts, so let ˆlh t be the estimated load curve after hedging and S t the stochastic spot price process. We then calculate the risk premium as the difference between a fair retail price regarding the risky nature of the contract and the fair retail price neglecting this risk. The fair retail price K per MWh without considering the market price risk is the price of K such that the expected value of the P&L function becomes zero. We denote this fair price with K 1. It can be computed by: E[Profit] = 0 K 1 = B 0 (t)ˆl t h E[S t ] B 0 (t)ˆl t h (14) Now we will also take the market price risk into consideration. As stated before, a project is valuable for us, i.e. adds economic value, if its RAROC is higher than an internal hurdle rate. A RAROC below the hurdle rate would destroy economic value and thus, would not be desirable for the company. Using this RAROC-based approach we can calculate a retail price K 2 which results in a RAROC equal to our hurdle rate. If µ denotes the internal hurdle rate, we compute K 2 using the condition: 10

RAROC = µ (15) Plugging this relationship in equation (4) and solving for the corresponding retail price K 2, this leads to: K 2 = µ ( [ ] q 1 α B 0 (t)s tˆlh t ) T B 0 (t)ˆl t h E[S t ] + T B 0 (t)ˆl t h E [S t ] B 0 (t)ˆl h t (16) The value K 2 gives us the fair price if we require the internal hurdle rate µ as return. Thus, we can determine the premium we want to receive per MWh due to our exposure to spot market price risk p m as: p m = K 2 K 1 = ( [ ] ) µ q 1 α B 0 (t)s tˆlh t T B 0 (t)ˆl t h E[S t ] B 0 (t)ˆl t h (17) Note that this is exactly the Economic Capital multiplied by µ and divided by the total amount of energy. This is not surprising since we demand as premium the return of µ on the capital we need to put aside due to the risky nature of the deal. Dividing by the total amount of energy just standardizes the total premium for the contract to the premium per MWh so that we are able to compare contracts with different amounts of energy. 3.2 Volume Risk When entering a full load contract the trader does not only take over the market price risk, but also the volume risk, since the customer is allowed to use an arbitrary amount of energy. To determine the premium for this risk, we will use the remaining stochastic load curves after hedging l h t. Again, we set the price K 3 as the price leading to a zero expected profit, i.e.: E[Profit] = 0 K 3 = B 0 (t)e[s t lt h ] B 0 (t)e[lt h ] (18) K 3 is the fair price disregarding market price and volume risk. Taking these risks into consideration, we can determine a price K 4, leading to a RAROC 11

equal to the hurdle rate, i.e. we require: K 4 B 0 (t)e [ ] lt h B 0 (t)e [ ] S t lt h K 4 B 0 (t)e [ ] lt h B 0 (t)e [ ] ] = µ S t lt h qα [K 4 B 0 (t)lt h T B 0 (t)s t lt h (19) Unfortunately, this equation cannot be solved analytically for K 4, so we have to use numerical methods to compute a solution for K 4. Then we are able to determine the risk premium for the volume risk. The difference between K 4 and K 3 captures both, the volume as well as the market price risk. Subtracting the market risk premium we get the volume risk premium p v : p v = K 4 K 3 p m (20) 3.3 Price-Volume Correlation Risk In a last step, we will evaluate the risk premium for the correlation of price and volume of the customer demand. Typical customers tend to have an increasing demand at times when prices are high. The reason for this is clear: Both processes are driven by the same underlying factors. Of course also the opposite is possible. A customer could control his demand load such that it is lower than the average when the overall grid load is higher. However, given a full load contract with a fixed price per unit, there is no reason for a customer for such anticyclical behavior. The risk due to price-volume correlation can be calculated by comparing K 3 and K 1. Similar to the previous sections, only the remaining load after hedging is included in the calculations. If we evaluate the expected value in equation (18) we get: K 3 = B 0 (t)e[s t ]E[l h t ] + T B 0 (t)cov(lt h,s t ) B 0 (t)e[lt h ] (21) Subtracting (14) we get the change in price due to the systematic correlation between the load l h t and the spot price S t. This is the risk premium p c : B 0 (t)cov(lt h,s t ) p c = K 3 K 1 = B 0 (t)ˆl t h Using the same substitution as in (9) we get: (22) 12

p c = β T B 0 (t)ˆl t h Cov( L t,s t ) B 0 (t)ˆl t h (23) Note that the premium p c is different to the premiums p m and p v. To compute p c we do not need the RAROC approach as risk measure like for the other two premiums. We just compare two average values using the deterministic and the stochastic load curves. Neither do we need the internal hurdle rate µ nor the quantile of the profit and loss distribution. Thus, even if we decide to calculate our premiums in a different framework, (22) will stay the same. 3.4 Overview over the Risk Premiums In the previous sections we have shown how the three risk premiums for market price risk (p m ), volume risk (p v ) and price-volume correlation risk (p c ) can be computed. We want to summarize the results in the following overview. For the single premiums we get: p m =K 2 K 1 (24) p v =K 4 K 3 K 2 + K 1 (25) p c =K 3 K 1 (26) Hence, the entire risk premium p R is given by: p R = p m + p v + p c = K 4 K 1 (27) The premium p R is the amount of money per load unit we should charge our customer additionally to our production costs and profit margins to compensate us for the risk we have taken with the obligation to deliver as much energy as the customer wants for a fixed price. In the next section we will conduct an empirical analysis to determine risk premiums for full load contracts of a group of industry customers and different public utility companies. 13

4 Empirical Analysis 4.1 Description of the Framework for the Data Analysis In this section we will use the developed RAROC framework to determine risk premiums for a data-set of full load contract customers 6. In the previous section we illustrated that there are two parameters to decide on that will have substantial impact on the risk premiums of a customer s contract: The value of α we use to compute the Cash Flow at Risk and the internal hurdle rate µ the electricity company wants to achieve. The first reflects our level of risk aversion, while the latter sets the return rate the shareholders require. In our empirical analysis we choose the confidence level as α = 5% and the internal hurdle rate µ = 20% for the calculations. Furthermore we assume a constant discounting rate of 5% per annum. The premiums are calculated based on the energetic hedge strategy described in section 2. For the necessary spot price and grid load simulations we use the three factor model by Burger et al. (2004) that was described in section 2.2. Customer load data with hourly resolution was available from the year January 1, 2000 until December 31, 2002. Based on these three years of load history the customers betas are estimated and load simulations are generated. We choose the year 2005 as basis of our analysis. Thus, spot price simulations are adjusted to observed futures quotes at the EEX for the 2005 on the 30th of January 2004. To obtain further information on the load curves, we also compute the following characteristics for the load curves of the customers: The total annually energy: E = l t (28) The maximum hourly power: P max = max(l t ) (29) t The peak rate: λ peak = ( l t 1 {t peak})/( l t ) (30) 6 This data-set was made available to us by EnBW Trading GmbH 14

Parameter Value E P max λ peak 43% λ offpeak 57% 54,914,000 MWh 9046 MW U 6071 h Table 1 Figures E, P max, λ peak, λ offpeak and U for the entire grid load in 2002. The off-peak rate: λ offpeak = ( l t 1 {t off-peak})/( l t ) (31) The Full-Load Usage Hour Number: U = E/P max (32) E is simply the total energy consumed by a costumer over the considered time period while P max is the maximum consumption in one hour. The peak rate λ peak and off-peak rate λ offpeak denote the fraction of energy that is consumed in the peak and off-peak hours, respectively. The Full-Load Usage Hour Number U is a measure of how similar the load curve is to a Baseload Profile. For a one-year Baseload contract where in every hour of the whole year the same amount of energy (1 MW) is consumed U equals 8760h. For a peakload contract including the delivery of 1 MW from 8:00am to 8:00pm, Mo.-Fr., U equals 3120h. These figures are commonly used in the electricity business to describe a customer s load profile. Determined risk premiums will also be investigated with respect to load profile figures. 4.2 Results for Estimated Risk Premiums At first we want to analyze the entire grid load we use as risk factor for estimating the betas as described in section 3. The left panel of figure 2 shows the load (in Megawatt) for the year 2002 in hourly resolution. Table 1 summarizes the characteristic parameters of the grid load we defined above. Applying our simulation model to the grid load we get a beta of 1, since the deviation in the grid load itself was our systematic risk factor. To calculate the risk premiums p c, p m, p v and the entire risk premium p R we first determine 15

Premium p m p v p c p R Value 7.13 1.77 24.43 33.33 Table 2 Risk Premiums for the Grid Load (in Cent/MWh) the fair prices K 1 K 4 and then use equations (25), (26) and (26) to obtain the corresponding risk premiums. Table 2 shows the results for the determined risk premiums for the entire grid load. Thus, based on the chosen confidence level α = 5%, hurdle rate µ = 20% and assumed discounting rate of 5% per annum a total risk premium of 33.33 Cent per MWh is required if we commit ourself to the delivery of the entire grid load under full load contract delivery terms. Load (Megawatt) 10000 9000 8000 7000 6000 5000 4000 3000 2000 0 1000 2000 3000 4000 5000 6000 7000 8000 Hour absolute frequency 18 16 14 12 10 8 6 4 2 0 2.5 2 1.5 1 0.5 0 0.5 1 1.5 2 2.5 beta Fig. 2. Grid Load in hourly resolution for the year 2002 (left panel). Histogram of estimated betas for considered customers in the empirical study (right panel). We further analyzed a data set of n = 102 wholesale customers for which we had historical load curves in hourly resolution available for the years 2000, 2001 and 2002. For each company i = 1,.., 102 we determine the value of beta, estimate a load curve for 2005 and generate stochastic simulations based on the grid load process. Then the risk premiums p c, p m and p v are calculated. Additionally, we compute the characteristic load figures E,P max,λ peak,λ offpeak and U for each customer. We first consider the estimated betas for the individual customers that are displayed in the right panel of figure 2. We find that the distribution of beta is skewed to the right and indicates that the load profile of most of the customers shows a positive correlation with the entire grid load. However, we find that there is also a small number of customers with negative betas that can be interpreted as a load profile moving in opposite direction of the entire grid. In particular one outlier with a β = 2.17 can be observed indicating a 16

load profile quite significant opposed to the market grid. As we will see later this anticyclical beahavior leads to assignment of a negative price-volume risk premium and also negative total risk premium for the customer. 30 35 25 30 25 20 absolute frequency 15 10 absolute frequency 20 15 10 5 5 0 0 0.05 0.1 0.15 0.2 0.25 p m 40 0 0.005 0 0.005 0.01 0.015 0.02 0.025 0.03 0.035 0.04 0.045 35 pv 35 30 30 25 absolute frequency 25 20 15 absolute frequency 20 15 10 10 5 5 0 0.8 0.6 0.4 0.2 0 0.2 0.4 0.6 p c 0 0.6 0.4 0.2 0 0.2 0.4 0.6 0.8 p R Fig. 3. Histogram of the Risk Premiums (in Euro) for the considered data-set of 102 full load contract industry customers. Figure 3 shows the histograms of the market price risk p m, volume risk p v, price-volume correlation risk p c and the total risk premium p R. We find that the distributions of the different risk premiums are skewed to the right. While for many customers, the price-volume correlation p c represents the biggest part of the entire risk premium p R, the magnitude of the volume risk premium p v is compared to p m and p c very small. This makes intuitively sense, since p v captures only the systematic risk related to changes in the overall quantity of a customer s load over the entire year and not the daily fluctuations. This risk is very low for a typical wholesale customer compared to the price risk. 17

For a few customers we obtain negative risk premiums p c indicating negative correlation with the market. When market demand and prices are high, these customers tend to have a load demand less then average. The market price risk premium p m can be regarded as a measure of hedge-ability of a load curve. If it is possible to make a perfect hedge, the risk related to the market prices is zero. Since the Full-Load Usage Hour Number U is a measure of how similar the load curve is to a Baseload Profile it also reflects the hedge-ability of a contract with the customer. Therefore, we expect a dependence structure between these two variables. Figure 4 shows a plot of p m against U where the negative correlation between the two figures becomes obvious. Hence knowing U we are able to give a relatively precise estimation of p m. We also plot the price-volume correlation risk p c against the market risk p m to see whether there is a correlation between the two main risk premiums. 0.5 0.25 0.45 0.2 0.4 0.35 0.15 0.3 p m p m 0.25 0.2 0.1 0.15 0.1 0.05 0.05 0 0 1000 2000 3000 4000 5000 6000 7000 8000 9000 U 0 0.4 0.2 0 0.2 0.4 0.6 p c Fig. 4. Dependence structure between price risk premium p m and Full-Load Usage Hour Number U (left panel) and price-volume correlation risk p c (right panel) We find that there is also a dependency between p c and p m such that for customers with higher market risk premiums also the price-volume correlation risk increases. The coefficient of correlation gives pc,p m = 0.45 indicating a moderate linear dependence structure. After having analyzed the grid load and industry customers who have direct contracts with an electricity company, we want to calculate risk premiums for local public utility companies (PUC). These customers buy the electricity from an energy producer and sell it to private households and smaller industry customers who do not have a contract directly with the electricity producer. For five public utility customers we carried out the same calculation as we have done for the industry customers before. Table 3 summarizes the results of our calculations. Considering the calculated risk premiums we find that for the considered PUCs the main source of risk is the price-volume correlation 18

risk p c. It accounts for approximately 70% of the total calculated premiums. Again the determined risk premiums for p v are by far the smallest. Further we obtain big differences in the magnitude of the risk premiums. PUC 1 has a overall premium which is three times higher than the premium of PUC 3. This is mainly due to a very low price-volume correlation risk of PUC 3. At a first glance PUC 2, PUC 4 and PUC 5 seem to provide very similar results. However, taking a closer look we observe that PUC 4 has a comparatively high volume risk, whereas the market price risk of PUC 5 is the highest among all public utility companies. We conclude that also among public utility companies there exist significant differences in load curves that from a RAROC perspective should lead to quite different assigned risk premiums. No. p c p m p v p R E P max λ peak λ offpeak U PUC 1 31.06 8.17 3.00 42.23 139200 24.7 0.46 0.54 5642 PUC 2 21.99 6.98 1.46 30.43 217310 38.3 0.45 0.55 5677 PUC 3 9.60 6.28 0.74 16.62 864760 14.9 0.46 0.54 5788 PUC 4 25.50 6.93 2.38 34.67 1703800 279.0 0.44 0.56 6105 PUC 5 22.91 8.84 1.46 32.82 180130 34.2 0.48 0.52 5268 Table 3 Summary of the results for public utility companies (risk premiums in Cent/MWh). 5 Conclusions The deregulation process of electricity markets has forced energy providers to react to the new situation. Due to the abolishment of monopolies and the launch of open markets, prices have to be calculated closer to profit frontiers to remain competitive. This entails an efficient risk management to ensure the financial survival of the energy provider even in case of bad market scenarios. Considering wholesale electricity markets our paper provided a new methodology for quantifying the risk of so-called full load or wholesale electricity contracts. These contracts can be considered as accounting for an essential fraction of the electricity an energy provider is selling. Using a RAROC framework we were able to evaluate electricity contracts and to calculate risk premiums the supplier should charge customers for the risks related to them. Our approach does not consider the risk of market price fluctuations only but also includes consumption volume risk and price-volume correlation effects between the spot market prices and the customers load curves. In an empirical study on whole sale contracts for industry customers and public utility companies of a German energy provider we illustrated the usefulness 19

of the approach. Our findings were quite different risk premiums for the considered customers being based on their load curve profile. Our second main result was the importance of considering also price-volume correlation effects when determining premiums for electricity whole sale contracts. We point out that so far model risk, operational risk or risks related to reserve energy were not considered in our evaluation scheme. Further, CFaR and as a consequence also the RAROC framework, though well-established in the industry, have been subject to various criticism (Artzner et al., 1999). Also the scope of our empirical analysis is limited to the EEX and caution should be exercised in generalizing the results also to other markets. Longstaff and Wang (2004) point out the individual structure of power markets while Mugele et al. (2005) obtain very diverse results considering electricity spot prices from different European power markets. Therefore, for future work we propose to include also additional sources of risk and consider different models for simulating electricity spot prices and load curves. Further it might be appropriate to use some other risk measure instead of CFaR, e.g. Expected Tail Loss. Finally, to obtain more general results, we recommend to test the framework in other energy markets as well. Acknowledgements The authors are grateful to Richard Tol and two anonymous referees for insightful comments and suggestions. Rachev gratefully acknowledge research support by grants from Division of Mathematical, Life and Physical Sciences, College of Letters and Science, University of California, Santa Barbara, the Deutschen Forschungsgemeinschaft and the Deutscher Akademischer Austausch Dienst. References Artzner, P., Delbaen, F., Eber, J.-M., Heath, D., 1999. Coherent Measure of Risk. Mathematical Finance 3 (9), 203 228. Burger, M., Klar, B., Müller, A., Schindlmayr, G., 2004. A spot market model for pricing derivatives in electricity markets. Quantitative Finance 4, 109 122. Clewlow, L., Strickland, C., 2000. Energy Derivatives: Pricing and Risk Management. Lacima Publications. Dowd, K., 1998. Beyond Value at Risk. Wiley. EIA, 1999. Electric Power Monthly. Energy Information Administration, U.S. Department of Energy, August. 20

Froot, K., Stein, J., 1998. Risk management, capital budgeting, and capital structure policy for financial institutions: an integrated approach. Journal of Financial Economics 47, 55 82. Galai, D., Masulis, R., 1976. The Option Pricing Model and the Risk Factor of Stock. Journal of Financial Economics 3, 53 81. Jensen, M., 1968. The Performance of Mutual Funds in the Period 1945-1964. Journal of Finance 23, 389 416. Jorion, P., 2001. Value at Risk. Vol. 2. McGraw-Hill. Kaminski, V. (Ed.), 1999. Managing Energy Price Risk. Risk Books, London. Longstaff, F., Wang, A., 2004. Electricity forward prices: A high-frequency empirical analysis. Journal of Finance 59, 1877 1900. Lucia, J. J., Schwartz, E., 2002. Electricity prices and power derivatives: Evidence from the Nordic power exchange. Review of Derivatives Research 5, 5 50. Mugele, C., Rachev, S., Trück, S., 2005. Stable modeling of different European power markets. Investment Management and Financial Innovations 2(3). Näsäkkälä, E., Keppo, J., 2005. Electricity load pattern hedging with static forward strategies. Managerial Finance 31, 116 137. Pilipovic, D., 1997. Energy Risk: Valuing and Managing Energy Derivatives. McGraw-Hill. Punjabi, S., 1998. Many happy returns. Risk June, 71 76. Sharpe, W., 1966. Mutual Fund Performance. Journal of Business 39, 119 138. Treynor, J., 1965. How to Rate Management of Investment Funds. Harvard Business Review 43, 63 75. Weron, R., 2000. Energy price risk management. Physica A 285, 127 134. Zaik, E., Walter, J., Kelling, G., James, C., 1996. Raroc at the Bank of America: From Theory to Practice. Journal of Applied Corporate Finance 9 (2). 21

Appendix (for Publication in the Web) No. p c p m p v p R E P max λ peak λ offpeak U (Cent) (Cent) (Cent) (Cent) (Wh) (W) (h) 1 6.35 6.79 0.16 13.30 225850 59.67 0.74 0.26 3785 2 21.67 10.71 0.63 33.01 3311200 700.69 0.53 0.47 4726 3 25.65 6.09 1.61 33.35 18299000 2845.00 0.44 0.56 6432 4 22.61 8.78 1.34 32.73 10685000 2132.70 0.50 0.50 5010 5 40.01 24.74 2.63 67.38 183700 81.16 0.79 0.21 2264 6-55.54 12.03 0.21-43.31 2270300 579.81 0.51 0.49 3916 7-12.15 10.06-0.08-2.17 2273800 565.34 0.52 0.48 4022 8 12.24 8.94 0.82 22.00 135180 40.33 0.57 0.42 3352 9 11.28 6.15 0.50 17.93 2276100 406.95 0.48 0.52 5593 10 7.27 5.78 0.39 13.43 1346700 298.17 0.53 0.47 4517 11 0.99 6.60 0.02 7.60 189470 42.75 0.44 0.56 4432 12 20.72 12.03 1.97 34.71 2938700 813.87 0.63 0.37 3611 13 6.99 10.87 0.47 18.32 272540 73.79 0.62 0.38 3693 14-0.55 4.82-0.02 4.25 627130 115.25 0.50 0.50 5441 15-0.21 5.07 0.00 4.86 808680 160.59 0.55 0.45 5036 16 26.37 5.55 0.13 8.31 652440 116.09 0.48 0.52 5620 17 20.05 17.39 0.80 38.24 391310 145.30 0.68 0.32 2693 18 13.42 5.11 0.58 19.11 1592800 333.07 0.47 0.53 4782 19 9.02 7.31 0.34 16.67 1438100 335.56 0.51 0.49 4286 20 6.39 8.58 0.51 15.48 4766900 1129.80 0.58 0.42 4219 21 14.82 7.14 1.41 23.37 15634000 2669.90 0.44 0.56 5856 22 17.04 13.67 0.71 31.43 367280 124.74 0.65 0.35 2944 23 5.66 4.16 0.33 10.16 463820 75.32 0.39 0.61 6158 24-1.21 3.53-0.07 2.25 8734600 1332.60 0.40 0.60 6555 25-0.82 6.56-0.04 5.71 4034700 791.00 0.53 0.47 5101 22

No. p c p m p v p R E P max λ peak λ offpeak U (Cent) (Cent) (Cent) (Cent) (Wh) (W) (h) 26 47.54 11.34 3.53 62.41 5321000 1068.70 0.52 0.48 4979 27 1.53 4.49 0.04 6.06 1305800 217.48 0.41 0.59 6004 28 0.80 4.88 0.04 5.73 431610 76.75 0.41 0.59 5623 29 18.92 12.45 1.47 32.84 7245200 1785.90 0.57 0.43 4057 30 3.79 2.56 0.17 6.52 4368600 723.51 0.44 0.56 6038 31 9.13 13.32 0.50 22.94 2259500 749.17 0.56 0.44 3016 32 9.39 9.12-0.07 18.43 10578000 1833.10 0.38 0.62 5771 33-12.16 3.88 0.18-8.10 229190 36.91 0.38 0.62 6209 34-0.55 5.72 0.00 5.15 863410 193.27 0.56 0.44 4467 35 1.04 10.53 0.03 11.61 5392700 1643.10 0.70 0.30 3282 36 3.55 8.76 0.18 12.49 1295100 403.75 0.68 0.32 3208 37 6.28 9.58 0.49 16.34 3636600 1099.10 0.72 0.28 3309 38 7.15 9.56 0.02 16.73 1477600 501.54 0.75 0.25 2946 39 3.99 10.53 0.23 14.76 2980900 999.93 0.74 0.26 2981 40-8.69 24.46-0.15 15.62 957170 431.52 0.59 0.41 2218 41 6.21 4.71 0.13 11.05 4136800 629.00 0.41 0.59 6577 42 14.10 6.61 0.65 21.35 21713000 3608.00 0.43 0.57 6018 43 4.39 5.44 0.23 10.07 6588700 1242.90 0.45 0.55 5301 44 51.43 21.37 1.83 74.64 94881 49.35 0.69 0.31 1923 45-5.77 5.58-0.29-0.48 926060 187.96 0.50 0.50 4927 46-2.44 2.78-0.07 0.28 1877100 346.78 0.40 0.60 5413 47-6.49 5.18 0.00-1.32 3813500 668.73 0.44 0.56 5703 48 0.51 1.27 0.03 1.8 376980 50.15 0.37 0.63 7517 49 2.81 2.93 0.13 5.87 440560 63.13 0.37 0.63 6979 50 1.07 3.66-0.05 4.68 392320 62.08 0.35 0.65 6320 51-0.11 3.81 0.02 2.76 340460 51.24 0.40 0.60 6645 52 4.71 2.67 0.30 7.68 362740 52.69 0.36 0.64 6885 23

No. p c p m p v p R E P max λ peak λ offpeak U (Cent) (Cent) (Cent) (Cent) (Wh) (W) (h) 53-4.69 4.56 0.01-0.12 574350 97.57 0.44 0.56 5886 54-1.2 1.45-0.02 0.23 492320 74.13 0.38 0.62 6641 55-1.11 2.62-0.07 1.44 343680 50.38 0.37 0.63 6822 56 0.33 1.8 0.00 2.13 436110 59.19 0.37 0.63 7368 57-9.20 7.10-0.43-2.53 323570 64.29 0.47 0.53 5033 58 0.81 2.89 0.02 3.73 423350 60.27 0.37 0.63 7025 59 36.29 8.33 2.62 47.25 733910 225.38 0.62 0.38 3256 60-2.76 5.84-0.05 3.03 4675700 807.86 0.48 0.52 5788 61 9.88 4.63 0.50 15.01 6070100 921.67 0.41 0.59 6586 62 11.80 9.70 1.11 22.61 906190 176.48 0.47 0.53 5135 63 8.34 4.18 0.32 12.84 449280 81.09 0.38 0.62 5541 64 3.94 4.10 0.20 8.24 8505300 1430.90 0.41 0.59 5944 65 4.82 6.90 0.23 11.94 17914000 3296.50 0.44 0.56 5434 66-13.54 4.48 0.69-8.36 150640 33.42 0.38 0.62 4508 67 23.20 5.35 1.08 29.63 5704300 924.00 0.40 0.60 6173 68-2.22 14.60-0.04 12.34 642420 182.80 0.48 0.52 3514 69 4.05 10.22 0.08 14.36 341640 98.72 0.48 0.52 3461 70 37.72 9.25 2.92 49.89 710590 190.62 0.66 0.34 3728 71 24.57 8.16 1.41 34.14 221540 62.25 0.71 0.29 3559 72 18.80 9.29 0.97 29.07 427670 116.40 0.73 0.27 3674 73 27.93 11.29 1.72 40.95 254490 74.50 0.73 0.27 3416 74 59.22 13.06 4.15 76.42 2406600 526.06 0.49 0.51 4575 75 10.89 8.89 0.32 20.10 2544500 507.27 0.53 0.47 5016 76 24.82 10.67 1.19 36.68 563900 105.40 0.39 0.61 5350 77 18.91 11.54 1.10 31.54 2305000 609.86 0.51 0.49 3780 78-2.21 4.56-0.12 2.24 3691900 607.73 0.39 0.61 6075 79 13.28 16.74 0.12 30.15 778490 204.62 0.40 0.60 3805 24