Loading...
HomeMy WebLinkAbout14001 NETC Nuyakuk River Hydro Evaluation Model - NEconAlaska Energy Authority Renewable Energy Fund Program Round 14 11/16/2021 Contact Alaska Energy Authority Conner Erickson Variables Social Cost of Carbon Projection Social Cost of Carbon Rate of Increase Discount Rate Sheet Name Instructions 999-Calc Diesels ON Diesels OFF Assumptions Diesel Fuel Prices Railbelt Price Worksheet Natural Gas Prices Carbon Pricing Biomass Units cerickson@akenergyauthority.org Units (all $ are $2021) % per Year Annual Sheet Description Details the function of each cell in the model and appropriate inputs Provides an area to record all underlying calculations for figures used in the model Model for calculating the benefit-cost ratio of a project which does not result in diesel generators being turned off Model for calculating the benefit-cost ratio of a project which does result in diesel generators being turned off Lists assumptions used by AEA in calculating project economics Lists diesel generation fuel price projections for all fuel communities Lists fuel price projections and calculations for the Railbelt regions Lists natural gas price projections Lists carbon price projections and methodology Provides biomass reference material and an area to record information and figures specific to the biomass project Mid 0.03 0.03 PLEASE READ Home Hid rows including social cost of carbon assumptions Instructions PLEASE READ Updated field names to be consistent with "Economic Model" Updated instructions to be consistent with updates to "Economic Model" Highlighted where to include any potential reduction in recovered heat from an existing project due to the proposed REF project ('Displaced Heat') 999-Calc O&M $/hr assumptions for diesels Method $/kWh for O&M for diesels--added requirement for kWh of diesel generation. Uses division to calculate $/kWh for O&M Diesels ON Hid tab Economic Model Combined Diesels ON and Diesels OFF models into one model. Updated Nearest Fuel Community (non-railbelt only) lookup Update calculation for "Renewable Generation O&M". It is now an average of the sum of O&M and scheduled repairs for Heat & Electricity Reporting for natural gas in Mcf and not MMBtu (this is how contracts are written). Updated years to start at 2020 Updated rows 45 & 46 including equations Fixed NPV calculation in column BO (should be current year + PV of future) Added Renewable Other costs (Property tax, insurance) Added Renewable Heat Other costs (Property tax, insurance) Added field for "Diesels OFF time" Updated Diesels Off calculation to include number of hours diesels are turned off Updated naming for "Base Case" to include "Displaced" Assumptions O&M table hydro (reservoir) & run of river Rb (based on Bradley 2019) hydro rural biomass Solar PV Heat recovery Added notes to O&M estimates Wind project cost $/kW (based on ACEP 2016) Wind capacity factors Updated "NOTES" Diesel Fuel Prices Added new communities Updated fuel prices Start at 2020 Removed carbon price Real prices held constant after 2045 Railbelt Price Worksheet Updated heat rate for South of AK range Updated Coal forecast using 2019 AEO Updated Fuel use for North of AK range using 2018 GVEA reported values Removed unused row Start at 2020 Removed carbon price Real prices held constant after 2045 Natural Gas Prices Updated gas prices and explanation Real prices held constant after 2045 Carbon Conversion factors Changed name from Carbon Pricing Hid rows for carbon pricing Renewable Energy Fund Economic Benefit-Cost Analysis Model IMPORTANT: PLEASE READ INSTRUCTIONS PRIOR TO COMPLETING THE ECONOMIC MODEL. PLEASE CONTACT AEA WITH ANY QUESTIONS. Values are to be entered in the cells with blue background only. Cells which are not shaded SHOULD NOT be edited. IF THESE CELLS MUST BE CHANGED, CHANGE FONT COLOR TO BLUE AND NOTE WITH A "Entered Value" LABEL. INPUT: Manually enter the community where the project is located or that would be served by the project. It may be different than "Nearest Fuel Community". This cell is not linked to any other cells INPUT: Select from drop-down menu to select the community where the project is located or the nearest community with similar energy characteristics. This entry is linked to the look up table of the community fuel price. If the community is located on the Railbelt, then this cell is not used. INPUT: The region determines the fuel type the project will offset for electrical generation projects, fuel oil for rural region, natural gas utility power generation and space heating for Railbelt South of the Alaska Range, and fuel oil or coal for Railbelt North of the Alaska Range. Selecting the region automatically set the title and units of the project analysis worksheet cells so should be done before entering other project data. INPUT: Select from drop-down menu. INPUT: Enter appropriate information; this cell is not linked to any other cells. INPUT: Enter appropriate information; this cell is not linked to any other cells. INPUT: Enter appropriate information; this cell is not linked to any other cells. CALCULATION: Displays the NPV value of the benefits/savings provided by the project over its life. CALCULATION: Displays the total NPV value of the costs of the project over its life. CALCULATION: Displays the Benefit-Cost ratio CALCULATION: Displays the NPV value of the net benefit of the project over its life. CALCULATIONS: Displays summary performance measures of the project given the parameters provided. CALCULATION: Displays the total capital costs of the project. INPUT: Enter the year the project commences operation. INPUT: Use the applicant's project life information for the "Applicant B/C" model. For the "AEA B/C" model, use AEA's baseline assumption found in the "Assumptions" worksheet. INPUT: Enter only the renewable energy production that offsets base electric production. Generation in excess of the electric load (e.g. for heating) should not be entered into this cell. INPUT: Enter the amount of space heat produced by the proposed project in terms of displaced gallons of heating fuel or mmBtu of natural gas. If a project will decrease the amount of recovered heat from an existing heat recovery system, include the reduced displaced heat here. Input: Renewable O&M (Electric) is input here and is referenced by row 88. Input: Renewable O&M (Heat) is input here and is referenced by row 88. INPUT: If the project will operate in "Diesels OFF" mode, put in the expected hours the engines will remain off per year INPUT: Enter the installed capacity of the proposed electric system; this cell is not linked to any other cells. CALCULATION: Calculates the capacity factor INPUT: Enter the capacity of the propose heating system in Btu per hour; this cell is not linked to any other cells CALCULATION: Calculates the capacity factor INPUT: If appropriate, enter the estimated additional public benefit of the project beyond fuel displacement to be included in the B/C ratio calculations. Please enter value in row 62. Before using this feature, please read the accompanying notes provided as a word document in the comment section. Please show detailed source and/or assumptions in the 'Calc' worksheet. INPUT: Select size of base system engines from dropdown list INPUT: Manually enter current kWh/gallon INPUT: Enter the current total diesel generation for the community in cell C47 of "Economic Model" INPUT: Enter capital costs of the project in the year where they're expected to be incurred. CALCULATION: Calculated net benefits of the project from electricity CALCULATION: Calculated net benefits of the project from heat INPUT: If appropriate, enter the estimated additional public benefit of the project beyond fuel displacement to be included in the B/C ratio calculations. Before using this feature, please read the accompanying word document included in the comments section. Show detailed sources and/or assumptions in the 'Calc' worksheet. CALCULATION: Calculated total net benefits of the project. INPUT: Enter a value if the technology's output is expected to increase or decrease over time. For instance, a solar PV project will experience ~0.5% decrease in output per year or a hydro project may fulfill a greater load in the future. INPUT: Enter a value if one exists in the application. Note that standard repair and maintenance is included in the O&M estimate REFERENCE: By default, references cell D34 INPUT: Enter a value if one exists in the application. INPUT: Enter a value if one exists in the application, please see worksheet 'Biomass Units' for reference. Please show your all your calculations in the 'Calc' sheet. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. CALCULATION: Calculated Fuel cost based on quantity and unit cost CALCULATION: Sum of all annual renewable energy costs CALCULATION: Cell changes title and units based on region, e.g. Railbelt South of the Range produces avoided costs in $/kWh INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. DO NOT USE IF DIESELS DO NOT TURN OFF CALCULATION: These cells will autocalculate by default. If there is good information with which to provide a more nuanced analysis please refer to assumption about O&M in both the assumptions tab and use the format provided in the Calc tab. Please document all alternate values in notes section. CALCULATION: These cells will autocalculate by default based on displaced generation and generation efficiency. CALCULATION: These cells will autocalculate by default. CALCULATION: INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. INPUT: Enter a value if one exists in the application, please see worksheet 'Biomass Units' for reference. This will also be used for heat pumps, pumping loads for heat recovery, etc. Please show your all your calculations in the 'Calc' sheet. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. CALCULATION: CALCULATION: Enter applicant provided value if one exists, provide documentation for other values in the notes section. Enter applicant provided value if one exists, provide documentation for other values in the notes section. Project Description Community Nearest Fuel Community Region RE Technology Project ID Applicant Name Project Title Results NPV Benefits NPV Capital Costs B/C Ratio NPV Net Benefit Performance Displaced Electricity Displaced Electricity Displaced Petroleum Fuel Displaced Petroleum Fuel Displaced Natural Gas Displaced Natural Gas Avoided CO2 Avoided CO2 Proposed System Capital Costs Project Start Project Life Displaced Electric Displaced Heat Renewable Generation O&M (Electric) Renewable Generation O&M (Heat) Diesels OFF time Electric Capacity Electric Capacity Factor Heating Capacity Heating Capacity Factor Total Other Public Benefit Base System - Non-Railbelt Only Diesel Generator O&M Applicant's Diesel Generator Efficiency Diesel Generation Efficiency Annual Cost and Savings Entered Value Entered Value Electric Proposed Entered Value Entered Value Entered Value Entered Value Base Entered Value Heating Proposed Entered Value Entered Value Entered Value Entered Value Entered Value Base Entered Value Entered Value Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2020$ (Total over the life of the project) Size of impacted engines (select from list) 361-600kW kWh per gallon Total current annual generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) Renewable O&M Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost Proposed Generation Cost Displaced Fossil Fuel Generation Avoided Generation Cost Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Use Displaced Fuel Cost Base Generation Displaced Cost Renewable Heat Scheduled Repairs Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity Renewable Fuel Cost Total Renewable Fuel Cost Proposed Heat Cost Displaced Fuel Use Displaced Fuel Cost Displaced Scheduled Repairs Displaced O&M Displaced Annual Fuel Cost Base Heating Displaced Cost Value Value $/hr 9.95 13 kWh/gallon 13 Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $/gallon or $/kWh $ per year $ per year gallons per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year gallons per year $ per gallon $ per year $ per year $ per year $ per year 4 2020 2020 2020 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 5 2021 2021 2021 Description PUBLIC BENEFITS. Please read attached document 6 2022 2022 2022 7 2023 2023 2023 8 2024 2024 2024 9 2025 2025 2025 10 2026 2026 2026 11 2027 2027 2027 12 2028 2028 2028 13 2029 2029 2029 14 2030 2030 2030 15 2031 2031 2031 16 2032 2032 2032 17 2033 2033 2033 18 2034 2034 2034 19 2035 2035 2035 20 2036 2036 2036 21 2037 2037 2037 22 2038 2038 2038 23 2039 2039 2039 24 2040 2040 2040 25 2041 2041 2041 26 2042 2042 2042 27 2043 2043 2043 28 2044 2044 2044 29 2045 2045 2045 30 2046 2046 2046 31 2047 2047 2047 32 2048 2048 2048 33 2049 2049 2049 34 2050 2050 2050 35 2051 2051 2051 36 2052 2052 2052 37 2053 2053 2053 38 2054 2054 2054 39 2055 2055 2055 40 2056 2056 2056 41 2057 2057 2057 42 2058 2058 2058 43 2059 2059 2059 44 2060 2060 2060 45 2061 2061 2061 46 2062 2062 2062 47 2063 2063 2063 48 2064 2064 2064 49 2065 2065 2065 50 2066 2066 2066 51 2067 2067 2067 52 2068 2068 2068 53 2069 2069 2069 54 2070 2070 2070 55 2071 2071 2071 56 2072 2072 2072 57 2073 2073 2073 58 2074 2074 2074 59 2075 2075 2075 60 2076 2076 2076 61 2077 2077 2077 62 2078 2078 2078 63 2079 2079 2079 64 2080 2080 2080 65 2081 2081 2081 PV PV PV CODE TO UNLOCK ECONOMIC MODEL WORKSHEET REFRound14 Please use this worksheet to show all your calculations. Base Case O&M - For Diesels OFF ONLY Average kWh/year generated by diesel Average load Genset Power Class 60-150kW 151-360kW 361-600kW 601-1,300kW If you can estimate run-hours saved on diesel engines please calculate an annual cost and resulting cost per kWh based on your project's specifications. If you do not have this information use the cost/kWh provided above. # hours diesels OFF per year 6600 Sales forecast provided by applicant. The base case shows annual sales assuming diesel generation continues into the future. The with-project forecast shows sales that would occur with additional growth in space heating applications. As we model the cost of power production a 5% growth rate is anticipated. If a 5% growth rate is achieved we will reach the average annualized power production, less transmission loss (52.4GWh), in eighteen years at which time the estimate cost of power production and transmission will be .14/kWh. If the annual growth rate is 3% capacity will be reached in thirty years and the cost of power production will be .15/kWh. Year 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070 2071 2072 2073 2074 2075 2076 2077 2078 2079 2080 2081 2082 2083 2084 2085 2086 2087 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103 2104 2105 2106 2107 0 $/hour 7.0097 9.3463 9.9463 15.1551 Estimated renewable generation kWh/year Forecast Base Case (kWh) 20328000 20338164 20348333.082 20358507.248541 20368686.5021653 20378870.8454163 20389060.2808391 20399254.8109795 20409454.438385 20419659.1656042 20429868.995187 20440083.9296845 20450303.9716494 20460529.1236352 20470759.388197 20480994.7678911 20491235.2652751 20501480.8829077 20511731.6233492 20521987.4891608 20532248.4829054 20542514.6071469 20552785.8644504 20563062.2573827 20573343.7885113 20583630.4604056 20593922.2756358 20604219.2367736 20614521.346392 20624828.6070652 20635141.0213687 20645458.5918794 20655781.3211753 20666109.2118359 20676442.2664419 20686780.4875751 20697123.8778189 20707472.4397578 20717826.1759776 20728185.0890656 20738549.1816102 20748918.456201 20759292.9154291 20769672.5618868 20780057.3981677 20790447.4268668 20800842.6505802 20811243.0719055 20821648.6934415 20832059.5177882 20842475.5475471 20852896.7853209 20863323.2337135 20873754.8953304 20884191.772778 20894633.8686644 20905081.1855988 20915533.7261916 20925991.4930547 20936454.4888012 20946922.7160456 20957396.1774036 20967874.8754923 20978358.8129301 20988847.9923365 20999342.4163327 21009842.0875408 21020347.0085846 21030857.1820889 21041372.61068 21051893.2969853 21062419.2436338 21072950.4532556 21083486.9284822 21094028.6719465 21104575.6862824 21115127.9741256 21125685.5381126 21136248.3808817 21146816.5050721 $/kWh test Calculated base case $/kWh Forecast With-project (kWh) 22600000 23730000 24916500 26162325 27470441.25 28843963.3125 30286161.478125 31800469.5520313 33390493.0296328 35060017.6811145 36813018.5651702 38653669.4934287 40586352.9681001 42615670.6165051 44746454.1473304 46983776.8546969 49332965.6974318 51799613.9823034 54389594.6814185 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 54400000 # of Cylinders 4 6 6 or 8 8 to 16 Base Case Growth Rate N/A 0.0005 5.00000000000111E-04 4.99999999999949E-04 5.00000000000054E-04 5.0000000000002E-04 4.99999999999959E-04 5.00000000000135E-04 5.00000000000048E-04 4.999999999999E-04 5.00000000000043E-04 5.00000000000066E-04 5.00000000000078E-04 5.00000000000153E-04 4.99999999999972E-04 5.00000000000095E-04 4.99999999999775E-04 5.00000000000054E-04 4.99999999999944E-04 5.00000000000058E-04 5.00000000000073E-04 5.00000000000179E-04 4.99999999999987E-04 4.99999999999989E-04 4.99999999999917E-04 5.00000000000016E-04 5.00000000000138E-04 5.00000000000102E-04 4.99999999999881E-04 4.99999999999956E-04 5.00000000000054E-04 4.9999999999987E-04 4.99999999999975E-04 0.0005 5.00000000000091E-04 4.99999999999999E-04 4.99999999999988E-04 4.99999999999927E-04 5.00000000000016E-04 5.00000000000062E-04 5.00000000000022E-04 5.00000000000003E-04 4.99999999999898E-04 4.99999999999929E-04 5.00000000000109E-04 4.99999999999879E-04 4.99999999999907E-04 5.0000000000011E-04 5.00000000000016E-04 5.00000000000019E-04 4.99999999999943E-04 5.00000000000119E-04 4.9999999999995E-04 5.00000000000062E-04 4.99999999999976E-04 4.99999999999898E-04 0.0005 5.00000000000067E-04 5.00000000000033E-04 4.99999999999798E-04 5.00000000000123E-04 4.99999999999958E-04 4.99999999999821E-04 5.00000000000201E-04 4.99999999999954E-04 5.00000000000039E-04 4.99999999999962E-04 5.00000000000085E-04 5.00000000000029E-04 4.99999999999917E-04 4.9999999999984E-04 5.00000000000034E-04 5.00000000000174E-04 4.99999999999903E-04 5.00000000000071E-04 5.00000000000084E-04 4.99999999999844E-04 4.99999999999931E-04 5.00000000000185E-04 5.00000000000065E-04 Sample Gensets JD4045 JD6068/6081/6090, DD Series 60, Cat C9 Cat 3456/3408/C18/C27, MTU 1600, Cummins QSX15 Cat 3508/3512/3516 With-project Growth Rate N/A 0.05 0.05 0.05 0.05 0.05 4.99999999999999E-02 0.05 0.05 0.05 4.99999999999999E-02 0.05 4.99999999999999E-02 5.00000000000001E-02 4.99999999999999E-02 0.05 5.00000000000001E-02 0.05 0.05 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 We use the base case sales forecast provided in the applicant's supplementary files as the basis for the displaced electricity. The base case and with-project forecasts are shown on the 999-Calc tab. The applicant's sales forecast only extends for 40 years, so we assume years 41-50 are equal to year 40. 40.6kwh = 1 gallon of oil 60900000 Renewable Energy Fund Economic Benefit-Cost Analysis Model - Diesels ON Project Description Community Nearest Fuel Community (non-railbelt only) Region RE Technology Project ID Applicant Name Project Title Results NPV Benefits NPV Capital Costs B/C Ratio NPV Net Benefit Performance Displaced Electricity Displaced Electricity Displaced Petroleum Fuel Displaced Petroleum Fuel Displaced Natural Gas Displaced Natural Gas Avoided CO2 Avoided CO2 Proposed System Capital Costs Project Start Project Life Displaced Electric Displaced Heat Renewable Generation O&M Electric Capacity Electric Capacity Factor Heating Capacity Heating Capacity Factor Total Other Public Benefit Base System - Non-Railbelt Only Diesel Generator O&M Applicant's Diesel Generator Efficiency Diesel Generation Efficiency Annual Cost Savings Entered Value Entered Value Electric Proposed - Marginal cost only Entered Value Entered Value Entered Value Entered Value Entered Value Base - Fuel and capacity cost only Heating Proposed Entered Value Entered Value Entered Value Entered Value Entered Value Base Entered Value Entered Value Entered Value Railbelt South of Alaska Range Hydro (Run of River) 0 0 0 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCFper year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year MCF displaced per year $ per year kW % Btu/hr % 2020$ (Total over the life of the project) Size of impacted engines (select from list) 60-150kW kWh per gallon Total current annual diesel generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Scheduled replacement(s) Renewable O&M - Annual marginal change Renewable Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost Proposed Generation Cost Fossil Fuel Generation Avoided Generation Cost Fuel Use Base Generation Avoided Cost Renewable Heat Renewable Heat Scheduled Repairs Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost Proposed Heat Cost Fuel Use Fuel Cost Scheduled Repairs O&M Annual Fuel Cost Base Heating Cost Value 0 0 0 0 0 0 0 0 Value 0 0 $/kWh kWh/gallon Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $ per kWh MCF per year $ per year Units MCF per year $ per year $ per year $ per year green tons $ per unit $ per year $ per year MCF per year $ per MCF $ per year $ per year $ per year $ per year 4 2020 0 0 0 0 0 0 2020 0 0 0 0 0 0 0 0 0.0605 0 0 2020 0 0 0 0 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 5 2021 0 0 0 0 0 0 2021 0 0 0 0 0 0 0 0 0.0603 0 0 2021 0 0 0 0 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab 6 2022 0 0 0 0 0 2022 0 0 0 0 0 0 0 0 0.06 0 0 2022 0 0 0 0 0 0 7 2023 0 0 0 0 0 2023 0 0 0 0 0 0 0 0 0.0599 0 0 2023 0 0 0 0 0 0 8 2024 0 0 0 0 0 2024 0 0 0 0 0 0 0 0 0.0629 0 0 2024 0 0 0 0 0 0 9 2025 0 0 0 0 0 0 2025 0 0 0 0 0 0 0 0 0.0669 0 0 2025 0 0 0 0 0 0 10 2026 0 0 0 0 0 0 2026 0 0 0 0 0 0 0 0 0.0682 0 0 2026 0 0 0 0 0 0 11 2027 0 0 0 0 0 0 2027 0 0 0 0 0 0 0 0 0.0686 0 0 2027 0 0 0 0 0 0 12 2028 0 0 0 0 0 0 2028 0 0 0 0 0 0 0 0 0.07 0 0 2028 0 0 0 0 0 0 13 2029 0 0 0 0 0 0 2029 0 0 0 0 0 0 0 0 0.0703 0 0 2029 0 0 0 0 0 0 14 2030 0 0 0 0 0 0 2030 0 0 0 0 0 0 0 0 0.0709 0 0 2030 0 0 0 0 0 0 15 2031 0 0 0 0 0 0 2031 0 0 0 0 0 0 0 0 0.0707 0 0 2031 0 0 0 0 0 0 16 2032 0 0 0 0 0 0 2032 0 0 0 0 0 0 0 0 0.073 0 0 2032 0 0 0 0 0 0 17 2033 0 0 0 0 0 0 2033 0 0 0 0 0 0 0 0 0.074 0 0 2033 0 0 0 0 0 0 18 2034 0 0 0 0 0 0 2034 0 0 0 0 0 0 0 0 0.0748 0 0 2034 0 0 0 0 0 0 19 2035 0 0 0 0 0 0 2035 0 0 0 0 0 0 0 0 0.0755 0 0 2035 0 0 0 0 0 0 20 2036 0 0 0 0 0 0 2036 0 0 0 0 0 0 0 0 0.0768 0 0 2036 0 0 0 0 0 0 21 2037 0 0 0 0 0 0 2037 0 0 0 0 0 0 0 0 0.0772 0 0 2037 0 0 0 0 0 0 22 2038 0 0 0 0 0 0 2038 0 0 0 0 0 0 0 0 0.0774 0 0 2038 0 0 0 0 0 0 23 2039 0 0 0 0 0 0 2039 0 0 0 0 0 0 0 0 0.0777 0 0 2039 0 0 0 0 0 0 24 2040 0 0 0 0 0 0 2040 0 0 0 0 0 0 0 0 0.0788 0 0 2040 0 0 0 0 0 0 25 2041 0 0 0 0 0 0 2041 0 0 0 0 0 0 0 0 0.0785 0 0 2041 0 0 0 0 0 0 26 2042 0 0 0 0 0 0 2042 0 0 0 0 0 0 0 0 0.0793 0 0 2042 0 0 0 0 0 0 27 2043 0 0 0 0 0 0 2043 0 0 0 0 0 0 0 0 0.0803 0 0 2043 0 0 0 0 0 0 28 2044 0 0 0 0 0 0 2044 0 0 0 0 0 0 0 0 0.0817 0 0 2044 0 0 0 0 0 0 29 2045 0 0 0 0 0 0 2045 0 0 0 0 0 0 0 0 0.083 0 0 2045 0 0 0 0 0 0 30 2046 0 0 0 0 0 0 2046 0 0 0 0 0 0 0 0 0.083 0 0 2046 0 0 0 0 0 0 31 2047 0 0 0 0 0 0 2047 0 0 0 0 0 0 0 0 0.083 0 0 2047 0 0 0 0 0 0 32 2048 0 0 0 0 0 0 2048 0 0 0 0 0 0 0 0 0.083 0 0 2048 0 0 0 0 0 0 33 2049 0 0 0 0 0 0 2049 0 0 0 0 0 0 0 0 0.083 0 0 2049 0 0 0 0 0 0 34 2050 0 0 0 0 0 0 2050 0 0 0 0 0 0 0 0 0.083 0 0 2050 0 0 0 0 0 0 35 2051 0 0 0 0 0 0 2051 0 0 0 0 0 0 0 0 0.083 0 0 2051 0 0 0 0 0 0 36 2052 0 0 0 0 0 0 2052 0 0 0 0 0 0 0 0 0.083 0 0 2052 0 0 0 0 0 0 37 2053 0 0 0 0 0 0 2053 0 0 0 0 0 0 0 0 0.083 0 0 2053 0 0 0 0 0 0 38 2054 0 0 0 0 0 0 2054 0 0 0 0 0 0 0 0 0.083 0 0 2054 0 0 0 0 0 0 39 2055 0 0 0 0 0 0 2055 0 0 0 0 0 0 0 0 0.083 0 0 2055 0 0 0 0 0 0 40 2056 0 0 0 0 0 0 2056 0 0 0 0 0 0 0 0 0.083 0 0 2056 0 0 0 0 0 0 41 2057 0 0 0 0 0 0 2057 0 0 0 0 0 0 0 0 0.083 0 0 2057 0 0 0 0 0 0 42 2058 0 0 0 0 0 0 2058 0 0 0 0 0 0 0 0 0.083 0 0 2058 0 0 0 0 0 0 43 2059 0 0 0 0 0 0 2059 0 0 0 0 0 0 0 0 0.083 0 0 2059 0 0 0 0 0 0 44 2060 0 0 0 0 0 0 2060 0 0 0 0 0 0 0 0 0.083 0 0 2060 0 0 0 0 0 0 45 2061 0 0 0 0 0 0 2061 0 0 0 0 0 0 0 0 0.083 0 0 2061 0 0 0 0 0 0 46 2062 0 0 0 0 0 0 2062 0 0 0 0 0 0 0 0 0.083 0 0 2062 0 0 0 0 0 0 47 2063 0 0 0 0 0 0 2063 0 0 0 0 0 0 0 0 0.083 0 0 2063 0 0 0 0 0 0 48 2064 0 0 0 0 0 0 2064 0 0 0 0 0 0 0 0 0.083 0 0 2064 0 0 0 0 0 0 49 2065 0 0 0 0 0 0 2065 0 0 0 0 0 0 0 0 0.083 0 0 2065 0 0 0 0 0 0 50 2066 0 0 0 0 0 0 2066 0 0 0 0 0 0 0 0 0.083 0 0 2066 0 0 0 0 0 0 51 2067 0 0 0 0 0 0 2067 0 0 0 0 0 0 0 0 0.083 0 0 2067 0 0 0 0 0 0 52 2068 0 0 0 0 0 0 2068 0 0 0 0 0 0 0 0 0.083 0 0 2068 0 0 0 0 0 0 53 2069 0 0 0 0 0 0 2069 0 0 0 0 0 0 0 0 0.083 0 0 2069 0 0 0 0 0 0 54 2070 0 0 0 0 0 0 2070 0 0 0 0 0 0 0 0 0.083 0 0 2070 0 0 0 0 0 0 55 2071 0 0 0 0 0 0 2071 0 0 0 0 0 0 0 0 0.083 0 0 2071 0 0 0 0 0 0 56 2072 0 0 0 0 0 0 2072 0 0 0 0 0 0 0 0 0.083 0 0 2072 0 0 0 0 0 0 57 2073 0 0 0 0 0 0 2073 0 0 0 0 0 0 0 0 0.083 0 0 2073 0 0 0 0 0 0 58 2074 0 0 0 0 0 0 2074 0 0 0 0 0 0 0 0 0.083 0 0 2074 0 0 0 0 0 0 59 2075 0 0 0 0 0 0 2075 0 0 0 0 0 0 0 0 0.083 0 0 2075 0 0 0 0 0 0 60 2076 0 0 0 0 0 0 2076 0 0 0 0 0 0 0 0 0.083 0 0 2076 0 0 0 0 0 0 61 2077 0 0 0 0 0 0 2077 0 0 0 0 0 0 0 0 0.083 0 0 2077 0 0 0 0 0 0 62 2078 0 0 0 0 0 0 2078 0 0 0 0 0 0 0 0 0.083 0 0 2078 0 0 0 0 0 0 63 2079 0 0 0 0 0 0 2079 0 0 0 0 0 0 0 0 0.083 0 0 2079 0 0 0 0 0 0 64 2080 0 0 0 0 0 0 2080 0 0 0 0 0 0 0 0 0.083 0 0 2080 0 0 0 0 0 0 65 2081 0 0 0 0 0 0 2081 0 0 0 0 0 0 0 0 0.083 0 0 2081 0 0 0 0 0 0 PV 0 0 0 0 0 0 PV 0 0 0 0 0 0 PV 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 5 4 3 2 5 6 6 4 NOTICE: By default, this sheet is locked. If you need to unlock the sheet go to 'Review' in ribbon bar, select 'Unprotect Sheet', then input passcode: REFRound14 Project Description Community Nearest Fuel Community Region RE Technology Project ID Applicant Name Project Title Results NPV Benefits NPV Capital Costs B/C Ratio NPV Net Benefit Performance Displaced Electricity Displaced Electricity Displaced Petroleum Fuel Displaced Petroleum Fuel Displaced Natural Gas Displaced Natural Gas Avoided CO2 Avoided CO2 Proposed System Capital Costs Project Start Project Life Displaced Electric Displaced Heat Renewable Generation O&M (Electric) Renewable Generation O&M (Heat) Diesels OFF time Electric Capacity Electric Capacity Factor Heating Capacity Heating Capacity Factor Total Other Public Benefit Base System Diesel Generator O&M Applicant's Diesel Generator Efficiency Diesel Generation Efficiency Annual Cost Savings Entered Value CALCULATION CALCULATION Entered Value CALCULATION CALCULATION Electric Proposed Enter Value if generation changes Entered Value REFERENCE: Cell D34 Entered Value Entered Value Entered Value CALCULATION Base REFERENCE: Cell D32 REFERENCE: Worksheet 'Diesel Fuel Prices' Enter Value if Diesels are OFF CALCULATION CALCULATION CALCULATION CALCULATION Heating Proposed Entered Value REFERENCE: Cell D35 Entered Value Entered Value Entered Value CALCULATION CALCULATION Base REFERENCE: Cell D33 Entered Value Entered Value Entered Value CALCULATION CALCULATION Dillingham Dillingham Rural Hydro (Run of River) 14001 Nushagak Electric & Telephone Cooperative Nuyakuk River Hydroelectric Project (Run of River) 211954009.2147 127162091.5506 1.66680184817803 84791917.6641 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2021$ (Total over the life of the project) Size of impacted engines (select from list) 60-150kW kWh per gallon Total current annual diesel generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) (Electric) Renewable O&M (Electric) Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost (Electric) Proposed Generation Cost (Electric) Displaced Fossil Fuel Generation Displaced Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Use Displaced Fuel Cost Base Generation Displaced Cost Renewable scheduled replacement(s) Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity (Heat) Renewable Fuel Cost (Heat) Total Renewable Fuel Cost (Heat) Proposed Generation Cost (Heat) Displaced Fossil Fuel Use Displaced Fossil Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Cost Base Heating Displaced Cost Value 46609750 1864390000 3728780 149151200 0 0 37847.117 1513884.68 Value 154723625 2029 40 2726036 6600 9999 0 0 $/hr 7.0097 kWh/gallon 12.5 Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $ per gallon $ per year $ per year gallons per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year gallons per year $ per gallon $ per year $ per year $ per year $ per year <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Input <--Calculation <--Calculation REFERENCE: '999-Calc' <--Input <--Calculation 4 2021 578624 0 0 0 -578624 2021 0 0 0 0 0 2.4875 0 0 0 0 0 2021 0 0 0 0 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 3 4 5 6 5 2022 1686667 0 0 0 -1686667 2022 0 0 0 0 0 2.5271 0 0 0 0 0 2022 0 0 0 0 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab p 29 of app p 37 of app p 37 of app p 11-15 of app. Schedule indicates construction will be complete in 2029 p 28 of app. Annual sales (GWh) table ends on year 2045. 2046-2068 are assumed constant 6 2023 1686667 0 0 0 -1686667 2023 0 0 0 0 0 2.5943 0 0 0 0 0 2023 0 0 0 0 0 0 7 2024 1686667 0 0 0 -1686667 2024 0 0 0 0 0 2.6458 0 0 0 0 0 2024 0 0 0 0 0 0 8 2025 4480000 0 0 0 -4480000 2025 0 0 0 0 0 2.7119 0 0 0 0 0 2025 0 0 0 0 0 0 9 2026 4480000 0 0 0 -4480000 2026 0 0 0 0 0 2.7667 0 0 0 0 0 2026 0 0 0 0 0 0 10 2027 46708333 0 0 0 -46708333 2027 0 0 0 0 0 2.8065 0 0 0 0 2027 0 0 0 0 0 0 11 2028 46708333 0 0 0 -46708333 2028 0 0 0 0 2.844 0 0 0 0 0 2028 0 0 0 0 0 0 12 2029 46708334 5922156.1052 0 5922156.1052 -40786177.8948 2029 23730000 2726036 0 2726036 23730000 2.8793 3135771 46263.8 1898400 5466157.3052 8648192.1052 2029 0 0 0 0 0 0 13 2030 6262538.1834 0 6262538.1834 6262538.1834 2030 24920000 2726036 0 2726036 24920000 2.9126 3135771 46263.8 1993600 5806539.3834 8988574.1834 2030 0 0 0 0 0 0 14 2031 6616667.3667 0 6616667.3667 6616667.3667 2031 26160000 2726036 0 2726036 26160000 2.9437 3135771 46263.8 2092800 6160668.5667 9342703.3667 2031 0 0 0 0 0 0 15 2032 6989132.6961 0 6989132.6961 6989132.6961 2032 27470000 2726036 0 2726036 27470000 2.9728 3135771 46263.8 2197600 6533133.8961 9715168.6961 2032 0 0 0 0 0 0 16 2033 7377452.6319 0 7377452.6319 7377452.6319 2033 28840000 2726036 0 2726036 28840000 2.9999 3135771 46263.8 2307200 6921453.8319 10103488.6319 2033 0 0 0 0 0 0 17 2034 7786264.4957 0 7786264.4957 7786264.4957 2034 30290000 2726036 0 2726036 30290000 3.025 3135771 46263.8 2423200 7330265.6957 10512300.4957 2034 0 0 0 0 0 0 18 2035 8210547.3268 0 8210547.3268 8210547.3268 2035 31800000 2726036 0 2726036 31800000 3.0482 3135771 46263.8 2544000 7754548.5268 10936583.3268 2035 0 0 0 0 0 0 19 2036 8654899.0146 0 8654899.0146 8654899.0146 2036 33390000 2726036 0 2726036 33390000 3.0694 3135771 46263.8 2671200 8198900.2146 11380935.0146 2036 0 0 0 0 0 0 20 2037 9119044.9697 0 9119044.9697 9119044.9697 2037 35060000 2726036 0 2726036 35060000 3.0887 3135771 46263.8 2804800 8663046.1697 11845080.9697 2037 0 0 0 0 0 0 21 2038 9602644.4289 0 9602644.4289 9602644.4289 2038 36810000 2726036 0 2726036 36810000 3.106 3135771 46263.8 2944800 9146645.6289 12328680.4289 2038 0 0 0 0 0 0 22 2039 10107781.0011 0 10107781.0011 10107781.0011 2039 38650000 2726036 0 2726036 38650000 3.1215 3135771 46263.8 3092000 9651782.2011 12833817.0011 2039 0 0 0 0 0 0 23 2040 10636517.4929 0 10636517.4929 10636517.4929 2040 40590000 2726036 0 2726036 40590000 3.1352 3135771 46263.8 3247200 10180518.6929 13362553.4929 2040 0 0 0 0 0 0 24 2041 11185835.7563 0 11185835.7563 11185835.7563 2041 42620000 2726036 0 2726036 42620000 3.1469 3135771 46263.8 3409600 10729836.9563 13911871.7563 2041 0 0 0 0 0 0 25 2042 11757652.8689 0 11757652.8689 11757652.8689 2042 44750000 2726036 0 2726036 44750000 3.1569 3135771 46263.8 3580000 11301654.0689 14483688.8689 2042 0 0 0 0 0 0 26 2043 12351299.5014 0 12351299.5014 12351299.5014 2043 46980000 2726036 0 2726036 46980000 3.165 3135771 46263.8 3758400 11895300.7014 15077335.5014 2043 0 0 0 0 0 0 27 2044 12971091.942 0 12971091.942 12971091.942 1000000 2044 49330000 2726036 0 2726036 49330000 3.1713 3135771 46263.8 3946400 12515093.142 15697127.942 2044 0 0 0 0 0 0 28 2045 13597734.5543 0 13597734.5543 13597734.5543 2045 51800000 2726036 0 2726036 51800000 3.1713 3135771 46263.8 4144000 13141735.7543 16323770.5543 2045 0 0 0 0 0 0 29 2046 14257358.3566 0 14257358.3566 14257358.3566 2046 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2046 0 0 0 0 0 0 30 2047 14257358.3566 0 14257358.3566 14257358.3566 2047 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2047 0 0 0 0 0 0 31 2048 14257358.3566 0 14257358.3566 14257358.3566 2048 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2048 0 0 0 0 0 0 32 2049 14257358.3566 0 14257358.3566 14257358.3566 2049 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2049 0 0 0 0 0 0 33 2050 14257358.3566 0 14257358.3566 14257358.3566 2050 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2050 0 0 0 0 0 0 34 2051 14257358.3566 0 14257358.3566 14257358.3566 2051 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2051 0 0 0 0 0 0 35 2052 14257358.3566 0 14257358.3566 14257358.3566 2052 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2052 0 0 0 0 0 0 36 2053 14257358.3566 0 14257358.3566 14257358.3566 2053 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2053 0 0 0 0 0 0 37 2054 14257358.3566 0 14257358.3566 14257358.3566 2054 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2054 0 0 0 0 0 0 38 2055 14257358.3566 0 14257358.3566 14257358.3566 2055 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2055 0 0 0 0 0 0 39 2056 14257358.3566 0 14257358.3566 14257358.3566 2056 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2056 0 0 0 0 0 0 40 2057 14257358.3566 0 14257358.3566 14257358.3566 2057 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2057 0 0 0 0 0 0 41 2058 14257358.3566 0 14257358.3566 14257358.3566 2058 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2058 0 0 0 0 0 0 42 2059 14257358.3566 0 14257358.3566 14257358.3566 2059 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2059 0 0 0 0 0 0 43 2060 14257358.3566 0 14257358.3566 14257358.3566 2060 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2060 0 0 0 0 0 0 44 2061 14257358.3566 0 14257358.3566 14257358.3566 2061 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2061 0 0 0 0 0 0 45 2062 14257358.3566 0 14257358.3566 14257358.3566 2062 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2062 0 0 0 0 0 0 46 2063 14257358.3566 0 14257358.3566 14257358.3566 2063 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2063 0 0 0 0 0 0 47 2064 14257358.3566 0 14257358.3566 14257358.3566 2064 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2064 0 0 0 0 0 0 48 2065 14257358.3566 0 14257358.3566 14257358.3566 2065 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2065 0 0 0 0 0 0 49 2066 14257358.3566 0 14257358.3566 14257358.3566 2066 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2066 0 0 0 0 0 0 50 2067 14257358.3566 0 14257358.3566 14257358.3566 2067 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2067 0 0 0 0 0 0 51 2068 14257358.3566 0 14257358.3566 14257358.3566 2068 54400000 2726036 0 2726036 54400000 3.1713 3135771 46263.8 4352000 13801359.5566 16983394.3566 2068 0 0 0 0 0 0 52 2069 0 0 0 0 2069 0 0 0 0 3.1713 0 0 0 0 0 2069 0 0 0 0 0 0 53 2070 0 0 0 0 2070 0 0 0 0 0 3.1713 0 0 0 0 0 2070 0 0 0 0 0 0 54 2071 0 0 0 0 2071 0 0 0 0 0 3.1713 0 0 0 0 0 2071 0 0 0 0 0 0 55 2072 0 0 0 0 2072 0 0 0 0 0 3.1713 0 0 0 0 0 2072 0 0 0 0 0 0 56 2073 0 0 0 0 2073 0 0 0 0 0 3.1713 0 0 0 0 0 2073 0 0 0 0 0 0 57 2074 0 0 0 0 2074 0 0 0 0 0 3.1713 0 0 0 0 0 2074 0 0 0 0 0 0 58 2075 0 0 0 0 2075 0 0 0 0 0 0 0 0 0 0 0 2075 0 0 0 0 0 0 59 2076 0 0 0 0 2076 0 0 0 0 0 0 0 0 0 0 0 2076 0 0 0 0 0 0 60 2077 0 0 0 0 2077 0 0 0 0 0 0 0 0 0 0 0 2077 0 0 0 0 0 0 61 2078 0 0 0 0 2078 0 0 0 0 0 0 0 0 0 0 0 2078 0 0 0 0 0 0 62 2079 0 0 0 0 2079 0 0 0 0 0 0 0 0 0 0 0 2079 0 0 0 0 0 0 63 2080 0 0 0 0 2080 0 0 0 0 0 0 0 0 0 0 0 2080 0 0 0 0 0 0 64 2081 0 0 0 0 2081 0 0 0 0 0 0 0 0 0 0 0 2081 0 0 0 0 0 0 65 2082 0 0 0 0 2082 0 0 0 0 0 0 0 0 0 0 0 2082 0 0 0 0 0 0 PV 127162091.5506 211954009.2147 0 0 211954009.2147 84791917.6641 PV 0 51234278.8191 0 0 51234278.8191 60703062.8717 869501.5137 203383774.0232 263188288.0338 PV 0 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 5 9 4, 7 3 2 5 8 8 4 NOTICE: By default, this sheet is locked. If you need to unlock the sheet go to 'Review' in ribbon bar, select 'Unprotect Sheet', then input passcode: REFRound14 Project Description Community Nearest Fuel Community Region RE Technology Project ID Applicant Name Project Title Results NPV Benefits NPV Capital Costs B/C Ratio NPV Net Benefit Performance Displaced Electricity Displaced Electricity Displaced Petroleum Fuel Displaced Petroleum Fuel Displaced Natural Gas Displaced Natural Gas Avoided CO2 Avoided CO2 Proposed System Capital Costs Project Start Project Life Displaced Electric Displaced Heat Renewable Generation O&M (Electric) Renewable Generation O&M (Heat) Diesels OFF time Electric Capacity Electric Capacity Factor Heating Capacity Heating Capacity Factor Total Other Public Benefit Base System Diesel Generator O&M Applicant's Diesel Generator Efficiency Diesel Generation Efficiency Annual Cost Savings Entered Value CALCULATION CALCULATION Entered Value CALCULATION CALCULATION Electric Proposed Enter Value if generation changes Entered Value REFERENCE: Cell D34 Entered Value Entered Value Entered Value CALCULATION Base REFERENCE: Cell D32 REFERENCE: Worksheet 'Diesel Fuel Prices' Enter Value if Diesels are OFF CALCULATION CALCULATION CALCULATION CALCULATION Heating Proposed Entered Value REFERENCE: Cell D35 Entered Value Entered Value Entered Value CALCULATION CALCULATION Base REFERENCE: Cell D33 Entered Value Entered Value Entered Value CALCULATION CALCULATION Dillingham Dillingham Rural Hydro (Run of River) 14001 Nushagak Electric & Telephone Cooperative Nuyakuk River Hydroelectric Project (Run of River) 123108040.6076 127162091.5506 0.968119029079026 -4054050.943 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2021$ (Total over the life of the project) Size of impacted engines (select from list) 60-150kW kWh per gallon Total current annual diesel generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) (Electric) Renewable O&M (Electric) Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost (Electric) Proposed Generation Cost (Electric) Displaced Fossil Fuel Generation Displaced Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Use Displaced Fuel Cost Base Generation Displaced Cost Renewable scheduled replacement(s) Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity (Heat) Renewable Fuel Cost (Heat) Total Renewable Fuel Cost (Heat) Proposed Generation Cost (Heat) Displaced Fossil Fuel Use Displaced Fossil Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Cost Base Heating Displaced Cost Value 20589311.4128371 1029465570.64186 1647144.91302697 82357245.6513485 0 0 16718.5208672238 835926.043361187 Value 154723625 2029 50 1891687.5 6600 9999 0 0 $/hr 7.0097 kWh/gallon 12.5 Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $ per gallon $ per year $ per year gallons per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year gallons per year $ per gallon $ per year $ per year $ per year $ per year <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Input <--Calculation <--Calculation REFERENCE: '999-Calc' <--Input <--Calculation 4 2021 578624 0 0 0 -578624 2021 0 0 0 0 0 2.4875 0 0 0 0 0 2021 0 0 0 0 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 3 4 5 6 7 8 9 5 2022 1686667 0 0 0 -1686667 2022 0 0 0 0 0 2.5271 0 0 0 0 0 2022 0 0 0 0 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab p 29 of app p 37 of app p 37 of app p 11-15 of app. Schedule indicates construction will be complete in 2029 p 28 of app. Annual sales (GWh) table ends on year 2045. 2046-2068 are assumed constant 51.8 AEA assumes this is 1.35% of capital costs p 40 of app Financial forecasting table. AEA assumes 50yr project life AEA assumption based on project type and location (hydro, rural) 6 2023 1686667 0 0 0 -1686667 2023 0 0 0 0 0 2.5943 0 0 0 0 0 2023 0 0 0 0 0 0 7 2024 1686667 0 0 0 -1686667 2024 0 0 0 0 0 2.6458 0 0 0 0 0 2024 0 0 0 0 0 0 8 2025 4480000 0 0 0 -4480000 2025 0 0 0 0 0 2.7119 0 0 0 0 0 2025 0 0 0 0 0 0 9 2026 4480000 0 0 0 -4480000 2026 0 0 0 0 0 2.7667 0 0 0 0 0 2026 0 0 0 0 0 0 10 2027 46708333 0 0 0 -46708333 2027 0 0 0 0 0 2.8065 0 0 0 0 2027 0 0 0 0 0 0 11 2028 46708333 0 0 0 -46708333 2028 0 0 0 0 2.844 0 0 0 0 0 2028 0 0 0 0 0 0 12 2029 46708334 5975202.0713 0 5975202.0713 -40733131.9287 2029 20338164 1891687.5 0 1891687.5 20338164 2.8793 3135771 46263.8 1627053.12 4684854.7713 7866889.5713 2029 0 0 0 0 0 0 13 2030 6031655.383 0 6031655.383 6031655.383 2030 20348333.082 1891687.5 0 1891687.5 20348333.082 2.9126 3135771 46263.8 1627866.64656 4741308.083 7923342.883 2030 0 0 0 0 0 0 14 2031 6084766.8593 0 6084766.8593 6084766.8593 2031 20358507.248541 1891687.5 0 1891687.5 20358507.248541 2.9437 3135771 46263.8 1628680.57988328 4794419.5593 7976454.3593 2031 0 0 0 0 0 0 15 2032 6134590.3363 0 6134590.3363 6134590.3363 2032 20368686.5021653 1891687.5 0 1891687.5 20368686.5021653 2.9728 3135771 46263.8 1629494.92017322 4844243.0363 8026277.8363 2032 0 0 0 0 0 0 16 2033 6181173.0178 0 6181173.0178 6181173.0178 2033 20378870.8454163 1891687.5 0 1891687.5 20378870.8454163 2.9999 3135771 46263.8 1630309.66763331 4890825.7178 8072860.5178 2033 0 0 0 0 0 0 17 2034 6224557.5722 0 6224557.5722 6224557.5722 2034 20389060.2808391 1891687.5 0 1891687.5 20389060.2808391 3.025 3135771 46263.8 1631124.82246712 4934210.2722 8116245.0722 2034 0 0 0 0 0 0 18 2035 6264781.6189 0 6264781.6189 6264781.6189 2035 20399254.8109795 1891687.5 0 1891687.5 20399254.8109795 3.0482 3135771 46263.8 1631940.38487836 4974434.3189 8156469.1189 2035 0 0 0 0 0 0 19 2036 6301880.1055 0 6301880.1055 6301880.1055 2036 20409454.438385 1891687.5 0 1891687.5 20409454.438385 3.0694 3135771 46263.8 1632756.3550708 5011532.8055 8193567.6055 2036 0 0 0 0 0 0 20 2037 6335882.1009 0 6335882.1009 6335882.1009 2037 20419659.1656042 1891687.5 0 1891687.5 20419659.1656042 3.0887 3135771 46263.8 1633572.73324833 5045534.8009 8227569.6009 2037 0 0 0 0 0 0 21 2038 6366814.8888 0 6366814.8888 6366814.8888 2038 20429868.995187 1891687.5 0 1891687.5 20429868.995187 3.106 3135771 46263.8 1634389.51961496 5076467.5888 8258502.3888 2038 0 0 0 0 0 0 22 2039 6394700.1657 0 6394700.1657 6394700.1657 2039 20440083.9296846 1891687.5 0 1891687.5 20440083.9296846 3.1215 3135771 46263.8 1635206.71437476 5104352.8657 8286387.6657 2039 0 0 0 0 0 0 23 2040 6419558.9743 0 6419558.9743 6419558.9743 2040 20450303.9716494 1891687.5 0 1891687.5 20450303.9716494 3.1352 3135771 46263.8 1636024.31773195 5129211.6743 8311246.4743 2040 0 0 0 0 0 0 24 2041 6441406.4632 0 6441406.4632 6441406.4632 2041 20460529.1236352 1891687.5 0 1891687.5 20460529.1236352 3.1469 3135771 46263.8 1636842.32989082 5151059.1632 8333093.9632 2041 0 0 0 0 0 0 25 2042 6460256.5991 0 6460256.5991 6460256.5991 2042 20470759.388197 1891687.5 0 1891687.5 20470759.388197 3.1569 3135771 46263.8 1637660.75105576 5169909.2991 8351944.0991 2042 0 0 0 0 0 0 26 2043 6476119.7867 0 6476119.7867 6476119.7867 2043 20480994.7678911 1891687.5 0 1891687.5 20480994.7678911 3.165 3135771 46263.8 1638479.58143129 5185772.4867 8367807.2867 2043 0 0 0 0 0 0 27 2044 6489003.6539 0 6489003.6539 6489003.6539 2044 20491235.2652751 1891687.5 0 1891687.5 20491235.2652751 3.1713 3135771 46263.8 1639298.82122201 5198656.3539 8380691.1539 2044 0 0 0 0 0 0 28 2045 6491602.9821 0 6491602.9821 6491602.9821 2045 20501480.8829077 1891687.5 0 1891687.5 20501480.8829077 3.1713 3135771 46263.8 1640118.47063262 5201255.6821 8383290.4821 2045 0 0 0 0 0 0 29 2046 6494203.61 0 6494203.61 6494203.61 2046 20511731.6233492 1891687.5 0 1891687.5 20511731.6233492 3.1713 3135771 46263.8 1640938.52986793 5203856.31 8385891.11 2046 0 0 0 0 0 0 30 2047 6496805.5381 0 6496805.5381 6496805.5381 2047 20521987.4891608 1891687.5 0 1891687.5 20521987.4891608 3.1713 3135771 46263.8 1641758.99913287 5206458.2381 8388493.0381 2047 0 0 0 0 0 0 31 2048 6499408.7672 0 6499408.7672 6499408.7672 2048 20532248.4829054 1891687.5 0 1891687.5 20532248.4829054 3.1713 3135771 46263.8 1642579.87863243 5209061.4672 8391096.2672 2048 0 0 0 0 0 0 32 2049 6502013.298 0 6502013.298 6502013.298 2049 20542514.6071469 1891687.5 0 1891687.5 20542514.6071469 3.1713 3135771 46263.8 1643401.16857175 5211665.998 8393700.798 2049 0 0 0 0 0 0 33 2050 6504619.131 0 6504619.131 6504619.131 2050 20552785.8644504 1891687.5 0 1891687.5 20552785.8644504 3.1713 3135771 46263.8 1644222.86915603 5214271.831 8396306.631 2050 0 0 0 0 0 0 34 2051 6507226.2669 0 6507226.2669 6507226.2669 2051 20563062.2573827 1891687.5 0 1891687.5 20563062.2573827 3.1713 3135771 46263.8 1645044.98059061 5216878.9669 8398913.7669 2051 0 0 0 0 0 0 35 2052 6509834.7064 0 6509834.7064 6509834.7064 2052 20573343.7885113 1891687.5 0 1891687.5 20573343.7885113 3.1713 3135771 46263.8 1645867.50308091 5219487.4064 8401522.2064 2052 0 0 0 0 0 0 36 2053 6512444.4501 0 6512444.4501 6512444.4501 2053 20583630.4604056 1891687.5 0 1891687.5 20583630.4604056 3.1713 3135771 46263.8 1646690.43683245 5222097.1501 8404131.9501 2053 0 0 0 0 0 0 37 2054 6515055.4986 0 6515055.4986 6515055.4986 2054 20593922.2756358 1891687.5 0 1891687.5 20593922.2756358 3.1713 3135771 46263.8 1647513.78205086 5224708.1986 8406742.9986 2054 0 0 0 0 0 0 38 2055 6517667.8527 0 6517667.8527 6517667.8527 2055 20604219.2367736 1891687.5 0 1891687.5 20604219.2367736 3.1713 3135771 46263.8 1648337.53894189 5227320.5527 8409355.3527 2055 0 0 0 0 0 0 39 2056 6520281.513 0 6520281.513 6520281.513 2056 20614521.346392 1891687.5 0 1891687.5 20614521.346392 3.1713 3135771 46263.8 1649161.70771136 5229934.213 8411969.013 2056 0 0 0 0 0 0 40 2057 6522896.4801 0 6522896.4801 6522896.4801 2057 20624828.6070652 1891687.5 0 1891687.5 20624828.6070652 3.1713 3135771 46263.8 1649986.28856522 5232549.1801 8414583.9801 2057 0 0 0 0 0 0 41 2058 6525512.7547 0 6525512.7547 6525512.7547 2058 20635141.0213687 1891687.5 0 1891687.5 20635141.0213687 3.1713 3135771 46263.8 1650811.2817095 5235165.4547 8417200.2547 2058 0 0 0 0 0 0 42 2059 6528130.3374 0 6528130.3374 6528130.3374 2059 20645458.5918794 1891687.5 0 1891687.5 20645458.5918794 3.1713 3135771 46263.8 1651636.68735035 5237783.0374 8419817.8374 2059 0 0 0 0 0 0 43 2060 6530749.229 0 6530749.229 6530749.229 2060 20655781.3211754 1891687.5 0 1891687.5 20655781.3211754 3.1713 3135771 46263.8 1652462.50569403 5240401.929 8422436.729 2060 0 0 0 0 0 0 44 2061 6533369.4299 0 6533369.4299 6533369.4299 2061 20666109.2118359 1891687.5 0 1891687.5 20666109.2118359 3.1713 3135771 46263.8 1653288.73694688 5243022.1299 8425056.9299 2061 0 0 0 0 0 0 45 2062 6535990.941 0 6535990.941 6535990.941 2062 20676442.2664419 1891687.5 0 1891687.5 20676442.2664419 3.1713 3135771 46263.8 1654115.38131535 5245643.641 8427678.441 2062 0 0 0 0 0 0 46 2063 6538613.7628 0 6538613.7628 6538613.7628 2063 20686780.4875751 1891687.5 0 1891687.5 20686780.4875751 3.1713 3135771 46263.8 1654942.43900601 5248266.4628 8430301.2628 2063 0 0 0 0 0 0 47 2064 6541237.896 0 6541237.896 6541237.896 2064 20697123.8778189 1891687.5 0 1891687.5 20697123.8778189 3.1713 3135771 46263.8 1655769.91022551 5250890.596 8432925.396 2064 0 0 0 0 0 0 48 2065 6543863.3413 0 6543863.3413 6543863.3413 2065 20707472.4397578 1891687.5 0 1891687.5 20707472.4397578 3.1713 3135771 46263.8 1656597.79518062 5253516.0413 8435550.8413 2065 0 0 0 0 0 0 49 2066 6546490.0994 0 6546490.0994 6546490.0994 2066 20717826.1759776 1891687.5 0 1891687.5 20717826.1759776 3.1713 3135771 46263.8 1657426.09407821 5256142.7994 8438177.5994 2066 0 0 0 0 0 0 50 2067 6549118.1708 0 6549118.1708 6549118.1708 2067 20728185.0890656 1891687.5 0 1891687.5 20728185.0890656 3.1713 3135771 46263.8 1658254.80712525 5258770.8708 8440805.6708 2067 0 0 0 0 0 0 51 2068 6551747.5562 0 6551747.5562 6551747.5562 2068 20738549.1816102 1891687.5 0 1891687.5 20738549.1816102 3.1713 3135771 46263.8 1659083.93452881 5261400.2562 8443435.0562 2068 0 0 0 0 0 0 52 2069 3418607.2563 0 3418607.2563 3418607.2563 2069 20748918.456201 1891687.5 0 1891687.5 20748918.456201 3.1713 0 46263.8 1659913.47649608 5264030.9563 5310294.7563 2069 0 0 0 0 0 0 53 2070 3421239.2718 0 3421239.2718 3421239.2718 2070 20759292.9154291 1891687.5 0 1891687.5 20759292.9154291 3.1713 0 46263.8 1660743.43323433 5266662.9718 5312926.7718 2070 0 0 0 0 0 0 54 2071 3423872.6033 0 3423872.6033 3423872.6033 2071 20769672.5618868 1891687.5 0 1891687.5 20769672.5618868 3.1713 0 46263.8 1661573.80495094 5269296.3033 5315560.1033 2071 0 0 0 0 0 0 55 2072 3426507.2514 0 3426507.2514 3426507.2514 2072 20780057.3981677 1891687.5 0 1891687.5 20780057.3981677 3.1713 0 46263.8 1662404.59185342 5271930.9514 5318194.7514 2072 0 0 0 0 0 0 56 2073 3429143.2169 0 3429143.2169 3429143.2169 2073 20790447.4268668 1891687.5 0 1891687.5 20790447.4268668 3.1713 0 46263.8 1663235.79414935 5274566.9169 5320830.7169 2073 0 0 0 0 0 0 57 2074 3431780.5004 0 3431780.5004 3431780.5004 2074 20800842.6505802 1891687.5 0 1891687.5 20800842.6505802 3.1713 0 46263.8 1664067.41204642 5277204.2004 5323468.0004 2074 0 0 0 0 0 0 58 2075 -1845423.7 0 -1845423.7 -1845423.7 2075 20811243.0719055 1891687.5 0 1891687.5 20811243.0719055 0 0 46263.8 1664899.44575244 0 46263.8 2075 0 0 0 0 0 0 59 2076 -1845423.7 0 -1845423.7 -1845423.7 2076 20821648.6934415 1891687.5 0 1891687.5 20821648.6934415 0 0 46263.8 1665731.89547532 0 46263.8 2076 0 0 0 0 0 0 60 2077 -1845423.7 0 -1845423.7 -1845423.7 2077 20832059.5177882 1891687.5 0 1891687.5 20832059.5177882 0 0 46263.8 1666564.76142306 0 46263.8 2077 0 0 0 0 0 0 61 2078 -1845423.7 0 -1845423.7 -1845423.7 2078 20842475.5475471 1891687.5 0 1891687.5 20842475.5475471 0 0 46263.8 1667398.04380377 0 46263.8 2078 0 0 0 0 0 0 62 2079 0 0 0 0 2079 0 0 0 0 0 0 0 0 0 0 0 2079 0 0 0 0 0 0 63 2080 0 0 0 0 2080 0 0 0 0 0 0 0 0 0 0 0 2080 0 0 0 0 0 0 64 2081 0 0 0 0 2081 0 0 0 0 0 0 0 0 0 0 0 2081 0 0 0 0 0 0 65 2082 0 0 0 0 2082 0 0 0 0 0 0 0 0 0 0 0 2082 0 0 0 0 0 0 PV 127162091.5506 123108040.6076 0 0 123108040.6076 -4054050.943 PV 0 39575337.21 0 0 39575337.21 60703062.8717 967868.8925 102780496.4283 162683377.8177 PV 0 0 0 0 0 0 0 0 0 0 Assumptions by Technology Type - REF R14 All estimates cost estimates are for the margin Wind Hydro (Reservoir) Hydro (Run of River) Hydrokinetic Biofuels Biomass Geothermal Ocean/Tidal Solar PV Solar Thermal Gas Intertie Heat Recovery Default Fuel Displacement Assumptions Railbelt North of Alaska Range Railbelt South of Alaska Range Rural NOTES on O&M and Fuel Price Model changes, PLEASE READ Project Phases Phase I Phase II Phase III Phase IV O&M Rural $ per year 2% Capital Cost 1% Capital Cost 1.35% Capital Cost 1.5% of Capital Cost 2% Capital Cost 0.5% Capital Cost Electric Fuel Oil, Coal (GVEA) Natural Gas (CEA) Fuel Oil Name Reconnaissance Feasibility Analysis, Resource Assessment, Conceptual Design Final Design and Permitting Construction, Commissioning, Operation and Reporting O&M Railbelt $0.021/kWh 1% Capital Cost/Year 1% Capital Cost/Year 1% Capital Cost/Year 0.5% Capital Cost/Year Heat Fuel Oil Natural Gas Fuel Oil Short Name Reconnaissance Feasibility Final Design Construction Project Life years 20 50 50 20 20 20 25 20 20 50 20 Definition A preliminary general study designed to ascertain whether a feasibility study is warranted Detailed evaluation intended to assess technical, economic, financial and operational viability and to narrow focus of final design and construction. Project configuration and specifications that guide construction. Land use and resource permits and leases required for construction. Completion of project construction, start of operation and final commissioning. It also includes follow-up O&M reporting requirements. Notes Rural--average of reported O&M. RB=Eva Creek 2018 (GVEA filing to RCA) Hydro RB is based on Bradley Lake O&M 2019 Rural--average of reported O&M. No commercially available products Rural=Average of reported O&M No commercially available products Rural=Average of reported O&M Rural=Average of Reported O&M RB consistent with Northern Intertie actual costs Additional Assumptions for Wind Projects: Here are the maximum capacity factors for each wind class. For reconnaissance and feasibility proposals, it is safe to use these maximums as the capacity factor assumptions. For design and construction proposals, use collected wind data and additional analysis that will better estimate actual production. Wind Class 1 2 3 4 5 6 7 Wind cost per capacity estimates Project size (kW) 50 100 500 1000 2000 5000 http://acep.uaf.edu/media/254003/WindPower_AlaskaCaseStudy_14986579.pdf 30-m Wind Speed 0-5.1 5.1-5.9 5.9-6.5 6.5-7 7-7.4 7.4-7.9 >7.9 Wind installed cost 29819 20680 9705 7319 5676 4236 50-m Wind Speed 0-5.6 5.6-6.4 6.4-7 7-7.5 7.5-8 8-8.8 >8.8 /kW /kW /kW /kW /kW /kW REF XIII Urban & >1MW 0.154 0.197 0.24 0.28 0.324 0.362 REF XIII <1MW 0.154 0.197 0.24 0.28 0.324 0.362 Community Fuel Oil Price Projections for Electric Sector Rural (0) Urban (1) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 1 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 Utility TDX Adak Akiachak Native Community Electric Co. Akiak, City of Akutan Electric Utility Alaska Village Electric Cooperative Alaska Power Company Alaska Village Electric Cooperative North Slope Borough Inside Passage Electric Cooperative Aniak Light & Power Company Andreanof Electric Corporation Atmautluak Joint Utilities North Slope Borough Beaver Joint Utilities Alaska Village Electric Cooperative Alaska Power Company Alaska Village Electric Cooperative Buckland, City of Central Electric, Inc. Naterkaq Light Plant Chenega IRA Village Council Alaska Village Electric Cooperative Chignik Electric Chignik Lagoon Power Utility Chignik Lake Electric Utility, Inc. (11) Inside Passage Electric Cooperative Alaska Power Company Chitina Electric Inc. Middle Kuskokwim Electric Cooperative Circle Electric Utility Alaska Power Company G & K Cordova Electric Cooperative, Inc. Alaska Power Company Middle Kuskokwim Electric Cooperative Ipnatchiaq Electric Company Nushagak Electric Cooperative Diomede Joint Utilities Alaska Power Company Alaska Power Company Alaska Village Electric Cooperative Egegik Light and Power Ekwok Electric (10) Elfin Cove Electric Utility Alaska Village Electric Cooperative Alaska Village Electric Cooperative Golden Valley Electric Association False Pass Electric Association (9) Gwitchyaa Zhee Utilities Galena, City of Alaska Village Electric Cooperative Golovin Power Utilities Alaska Village Electric Cooperative Alaska Village Electric Cooperative Gustavus Electric Company Alaska Power Company Alaska Power Company Alaska Power Company Alaska Village Electric Cooperative Inside Passage Electric Cooperative Alaska Village Electric Cooperative Hughes Power & Light Alaska Village Electric Cooperative Alaska Power Company Igiugig Electric Company I-N-N Electric Cooperative Utility direct communication Inside Passage Electric Cooperative North Slope Borough Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alutiiq Power Company Alaska Village Electric Cooperative Ketchikan Public Utilities Alaska Village Electric Cooperative King Cove, City of Kipnuk Light Plant Alaska Village Electric Cooperative Alaska Power Company Inside Passage Electric Cooperative Kobuk Valley Electric Company Kodiak Energy Association Kokhanok Village Council Koliganek Village Council Puvurnaq Power Company Kotlik Electric Services Kotzebue Electric Association Alaska Village Electric Cooperative Koyukuk, City of (11) Kwethluk, Inc. Kwig Power Company Larsen Bay Utility Company Levelock Electric Cooperative Lime Village Electric Utility Alaska Village Electric Cooperative Manley Utility Company Manokotak Power Company Alaska Village Electric Cooperative McGrath Light & Power Alaska Village Electric Cooperative Alaska Power Company Metlakatla Power & Light Alaska Village Electric Cooperative Alaska Village Electric Cooperative Naknek Electric Association Napakiak Ircinraq Power Company Napaskiak Electric Utility Alaska Power Company Nelson Lagoon Electric Cooperative Alaska Village Electric Cooperative Unqusrag Power Company Alaska Village Electric Cooperative Nikolai Light & Power Umnak Power Company Alaska Village Electric Cooperative Nome Joint Utility System Alaska Village Electric Cooperative Alaska Power Company North Slope Borough Alaska Village Electric Cooperative Nunam Iqua Electric Company Alaska Village Electric Cooperative Alaska Village Electric Cooperative Ouzinkie, City of Pedro Bay Village Council Pilot Point Electrical Alaska Village Electric Cooperative Alaska Village Electric Cooperative Platinum, City of North Slope Borough North Slope Borough Tanalian Electric Cooperative Port Heiden, City of Alaska Village Electric Cooperative Middle Kuskokwim Electric Cooperative Ruby, City of Alaska Village Electric Cooperative Sand Point Electric Company Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alaska Village Electric Cooperative Alaska Power Company Alaska Power Company Middle Kuskokwim Electric Cooperative Alaska Village Electric Cooperative Alaska Village Electric Cooperative St. Paul Municipal Electrical Utility Alaska Village Electric Cooperative Middle Kuskokwim Electric Cooperative Takotna Community Association Utilities Tanana Power Company Tatitlek Electric Utility Alaska Village Electric Cooperative Tenakee Springs, City of Alaska Power Company Alaska Power Company Alaska Village Electric Cooperative Alaska Power Company Alaska Village Electric Cooperative Tuluksak Traditional Power Utility (11) Tuntutuliak Community Service Assoc. Alaska Village Electric Cooperative Twin Hills Village Council Unalakleet Valley Electrical Cooperative Unalaska Electric Utility North Slope Borough Alaska Village Electric Cooperative Alaska Power Company White Mountain Utilities Alaska Village Electric Cooperative Community Name Adak Akhiok Akiachak Akiak Akutan Alakanuk Allakaket, Alatna Ambler Anaktuvuk Pass Angoon Aniak Anvik Arctic Village Atka Atmautluak Atqasuk Beaver Bethel Bettles, Evansville Birch Creek Brevig Mission Buckland Central Chalkyitsik Chefornak Chenega Bay Chevak Chignik Chignik Lagoon Chignik Lake Chilkat Valley Chistochina Chitina Chuathbaluk Circle Coffman Cove Cold Bay Cordova Craig Crooked Creek Deering Dillingham Diomede Dot Lake Eagle, Eagle Village Eek Egegik Ekwok Elfin Cove Elim Emmonak Fairbanks False Pass Fort Yukon Galena Gambell Golovin Goodnews Bay Grayling Gustavus Haines Healy Lake Hollis Holy Cross Hoonah Hooper Bay Hughes Huslia Hydaburg Igiugig Iliamna-Newhalen-Nondalton Juneau Kake Kaktovik Kalskag Kaltag Karluk Kasigluk Ketchikan Kiana King Cove Kipnuk Kivalina Klawock Klukwan Kobuk Kodiak Kokhanok Koliganek-New Koliganek Kongiganak Kotlik Kotzebue Koyuk Koyukuk Kwethluk Kwigillingok Larsen Bay Levelock Lime Village Lower Kalskag Manley Hot Springs Manokotak Marshall McGrath Mekoryuk Mentasta Metlakatla Minto Mountain Village Naknek-South Naknek-King Salmon Napakiak Napaskiak Naukati Nelson Lagoon New Stuyahok Newtok Nightmute Nikolai Nikolski Noatak Nome Noorvik Northway Nuiqsut Nulato Nunam Iqua Nunapitchuk Old Harbor Ouzinkie Pedro Bay Pelican Perryville Petersburg Pilot Point Pilot Station Pitkas Point Platinum Point Hope Point Lay Port Alsworth Port Heiden Quinhagak Red Devil Ruby Russian Mission Sand Point Savoonga Scammon Bay Selawik Shageluk Shaktoolik Shishmaref Shungnak Sitka Skagway Slana Sleetmute St. George St. Mary's St. Michael St. Paul Stebbins Stony River Takotna Tanana Tatitlek Teller Tenakee Springs Tetlin Thorne Bay Togiak Tok Toksook Bay Tuluksak Tuntutuliak Tununak Twin Hills Unalakleet Unalaska Venetie Wainwright Wales Whale Pass White Mountain Wrangell Yakutat Notes Atka Old Harbor Ice-bound barge Ice-bound barge Ice-free barge Emmonak Air Air Air Ice-free barge Ice-bound barge Ice-bound barge Anaktuvuk Pass Ice-free barge Ice-bound barge Ice-bound barge Air Ice-bound barge Road Beaver Ice-bound barge Ice-bound barge Road Air Ice-bound barge Ice-free barge Ice-bound barge Ice-free barge Ice-free barge Ice-free barge Ice-free barge Slana Road Ice-bound barge Road Craig Ice-free barge Ice-free barge Ice-free barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Tok Road Ice-bound barge Ice-bound barge Ice-bound barge Ice-free barge Ice-bound barge Ice-bound barge Ice-free barge Air Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-free barge Ice-free barge Road Craig Ice-bound barge Ice-free barge Ice-bound barge Air Ice-bound barge Ice-free barge Air Ice-bound barge Ice-free barge Ice-free barge Ice-bound barge Ice-bound barge Ice-bound barge Air Ice-bound barge Juneau Ice-bound barge Ice-free barge Ice-bound barge Ice-bound barge Craig Haines Shungnak Unalaska Air Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-free barge Ice-bound barge Air Kalskag Road Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Road Juneau Road Ice-bound barge Ice-bound barge Bethel Ice-bound barge Ice-free barge Ice-bound barge Ice-bound barge Ice-bound barge Toksook Bay Air Ice-free barge Air Ice-bound barge Ice-bound barge Road Ice-bound barge Ice-bound barge Ice-bound barge Kasigluk Ice-free barge Old Harbor Air Ice-free barge Ice-free barge Juneau Ice-bound barge Ice-bound barge St. Mary's Ice-bound barge Ice-bound barge Ice-bound barge Air Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-free barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Air Utility communication Ice-free barge Road Ice-bound barge Noatak Ice-bound barge Stebbins Mekoryuk Ice-bound barge Ice-bound barge Ice-bound barge Ice-bound barge Ice-free barge Ice-bound barge Pelican Tok Craig Ice-bound barge Road Ice-bound barge Ice-bound barge Ice-bound barge Toksook Bay Togiak Ice-bound barge Ice-free barge Anaktuvuk Pass Ice-bound barge Ice-bound barge Ice-free barge Ice-bound barge Juneau Ice-free barge 2020 4.1658 2.8317 3.228 3.0749 3.0897 2.8035 4.6959 6.3823 7.1766 2.6003 3.1417 4.0047 7.1766 4.1658 3.361 5.4585 4.072 3.9358 2.9026 4.072 2.6367 3.3831 2.5072 4.7459 3.1398 3.451 2.6761 2.7606 3.3354 3.0262 3.2026 2.651 2.9487 3.5015 2.6738 2.4983 4.1208 2.5676 2.4983 3.3919 3.491 2.4626 3.8628 2.6119 2.6732 2.9 3.1787 3.8644 3.1026 2.6642 2.8035 2.1686 2.6904 5.4875 3.9124 2.8633 3.158 2.7684 3.8558 2.9986 2.9448 2.6012 2.4983 3.9315 2.816 2.7748 4.9472 4.2079 2.3334 5.1613 4.1203 2.4722 2.537 3.3185 3.0433 3.9068 3.0515 2.7289 2.4722 3.3983 2.6058 3.1668 3.4144 2.4983 2.9448 3.4937 2.4188 5.2216 5.8646 3.3162 3.1033 2.617 2.6888 3.2973 3.4491 3.2111 3.2179 3.7063 6.5518 3.0433 2.6009 3.5991 3.4947 2.9102 2.7785 2.5951 2.4722 2.5409 2.7983 2.4563 3.9358 3.2384 2.76 3.7982 2.9991 3.2152 2.7332 5.349 4.238 6.8102 2.5711 3.3322 2.5879 4.0863 4.0314 3.2628 2.7289 2.8317 2.8317 4.5804 2.8933 3.9476 2.4722 3.4692 3.4942 3.5688 3.7542 3.2793 3.3075 4.8916 3.2858 2.6829 3.4761 2.7149 3.4912 2.9021 2.8427 2.9428 3.319 4.0343 2.6767 2.8653 6.5063 2.9103 2.535 2.651 3.4783 6.8102 3.5688 2.8182 2.7785 2.8182 3.4727 3.4318 3.1839 3.4157 2.9561 2.8933 2.6119 2.4983 2.9271 2.6119 2.7332 3.3699 3.3083 2.7332 2.9271 2.5901 2.4188 7.1766 3.1205 2.8527 2.5655 3.2269 2.4722 2.837 2021 4.2169 2.8664 3.2616 3.107 3.1276 2.8327 4.7328 6.4324 7.233 2.6321 3.1744 4.0465 7.233 4.2169 3.396 5.5154 4.104 3.9769 2.9382 4.104 2.6641 3.4184 2.5379 4.7831 3.1725 3.4933 2.7041 2.7945 3.3763 3.0633 3.2419 2.6834 2.9848 3.538 2.7065 2.5289 4.1713 2.5991 2.5289 3.4273 3.5274 2.4883 3.9031 2.6439 2.706 2.9302 3.2118 3.9047 3.1406 2.692 2.8327 2.1952 2.7234 5.5306 3.9531 2.8932 3.1909 2.7973 3.896 3.0353 2.9809 2.6331 2.5289 3.9724 2.8505 2.8037 4.9861 4.2518 2.362 5.2019 4.1632 2.5025 2.5681 3.3531 3.075 3.9475 3.0755 2.7574 2.5025 3.4337 2.6378 3.1998 3.45 2.5289 2.9809 3.5302 2.4485 5.2626 5.9107 3.3508 3.1357 2.6443 2.7169 3.3317 3.4851 3.2445 3.2574 3.7449 6.6033 3.075 2.6328 3.6367 3.5312 2.9406 2.8075 2.6269 2.5025 2.5721 2.8275 2.482 3.9769 3.2721 2.7939 3.8378 3.0304 3.2487 2.7617 5.391 4.29 6.8637 2.5979 3.367 2.6196 4.1289 4.0734 3.2968 2.7574 2.8664 2.8664 4.6164 2.9287 3.996 2.5025 3.5053 3.5307 3.606 3.7933 3.3135 3.342 4.93 3.3201 2.7109 3.5123 2.7432 3.5276 2.9376 2.8724 2.9735 3.3536 4.0764 2.7047 2.8952 6.5574 2.9459 2.5661 2.6834 3.5146 6.8637 3.606 2.8476 2.8075 2.8476 3.5089 3.4676 3.2171 3.4575 2.9869 2.9287 2.6439 2.5289 2.9576 2.6439 2.7617 3.405 3.3428 2.7617 2.9576 2.6171 2.4485 7.233 3.1531 2.8825 2.5969 3.2605 2.5025 2.8718 2022 4.2154 2.8654 3.2606 3.106 3.1264 2.8319 4.7317 6.4309 7.2313 2.6312 3.1734 4.0452 7.2313 4.2154 3.395 5.5136 4.103 3.9756 2.9371 4.103 2.6633 3.4173 2.537 4.782 3.1715 3.492 2.7032 2.7934 3.3751 3.0622 3.2407 2.6825 2.9837 3.5369 2.7055 2.528 4.1698 2.5981 2.528 3.4262 3.5263 2.4875 3.9019 2.643 2.705 2.9293 3.2108 3.9035 3.1395 2.6912 2.8319 2.1944 2.7224 5.5293 3.9519 2.8923 3.1899 2.7964 3.8948 3.0342 2.9798 2.6321 2.528 3.9712 2.8495 2.8029 4.9849 4.2504 2.3611 5.2006 4.1619 2.5016 2.5672 3.352 3.0741 3.9463 3.0748 2.7565 2.5016 3.4327 2.6368 3.1988 3.4489 2.528 2.9798 3.5291 2.4476 5.2614 5.9093 3.3498 3.1347 2.6435 2.716 3.3307 3.484 3.2435 3.2562 3.7437 6.6018 3.0741 2.6318 3.6355 3.5301 2.9397 2.8066 2.626 2.5016 2.5711 2.8266 2.4812 3.9756 3.2711 2.7928 3.8366 3.0295 3.2477 2.7609 5.3897 4.2884 6.8621 2.5971 3.3659 2.6186 4.1276 4.0721 3.2958 2.7565 2.8654 2.8654 4.6153 2.9277 3.9946 2.5016 3.5042 3.5295 3.6048 3.7921 3.3125 3.3409 4.9288 3.319 2.71 3.5112 2.7423 3.5265 2.9365 2.8715 2.9726 3.3526 4.0751 2.7038 2.8942 6.5558 2.9448 2.5651 2.6825 3.5135 6.8621 3.6048 2.8467 2.8066 2.8467 3.5078 3.4665 3.2161 3.4563 2.986 2.9277 2.643 2.528 2.9567 2.643 2.7609 3.404 3.3417 2.7609 2.9567 2.6162 2.4476 7.2313 3.1521 2.8816 2.5959 3.2595 2.5016 2.8707 2023 4.2943 2.919 3.3125 3.1554 3.1849 2.8769 4.7884 6.508 7.318 2.6804 3.2239 4.1096 7.318 4.2943 3.449 5.6014 4.1522 4.0389 2.992 4.1522 2.7057 3.4717 2.5845 4.8393 3.222 3.5574 2.7462 2.8457 3.4383 3.1195 3.3013 2.7327 3.0395 3.5932 2.7562 2.5753 4.2478 2.6468 2.5753 3.4808 3.5825 2.5271 3.964 2.6924 2.7556 2.976 3.2619 3.9656 3.1983 2.734 2.8769 2.2354 2.7733 5.5956 4.0148 2.9383 3.2407 2.8409 3.9568 3.091 3.0356 2.6814 2.5753 4.0344 2.9028 2.8475 5.0446 4.3181 2.4053 5.263 4.2282 2.5484 2.6152 3.4054 3.123 4.0091 3.1116 2.8004 2.5484 3.4873 2.6862 3.2497 3.5038 2.5753 3.0356 3.5852 2.4934 5.3244 5.9801 3.4031 3.1846 2.6856 2.7592 3.3837 3.5395 3.2952 3.3171 3.8033 6.6809 3.123 2.6811 3.6934 3.5863 2.9864 2.8513 2.6751 2.5484 2.6192 2.8716 2.5207 4.0389 3.3232 2.8451 3.8977 3.0777 3.2994 2.8048 5.4543 4.3687 6.9444 2.6384 3.4195 2.6676 4.1933 4.1369 3.3483 2.8004 2.919 2.919 4.6706 2.9825 4.0693 2.5484 3.56 3.5857 3.6622 3.8525 3.3652 3.3941 4.9879 3.3719 2.7532 3.5671 2.786 3.5827 2.9915 2.9172 3.0199 3.4059 4.14 2.7468 2.9403 6.6344 3 2.6131 2.7327 3.5694 6.9444 3.6622 2.8921 2.8513 2.8921 3.5637 3.5217 3.2673 3.521 3.0335 2.9825 2.6924 2.5753 3.0037 2.6924 2.8048 3.4582 3.3949 2.8048 3.0037 2.6579 2.4934 7.318 3.2023 2.9274 2.6445 3.3114 2.5484 2.9245 2024 4.4287 3.0104 3.4007 3.2394 3.2847 2.9535 4.8843 6.6382 7.4644 2.7644 3.3097 4.219 7.4644 4.4287 3.5408 5.7505 4.2353 4.1464 3.0857 4.2353 2.7777 3.5641 2.6654 4.9362 3.3077 3.6688 2.8193 2.9348 3.5459 3.2172 3.4047 2.8182 3.1347 3.6888 2.8424 2.656 4.3809 2.7297 2.656 3.5734 3.6778 2.5943 4.0695 2.7767 2.8419 3.0551 3.3487 4.0711 3.2984 2.8068 2.9535 2.3054 2.8602 5.7075 4.1216 3.0165 3.3269 2.9165 4.062 3.1878 3.1306 2.7653 2.656 4.1418 2.9937 2.9232 5.1456 4.433 2.4806 5.3683 4.3407 2.6282 2.6971 3.496 3.2061 4.1158 3.1739 2.8749 2.6282 3.5801 2.7703 3.3362 3.5971 2.656 3.1306 3.6806 2.5715 5.431 6.0998 3.4936 3.2694 2.757 2.8327 3.4737 3.6336 3.3828 3.421 3.9045 6.8146 3.2061 2.765 3.7917 3.6817 3.0659 2.9271 2.7588 2.6282 2.7012 2.948 2.5877 4.1464 3.4116 2.9342 4.0014 3.1596 3.3872 2.8795 5.5635 4.5055 7.0833 2.7086 3.5105 2.7511 4.3048 4.247 3.4374 2.8749 3.0104 3.0104 4.764 3.0759 4.1968 2.6282 3.6547 3.6811 3.7597 3.955 3.4548 3.4844 5.0877 3.4616 2.8264 3.662 2.8601 3.678 3.0852 2.9948 3.1003 3.4965 4.2501 2.8199 3.0186 6.7672 3.0939 2.695 2.8182 3.6644 7.0833 3.7597 2.969 2.9271 2.969 3.6585 3.6154 3.3542 3.6312 3.1142 3.0759 2.7767 2.656 3.0837 2.7767 2.8795 3.5502 3.4853 2.8795 3.0837 2.7286 2.5715 7.4644 3.2875 3.0053 2.7274 3.3995 2.6282 3.0161 2025 4.532 3.0807 3.4681 3.3036 3.3613 3.012 4.9572 6.7373 7.5758 2.8288 3.3754 4.3026 7.5758 4.532 3.611 5.8645 4.2985 4.2286 3.1576 4.2985 2.8328 3.6348 2.7275 5.0098 3.3733 3.7543 2.8752 3.0033 3.6287 3.2922 3.4841 2.8839 3.2077 3.7619 2.9087 2.7179 4.483 2.7933 2.7179 3.6443 3.7507 2.6458 4.1502 2.8414 2.9081 3.1157 3.4151 4.1518 3.3754 2.8624 3.012 2.3591 2.9269 5.7927 4.2034 3.0763 3.3929 2.9744 4.1426 3.2622 3.2037 2.8298 2.7179 4.2239 3.0635 2.9812 5.2224 4.5209 2.5385 5.4484 4.4268 2.6895 2.76 3.5653 3.2697 4.1974 3.2213 2.9319 2.6895 3.6511 2.8349 3.4024 3.6684 2.7179 3.2037 3.7536 2.6314 5.512 6.1908 3.5629 3.3342 2.8117 2.8888 3.5426 3.7057 3.4499 3.5008 3.982 6.9163 3.2697 2.8295 3.8669 3.7547 3.1267 2.9852 2.8231 2.6895 2.7642 3.0064 2.6391 4.2286 3.4793 3.0027 4.0807 3.2222 3.4543 2.9366 5.6465 4.6106 7.189 2.7623 3.5801 2.8152 4.3902 4.3312 3.5055 2.9319 3.0807 3.0807 4.8352 3.1476 4.2947 2.6895 3.7272 3.7541 3.8342 4.0334 3.5233 3.5535 5.1637 3.5302 2.8825 3.7346 2.9168 3.7509 3.1572 3.0542 3.1617 3.5659 4.3344 2.8759 3.0784 6.8682 3.1661 2.7578 2.8839 3.737 7.189 3.8342 3.0279 2.9852 3.0279 3.731 3.6871 3.4207 3.7159 3.176 3.1476 2.8414 2.7179 3.1448 2.8414 2.9366 3.6206 3.5544 2.9366 3.1448 2.7827 2.6314 7.5758 3.3527 3.0649 2.791 3.4669 2.6895 3.0864 2026 4.6653 3.1712 3.5547 3.3862 3.4601 3.0873 5.0503 6.8639 7.7182 2.912 3.4597 4.4101 7.7182 4.6653 3.7012 6.011 4.3793 4.3342 3.2504 4.3793 2.9036 3.7256 2.8077 5.104 3.4576 3.8647 2.947 3.0916 3.7353 3.389 3.5866 2.9686 3.302 3.8559 2.9942 2.7978 4.6149 2.8755 2.7978 3.7353 3.8444 2.7119 4.2539 2.9249 2.9936 3.1936 3.5004 4.2556 3.4746 2.9339 3.0873 2.4285 3.0129 5.9016 4.3084 3.1531 3.4776 3.0487 4.2461 3.3581 3.2979 2.9129 2.7978 4.3294 3.1536 3.0557 5.3205 4.6339 2.6131 5.5508 4.5374 2.7686 2.8412 3.6544 3.3513 4.3023 3.2818 3.0052 2.7686 3.7423 2.9183 3.4874 3.76 2.7978 3.2979 3.8474 2.7088 5.6156 6.3071 3.6519 3.4175 2.8819 2.961 3.6311 3.7983 3.5361 3.6037 4.0814 7.0463 3.3513 2.9126 3.9635 3.8485 3.2048 3.0598 2.9061 2.7686 2.8454 3.0816 2.705 4.3342 3.5662 3.0909 4.1827 3.3027 3.5406 3.0099 5.7526 4.7461 7.3241 2.8313 3.6695 2.898 4.4999 4.4394 3.5931 3.0052 3.1712 3.1712 4.926 3.2402 4.4209 2.7686 3.8203 3.8479 3.93 4.1342 3.6113 3.6423 5.2607 3.6184 2.9545 3.8279 2.9897 3.8446 3.25 3.1305 3.2407 3.655 4.4427 2.9477 3.1553 6.9972 3.2592 2.8389 2.9686 3.8304 7.3241 3.93 3.1035 3.0598 3.1035 3.8242 3.7792 3.5062 3.8252 3.2553 3.2402 2.9249 2.7978 3.2234 2.9249 3.0099 3.711 3.6432 3.0099 3.2234 2.8522 2.7088 7.7182 3.4364 3.1415 2.873 3.5535 2.7686 3.1772 2027 4.7763 3.2467 3.6266 3.4547 3.5424 3.1497 5.1272 6.9684 7.8357 2.9813 3.5297 4.4993 7.8357 4.7763 3.7761 6.1326 4.4459 4.4219 3.3277 4.4459 2.9623 3.801 2.8744 5.1817 3.5275 3.9567 3.0067 3.1652 3.8242 3.4697 3.6719 3.0392 3.3805 3.9339 3.0654 2.8644 4.7247 2.9439 2.8644 3.8108 3.9222 2.7667 4.3399 2.9945 3.0648 3.2582 3.5712 4.3416 3.5573 2.9933 3.1497 2.4862 3.0846 5.9914 4.3955 3.2169 3.548 3.1103 4.332 3.438 3.3763 2.9822 2.8644 4.417 3.2286 3.1175 5.4015 4.7276 2.6753 5.6353 4.6291 2.8345 2.9088 3.7283 3.4191 4.3893 3.3318 3.0659 2.8345 3.818 2.9877 3.5579 3.8361 2.8644 3.3763 3.9252 2.7733 5.7011 6.4031 3.7258 3.4866 2.9402 3.0209 3.7045 3.8751 3.6076 3.6895 4.164 7.1535 3.4191 2.9819 4.0436 3.9263 3.2696 3.1217 2.9752 2.8345 2.9131 3.1439 2.7597 4.4219 3.6383 3.1645 4.2673 3.3695 3.6123 3.0708 5.8402 4.859 7.4356 2.8886 3.7438 2.9669 4.5909 4.5292 3.6658 3.0659 3.2467 3.2467 5.001 3.3173 4.5261 2.8345 3.8976 3.9258 4.0095 4.2178 3.6843 3.716 5.3408 3.6916 3.0142 3.9054 3.0502 3.9224 3.3273 3.1938 3.3063 3.7289 4.5326 3.0073 3.2191 7.1038 3.3367 2.9065 3.0392 3.9079 7.4356 4.0095 3.1663 3.1217 3.1663 3.9016 3.8557 3.5771 3.9162 3.3212 3.3173 2.9945 2.8644 3.2886 2.9945 3.0708 3.7861 3.7169 3.0708 3.2886 2.9099 2.7733 7.8357 3.5059 3.205 2.9414 3.6254 2.8345 3.2528 2028 4.857 3.3015 3.6787 3.5043 3.6023 3.195 5.1827 7.0438 7.9205 3.0317 3.5804 4.564 7.9205 4.857 3.8303 6.2207 4.4941 4.4854 3.3839 4.4941 3.0048 3.8556 2.9229 5.2378 3.5782 4.0235 3.0498 3.2186 3.8888 3.5283 3.7339 3.0905 3.4376 3.9904 3.1171 2.9128 4.8045 2.9936 2.9128 3.8656 3.9785 2.8065 4.4023 3.045 3.1165 3.305 3.6225 4.404 3.6173 3.0363 3.195 2.5282 3.1367 6.0563 4.4587 3.2631 3.5989 3.155 4.3942 3.4961 3.4334 3.0325 2.9128 4.4805 3.2832 3.1623 5.46 4.7955 2.7205 5.6963 4.6956 2.8824 2.9579 3.7819 3.4682 4.4523 3.3678 3.11 2.8824 3.8729 3.0382 3.609 3.8912 2.9128 3.4334 3.9816 2.8201 5.7628 6.4724 3.7793 3.5367 2.9825 3.0643 3.7578 3.9308 3.6595 3.7518 4.2238 7.2309 3.4682 3.0322 4.1017 3.9828 3.3166 3.1665 3.0254 2.8824 2.9623 3.189 2.7993 4.4854 3.6906 3.2179 4.3286 3.4179 3.6642 3.1149 5.9034 4.9411 7.5161 2.9301 3.7975 3.017 4.6569 4.5943 3.7185 3.11 3.3015 3.3015 5.0551 3.3733 4.6026 2.8824 3.9536 3.9822 4.0671 4.2784 3.7373 3.7693 5.3986 3.7446 3.0575 3.9615 3.094 3.9787 3.3835 3.2397 3.3538 3.7825 4.5977 3.0505 3.2654 7.1806 3.3931 2.9555 3.0905 3.964 7.5161 4.0671 3.2118 3.1665 3.2118 3.9576 3.9111 3.6285 3.9823 3.3689 3.3733 3.045 2.9128 3.3358 3.045 3.1149 3.8405 3.7703 3.1149 3.3358 2.9517 2.8201 7.9205 3.5563 3.2511 2.9911 3.6775 2.8824 3.3077 2029 4.9333 3.3534 3.7279 3.5512 3.6589 3.2377 5.2349 7.1147 8.0003 3.0793 3.6283 4.625 8.0003 4.9333 3.8815 6.3039 4.5393 4.5454 3.4371 4.5393 3.045 3.9071 2.9689 5.2905 3.6261 4.0868 3.0906 3.2692 3.95 3.5838 3.7926 3.1391 3.4916 4.0438 3.1661 2.9586 4.88 3.0407 2.9586 3.9173 4.0317 2.844 4.4611 3.0929 3.1655 3.3492 3.671 4.4629 3.6742 3.0769 3.2377 2.5679 3.186 6.1173 4.5183 3.3068 3.6471 3.1972 4.453 3.551 3.4873 3.0802 2.9586 4.5404 3.3348 3.2046 5.515 4.8596 2.7632 5.7537 4.7584 2.9277 3.0044 3.8324 3.5146 4.5119 3.4018 3.1516 2.9277 3.9246 3.0859 3.6573 3.9432 2.9586 3.4873 4.0349 2.8644 5.8208 6.5376 3.8299 3.584 3.0223 3.1053 3.808 3.9833 3.7084 3.8108 4.2803 7.3038 3.5146 3.0799 4.1566 4.036 3.361 3.2088 3.073 2.9277 3.0088 3.2317 2.8368 4.5454 3.7399 3.2685 4.3865 3.4636 3.7132 3.1566 5.9629 5.0188 7.5918 2.9693 3.8483 3.0644 4.7191 4.6557 3.7682 3.1516 3.3534 3.3534 5.106 3.4263 4.6749 2.9277 4.0065 4.0354 4.1215 4.3356 3.7872 3.8198 5.453 3.7947 3.0984 4.0144 3.1354 4.032 3.4367 3.283 3.3986 3.833 4.6592 3.0913 3.3091 7.253 3.4464 3.002 3.1391 4.017 7.5918 4.1215 3.2547 3.2088 3.2547 4.0106 3.9634 3.677 4.045 3.4139 3.4263 3.0929 2.9586 3.3804 3.0929 3.1566 3.8919 3.8207 3.1566 3.3804 2.9912 2.8644 8.0003 3.6038 3.2946 3.0381 3.7267 2.9277 3.3597 2030 5.0054 3.4025 3.7743 3.5953 3.7124 3.278 5.2839 7.1814 8.0752 3.1243 3.6734 4.6825 8.0752 5.0054 3.9298 6.3823 4.5818 4.6019 3.4873 4.5818 3.0829 3.9557 3.0123 5.3401 3.6712 4.1465 3.1291 3.317 4.0077 3.6361 3.8481 3.185 3.5426 4.0941 3.2124 3.0018 4.9513 3.0851 3.0018 3.966 4.0819 2.8793 4.5166 3.1381 3.2117 3.3908 3.7166 4.5184 3.7279 3.1151 3.278 2.6054 3.2326 6.1746 4.5745 3.3479 3.6924 3.237 4.5083 3.6029 3.5383 3.1252 3.0018 4.5968 3.3835 3.2444 5.5666 4.9201 2.8036 5.8076 4.8176 2.9705 3.0483 3.8801 3.5583 4.568 3.4336 3.1908 2.9705 3.9735 3.131 3.7028 3.9923 3.0018 3.5383 4.085 2.9063 5.8754 6.5989 3.8775 3.6286 3.0599 3.1439 3.8554 4.0329 3.7545 3.8665 4.3335 7.3722 3.5583 3.1249 4.2083 4.0862 3.4028 3.2488 3.1179 2.9705 3.0528 3.2719 2.8721 4.6019 3.7864 3.3163 4.441 3.5067 3.7593 3.1958 6.0187 5.0922 7.6629 3.0062 3.8962 3.1091 4.7778 4.7136 3.815 3.1908 3.4025 3.4025 5.1539 3.4764 4.7433 2.9705 4.0563 4.0856 4.1727 4.3895 3.8343 3.8673 5.504 3.8419 3.1369 4.0644 3.1744 4.0821 3.4869 3.3238 3.4409 3.8807 4.7171 3.1298 3.3502 7.3209 3.4968 3.0459 3.185 4.067 7.6629 4.1727 3.2952 3.2488 3.2952 4.0604 4.0127 3.7228 4.1041 3.4564 3.4764 3.1381 3.0018 3.4225 3.1381 3.1958 3.9402 3.8682 3.1958 3.4225 3.0284 2.9063 8.0752 3.6487 3.3355 3.0825 3.773 2.9705 3.4088 2031 5.0734 3.4486 3.8179 3.6368 3.7628 3.3158 5.3299 7.2438 8.1455 3.1667 3.7158 4.7366 8.1455 5.0734 3.9752 6.4559 4.6217 4.6551 3.5346 4.6217 3.1185 4.0014 3.0531 5.3865 3.7135 4.2028 3.1652 3.362 4.0621 3.6855 3.9003 3.2282 3.5907 4.1413 3.2559 3.0426 5.0185 3.127 3.0426 4.0118 4.129 2.9126 4.5687 3.1806 3.2553 3.43 3.7595 4.5706 3.7785 3.1511 3.3158 2.6408 3.2765 6.2283 4.6273 3.3865 3.735 3.2743 4.5604 3.6518 3.5863 3.1676 3.0426 4.6499 3.4294 3.2819 5.6151 4.9769 2.8417 5.8581 4.8732 3.0108 3.0897 3.9249 3.5994 4.6207 3.4635 3.2276 3.0108 4.0193 3.1735 3.7455 4.0384 3.0426 3.5863 4.1322 2.9458 5.9265 6.6563 3.9223 3.6705 3.0953 3.1802 3.8999 4.0794 3.7978 3.9189 4.3836 7.4363 3.5994 3.1672 4.2568 4.1334 3.442 3.2863 3.1602 3.0108 3.0942 3.3097 2.9052 4.6551 3.8301 3.3613 4.4923 3.5472 3.8027 3.2327 6.0711 5.1613 7.7296 3.0409 3.9412 3.1513 4.833 4.768 3.8591 3.2276 3.4486 3.4486 5.1987 3.5236 4.8076 3.0108 4.1031 4.1328 4.2209 4.4402 3.8786 3.9119 5.5519 3.8863 3.1732 4.1113 3.211 4.1292 3.5343 3.3622 3.4806 3.9255 4.7716 3.1659 3.3889 7.3846 3.5443 3.0872 3.2282 4.1139 7.7296 4.2209 3.3332 3.2863 3.3332 4.1073 4.059 3.7657 4.1598 3.4963 3.5236 3.1806 3.0426 3.462 3.1806 3.2327 3.9857 3.9129 3.2327 3.462 3.0634 2.9458 8.1455 3.6908 3.374 3.1243 3.8166 3.0108 3.4551 2032 5.1372 3.492 3.8587 3.6757 3.8101 3.3513 5.3728 7.3022 8.2111 3.2066 3.7555 4.7872 8.2111 5.1372 4.0177 6.525 4.6589 4.7049 3.579 4.6589 3.1518 4.0442 3.0915 5.4299 3.7533 4.2556 3.199 3.4043 4.1131 3.7318 3.9493 3.2687 3.6358 4.1856 3.2968 3.0808 5.0816 3.1663 3.0808 4.0547 4.1731 2.9437 4.6176 3.2206 3.2962 3.4667 3.7998 4.6195 3.826 3.1848 3.3513 2.6739 3.3177 6.2785 4.6768 3.4228 3.775 3.3094 4.6092 3.6978 3.6314 3.2074 3.0808 4.6996 3.4726 3.317 5.6603 5.0301 2.8774 5.9053 4.9253 3.0486 3.1285 3.9669 3.6379 4.6702 3.4914 3.2621 3.0486 4.0623 3.2134 3.7856 4.0816 3.0808 3.6314 4.1764 2.9828 5.9742 6.7099 3.9642 3.7097 3.1284 3.2142 3.9416 4.1231 3.8385 3.9682 4.4304 7.4963 3.6379 3.207 4.3024 4.1776 3.4789 3.3214 3.1999 3.0486 3.133 3.3451 2.9363 4.7049 3.8711 3.4036 4.5404 3.5851 3.8434 3.2673 6.12 5.2262 7.7919 3.0734 3.9833 3.1909 4.8847 4.8191 3.9004 3.2621 3.492 3.492 5.2406 3.5679 4.8681 3.0486 4.147 4.177 4.2661 4.4877 3.9201 3.9537 5.5967 3.9278 3.2071 4.1553 3.2453 4.1734 3.5787 3.3982 3.5179 3.9675 4.8226 3.1998 3.4251 7.4441 3.5888 3.126 3.2687 4.1579 7.7919 4.2661 3.3689 3.3214 3.3689 4.1512 4.1024 3.806 4.2121 3.5337 3.5679 3.2206 3.0808 3.499 3.2206 3.2673 4.0284 3.9547 3.2673 3.499 3.0961 2.9828 8.2111 3.7303 3.4101 3.1636 3.8574 3.0486 3.4985 2033 5.1969 3.5326 3.8969 3.7121 3.8544 3.3844 5.4129 7.3566 8.2723 3.2438 3.7927 4.8346 8.2723 5.1969 4.0574 6.5895 4.6937 4.7514 3.6206 4.6937 3.183 4.0842 3.1274 5.4704 3.7904 4.3051 3.2307 3.4439 4.1609 3.7752 3.9952 3.3067 3.678 4.227 3.3351 3.1166 5.1407 3.2031 3.1166 4.0948 4.2144 2.9728 4.6633 3.258 3.3345 3.5009 3.8373 4.6651 3.8705 3.2163 3.3844 2.705 3.3562 6.3253 4.723 3.4566 3.8123 3.3421 4.6547 3.7407 3.6736 3.2446 3.1166 4.7461 3.5129 3.3498 5.7025 5.0798 2.9108 5.9493 4.974 3.0841 3.1649 4.0061 3.6739 4.7163 3.5174 3.2944 3.0841 4.1025 3.2508 3.823 4.1219 3.1166 3.6736 4.2177 3.0175 6.0188 6.7599 4.0034 3.7464 3.1593 3.246 3.9806 4.1638 3.8764 4.0143 4.4742 7.5521 3.6739 3.2443 4.3449 4.2189 3.5133 3.3542 3.237 3.0841 3.1694 3.3781 2.9653 4.7514 3.9094 3.4431 4.5852 3.6206 3.8814 3.2996 6.1656 5.2869 7.8499 3.1038 4.0227 3.228 4.933 4.8667 3.9389 3.2944 3.5326 3.5326 5.2796 3.6093 4.9247 3.0841 4.188 4.2183 4.3082 4.5321 3.9589 3.9928 5.6384 3.9667 3.2388 4.1963 3.2774 4.2146 3.6203 3.4318 3.5526 4.0067 4.8703 3.2314 3.459 7.4996 3.6305 3.1624 3.3067 4.199 7.8499 4.3082 3.4022 3.3542 3.4022 4.1923 4.143 3.8436 4.261 3.5686 3.6093 3.258 3.1166 3.5336 3.258 3.2996 4.0682 3.9938 3.2996 3.5336 3.1267 3.0175 8.2723 3.7671 3.4438 3.2004 3.8955 3.0841 3.5392 2034 5.2525 3.5704 3.9324 3.7459 3.8956 3.4153 5.45 7.4071 8.3291 3.2785 3.8272 4.8786 8.3291 5.2525 4.0944 6.6495 4.7259 4.7947 3.6593 4.7259 3.212 4.1214 3.1608 5.508 3.8249 4.3512 3.2601 3.4807 4.2055 3.8156 4.038 3.3421 3.7174 4.2655 3.3708 3.15 5.1957 3.2374 3.15 4.1321 4.2528 2.9999 4.7058 3.2929 3.3702 3.5328 3.8723 4.7076 3.9119 3.2456 3.4153 2.734 3.3922 6.3687 4.7661 3.4881 3.8471 3.3725 4.6971 3.7808 3.7129 3.2794 3.15 4.7893 3.5505 3.3803 5.7416 5.1261 2.942 5.9901 5.0194 3.1171 3.1988 4.0426 3.7074 4.7593 3.5416 3.3244 3.1171 4.1399 3.2856 3.8578 4.1595 3.15 3.7129 4.2561 3.0498 6.0601 6.8063 4.0399 3.7805 3.1881 3.2755 4.0168 4.2018 3.9117 4.0573 4.515 7.604 3.7074 3.279 4.3845 4.2573 3.5453 3.3848 3.2717 3.1171 3.2034 3.4089 2.9923 4.7947 3.945 3.48 4.627 3.6536 3.9168 3.3297 6.2079 5.3435 7.9038 3.1321 4.0593 3.2625 4.9779 4.911 3.9748 3.3244 3.5704 3.5704 5.3159 3.648 4.9774 3.1171 4.2262 4.2567 4.3475 4.5734 3.9949 4.0292 5.6771 4.0028 3.2683 4.2346 3.3073 4.253 3.6591 3.463 3.585 4.0432 4.9147 3.2608 3.4905 7.5511 3.6694 3.1962 3.3421 4.2373 7.9038 4.3475 3.4332 3.3848 3.4332 4.2305 4.1807 3.8787 4.3067 3.6011 3.648 3.2929 3.15 3.5658 3.2929 3.3297 4.1053 4.0302 3.3297 3.5658 3.1552 3.0498 8.3291 3.8015 3.4752 3.2347 3.931 3.1171 3.5771 2035 5.3041 3.6055 3.9653 3.7772 3.9339 3.4438 5.4844 7.4539 8.3816 3.3108 3.8592 4.9194 8.3816 5.3041 4.1286 6.7052 4.7557 4.8348 3.6953 4.7557 3.2389 4.1559 3.1919 5.5427 3.8569 4.3939 3.2874 3.515 4.2468 3.8531 4.0777 3.3749 3.7539 4.3012 3.4039 3.181 5.2468 3.2692 3.181 4.1667 4.2884 3.025 4.7451 3.3252 3.4033 3.5624 3.9047 4.747 3.9504 3.2727 3.4438 2.7608 3.4255 6.4088 4.8059 3.5173 3.8792 3.4008 4.7364 3.8179 3.7495 3.3116 3.181 4.8294 3.5854 3.4086 5.7778 5.169 2.9709 6.0279 5.0614 3.1477 3.2302 4.0764 3.7384 4.7991 3.5639 3.3522 3.1477 4.1745 3.3179 3.8901 4.1943 3.181 3.7495 4.2917 3.0798 6.0983 6.8493 4.0737 3.8122 3.2147 3.303 4.0504 4.2369 3.9445 4.0972 4.5528 7.6519 3.7384 3.3112 4.4212 4.293 3.5749 3.4131 3.3038 3.1477 3.2348 3.4374 3.0174 4.8348 3.978 3.5142 4.6657 3.6841 3.9495 3.3575 6.2471 5.396 7.9537 3.1583 4.0933 3.2946 5.0196 4.9521 4.0081 3.3522 3.6055 3.6055 5.3494 3.6839 5.0263 3.1477 4.2615 4.2923 4.3839 4.6116 4.0283 4.0629 5.7129 4.0363 3.2957 4.27 3.335 4.2886 3.695 3.492 3.615 4.0771 4.9558 3.2881 3.5197 7.5987 3.7055 3.2277 3.3749 4.2727 7.9537 4.3839 3.4619 3.4131 3.4619 4.2659 4.2157 3.9111 4.349 3.6313 3.6839 3.3252 3.181 3.5956 3.3252 3.3575 4.1396 4.0639 3.3575 3.5956 3.1816 3.0798 8.3816 3.8333 3.5043 3.2665 3.9639 3.1477 3.6122 2036 5.3518 3.6379 3.9956 3.8061 3.9693 3.4702 5.516 7.4968 8.4299 3.3405 3.8887 4.957 8.4299 5.3518 4.1602 6.7565 4.7831 4.8718 3.7285 4.7831 3.2636 4.1876 3.2206 5.5747 3.8864 4.4334 3.3125 3.5465 4.285 3.8877 4.1144 3.4052 3.7876 4.3341 3.4345 3.2095 5.2939 3.2986 3.2095 4.1985 4.3212 3.0482 4.7814 3.3551 3.4338 3.5896 3.9346 4.7833 3.9859 3.2978 3.4702 2.7856 3.4563 6.4458 4.8427 3.5442 3.9089 3.4268 4.7727 3.8523 3.7832 3.3413 3.2095 4.8664 3.6177 3.4346 5.8112 5.2085 2.9976 6.0627 5.1001 3.176 3.2593 4.1076 3.767 4.8358 3.5844 3.3779 3.176 4.2064 3.3477 3.9199 4.2263 3.2095 3.7832 4.3245 3.1074 6.1335 6.8887 4.1048 3.8413 3.2393 3.3282 4.0814 4.2693 3.9746 4.134 4.5876 7.696 3.767 3.341 4.455 4.3258 3.6023 3.4392 3.3335 3.176 3.2639 3.4637 3.0405 4.8718 4.0084 3.5458 4.7014 3.7123 3.9797 3.3832 6.2831 5.4445 7.9995 3.1825 4.1246 3.3242 5.058 4.99 4.0387 3.3779 3.6379 3.6379 5.3803 3.717 5.0715 3.176 4.2941 4.3251 4.4174 4.6469 4.0592 4.094 5.7458 4.0672 3.3209 4.3027 3.3605 4.3214 3.7282 3.5187 3.6426 4.1082 4.9937 3.3133 3.5466 7.6425 3.7388 3.2567 3.4052 4.3054 7.9995 4.4174 3.4884 3.4392 3.4884 4.2985 4.2479 3.941 4.3881 3.659 3.717 3.3551 3.2095 3.6231 3.3551 3.3832 4.1713 4.095 3.3832 3.6231 3.206 3.1074 8.4299 3.8626 3.5311 3.2958 3.9942 3.176 3.6447 2037 5.3955 3.6676 4.0234 3.8326 4.0017 3.4943 5.5449 7.5361 8.4741 3.3678 3.9158 4.9915 8.4741 5.3955 4.1891 6.8035 4.8082 4.9056 3.7589 4.8082 3.2863 4.2168 3.2469 5.6039 3.9134 4.4697 3.3356 3.5755 4.32 3.9195 4.148 3.433 3.8186 4.3642 3.4626 3.2358 5.3372 3.3256 3.2358 4.2277 4.3512 3.0694 4.8147 3.3825 3.4619 3.6146 3.9619 4.8166 4.0185 3.3207 3.4943 2.8084 3.4846 6.4796 4.8764 3.5688 3.9361 3.4506 4.8059 3.8837 3.8141 3.3686 3.2358 4.9002 3.6472 3.4585 5.8416 5.2448 3.0221 6.0944 5.1355 3.202 3.2859 4.1362 3.7932 4.8695 3.6032 3.4013 3.202 4.2357 3.375 3.9471 4.2557 3.2358 3.8141 4.3546 3.1328 6.1656 6.9249 4.1334 3.868 3.2619 3.3514 4.1098 4.299 4.0023 4.1678 4.6195 7.7364 3.7932 3.3683 4.486 4.3559 3.6273 3.4631 3.3607 3.202 3.2905 3.4878 3.0616 4.9056 4.0363 3.5748 4.7341 3.7381 4.0074 3.4067 6.316 5.489 8.0415 3.2046 4.1533 3.3513 5.0931 5.0247 4.0668 3.4013 3.6676 3.6676 5.4085 3.7473 5.1129 3.202 4.324 4.3552 4.4481 4.6792 4.0874 4.1225 5.7759 4.0955 3.344 4.3326 3.3838 4.3515 3.7587 3.5432 3.668 4.1368 5.0284 3.3363 3.5713 7.6826 3.7693 3.2833 3.433 4.3354 8.0415 4.4481 3.5127 3.4631 3.5127 4.3284 4.2775 3.9684 4.4239 3.6845 3.7473 3.3825 3.2358 3.6483 3.3825 3.4067 4.2003 4.1235 3.4067 3.6483 3.2283 3.1328 8.4741 3.8894 3.5556 3.3227 4.022 3.202 3.6745 2038 5.4354 3.6947 4.0487 3.8567 4.0313 3.5163 5.5712 7.5718 8.5143 3.3927 3.9404 5.0229 8.5143 5.4354 4.2155 6.8462 4.831 4.9365 3.7867 4.831 3.307 4.2433 3.2708 5.6304 3.938 4.5026 3.3565 3.6019 4.3519 3.9484 4.1786 3.4584 3.8467 4.3917 3.4881 3.2596 5.3766 3.3501 3.2596 4.2543 4.3786 3.0887 4.8449 3.4075 3.4874 3.6373 3.9868 4.8468 4.0481 3.3416 3.5163 2.8291 3.5103 6.5103 4.907 3.5913 3.9608 3.4723 4.836 3.9124 3.8422 3.3935 3.2596 4.931 3.6741 3.4803 5.8693 5.2777 3.0444 6.1233 5.1678 3.2256 3.3102 4.1621 3.817 4.9 3.6203 3.4227 3.2256 4.2623 3.4 3.9719 4.2825 3.2596 3.8422 4.382 3.1559 6.1948 6.9576 4.1593 3.8923 3.2824 3.3724 4.1356 4.326 4.0274 4.1986 4.6485 7.773 3.817 3.3931 4.5142 4.3832 3.6501 3.4849 3.3855 3.2256 3.3148 3.5097 3.0808 4.9365 4.0617 3.6012 4.7639 3.7616 4.0326 3.4281 6.3459 5.5295 8.0796 3.2247 4.1794 3.376 5.1251 5.0563 4.0924 3.4227 3.6947 3.6947 5.4341 3.775 5.1507 3.2256 4.3511 4.3826 4.4761 4.7086 4.1131 4.1484 5.8033 4.1212 3.365 4.3598 3.4051 4.3788 3.7864 3.5654 3.691 4.1628 5.06 3.3573 3.5937 7.7189 3.7971 3.3075 3.4584 4.3626 8.0796 4.4761 3.5347 3.4849 3.5347 4.3556 4.3043 3.9934 4.4566 3.7076 3.775 3.4075 3.2596 3.6712 3.4075 3.4281 4.2267 4.1494 3.4281 3.6712 3.2485 3.1559 8.5143 3.9139 3.578 3.3473 4.0473 3.2256 3.7016 2039 5.4713 3.7191 4.0714 3.8784 4.0579 3.536 5.5948 7.6039 8.5504 3.4151 3.9626 5.0511 8.5504 5.4713 4.2392 6.8847 4.8515 4.9642 3.8117 4.8515 3.3256 4.2671 3.2925 5.6543 3.9602 4.5324 3.3754 3.6257 4.3807 3.9746 4.2062 3.4812 3.8722 4.4164 3.5112 3.2812 5.4121 3.3723 3.2812 4.2782 4.4032 3.106 4.8722 3.43 3.5105 3.6578 4.0092 4.8741 4.0749 3.3604 3.536 2.8478 3.5335 6.5379 4.9346 3.6115 3.9831 3.4918 4.8633 3.9383 3.8676 3.4159 3.2812 4.9587 3.6984 3.4998 5.8942 5.3074 3.0646 6.1493 5.1969 3.2469 3.332 4.1856 3.8385 4.9276 3.6357 3.442 3.2469 4.2863 3.4224 3.9943 4.3066 3.2812 3.8676 4.4066 3.1768 6.2211 6.9872 4.1828 3.9142 3.3008 3.3914 4.1589 4.3504 4.0501 4.2263 4.6747 7.806 3.8385 3.4155 4.5396 4.4079 3.6707 3.5045 3.4079 3.2469 3.3367 3.5295 3.0982 4.9642 4.0845 3.625 4.7907 3.7828 4.0553 3.4474 6.3729 5.5661 8.1138 3.2429 4.2029 3.3984 5.154 5.0847 4.1154 3.442 3.7191 3.7191 5.4571 3.8 5.1847 3.2469 4.3756 4.4072 4.5012 4.7351 4.1362 4.1717 5.8279 4.1444 3.3839 4.3843 3.4243 4.4035 3.8115 3.5855 3.7118 4.1862 5.0885 3.3762 3.614 7.7517 3.8223 3.3294 3.4812 4.3872 8.1138 4.5012 3.5546 3.5045 3.5546 4.3801 4.3286 4.0158 4.4861 3.7285 3.8 3.43 3.2812 3.6919 3.43 3.4474 4.2504 4.1727 3.4474 3.6919 3.2668 3.1768 8.5504 3.9359 3.5981 3.3694 4.07 3.2469 3.7261 2040 5.5034 3.7409 4.0918 3.8977 4.0817 3.5537 5.6159 7.6326 8.5826 3.4351 3.9823 5.0763 8.5826 5.5034 4.2603 6.9191 4.8697 4.989 3.834 4.8697 3.3422 4.2884 3.3117 5.6756 3.9799 4.559 3.3923 3.647 4.4064 3.9979 4.2309 3.5016 3.8949 4.4384 3.5317 3.3004 5.4439 3.392 3.3004 4.2996 4.4252 3.1215 4.8965 3.4501 3.531 3.676 4.0292 4.8984 4.0988 3.3771 3.5537 2.8645 3.5542 6.5625 4.9593 3.6295 4.003 3.5092 4.8875 3.9614 3.8903 3.4359 3.3004 4.9835 3.7201 3.5173 5.9164 5.3339 3.0825 6.1724 5.2228 3.266 3.3516 4.2064 3.8576 4.9522 3.6493 3.4592 3.266 4.3077 3.4425 4.0142 4.3281 3.3004 3.8903 4.4286 3.1954 6.2445 7.0135 4.2036 3.9338 3.3173 3.4083 4.1796 4.3721 4.0703 4.2511 4.698 7.8354 3.8576 3.4355 4.5622 4.4299 3.689 3.522 3.4279 3.266 3.3563 3.5471 3.1136 4.989 4.1049 3.6462 4.8146 3.8017 4.0755 3.4646 6.3969 5.5987 8.1444 3.2591 4.2239 3.4183 5.1797 5.1101 4.1359 3.4592 3.7409 3.7409 5.4777 3.8222 5.2151 3.266 4.3975 4.4292 4.5237 4.7587 4.1569 4.1925 5.8498 4.1651 3.4008 4.4062 3.4413 4.4254 3.8338 3.6034 3.7303 4.2071 5.1139 3.393 3.632 7.7809 3.8447 3.3489 3.5016 4.409 8.1444 4.5237 3.5724 3.522 3.5724 4.402 4.3502 4.0359 4.5124 3.7471 3.8222 3.4501 3.3004 3.7103 3.4501 3.4646 4.2717 4.1936 3.4646 3.7103 3.2831 3.1954 8.5826 3.9555 3.6161 3.3892 4.0904 3.266 3.7479 2041 5.5316 3.7601 4.1096 3.9148 4.1026 3.5692 5.6344 7.6577 8.6108 3.4528 3.9997 5.0985 8.6108 5.5316 4.2789 6.9493 4.8857 5.0108 3.8537 4.8857 3.3568 4.3072 3.3287 5.6943 3.9973 4.5824 3.4071 3.6657 4.429 4.0184 4.2526 3.5196 3.9148 4.4578 3.5499 3.3174 5.4718 3.4094 3.3174 4.3184 4.4445 3.1352 4.9179 3.4678 3.5491 3.6921 4.0468 4.9198 4.1198 3.3919 3.5692 2.8792 3.5724 6.5841 4.9809 3.6453 4.0205 3.5246 4.9089 3.9817 3.9103 3.4535 3.3174 5.0052 3.7392 3.5327 5.9359 5.3572 3.0984 6.1928 5.2456 3.2827 3.3688 4.2248 3.8745 4.9738 3.6614 3.4743 3.2827 4.3265 3.4602 4.0317 4.347 3.3174 3.9103 4.448 3.2118 6.2651 7.0366 4.222 3.951 3.3318 3.4232 4.1979 4.3912 4.0881 4.2729 4.7185 7.8612 3.8745 3.4532 4.5821 4.4492 3.7051 3.5374 3.4454 3.2827 3.3735 3.5626 3.1272 5.0108 4.1228 3.6649 4.8356 3.8183 4.0933 3.4798 6.4179 5.6275 8.1712 3.2733 4.2423 3.4358 5.2023 5.1324 4.154 3.4743 3.7601 3.7601 5.4957 3.8419 5.2419 3.2827 4.4167 4.4486 4.5435 4.7795 4.175 4.2108 5.8691 4.1833 3.4156 4.4255 3.4564 4.4448 3.8535 3.6191 3.7466 4.2255 5.1362 3.4078 3.6479 7.8065 3.8644 3.3661 3.5196 4.4283 8.1712 4.5435 3.588 3.5374 3.588 4.4212 4.3692 4.0535 4.5355 3.7635 3.8419 3.4678 3.3174 3.7265 3.4678 3.4798 4.2903 4.2119 3.4798 3.7265 3.2975 3.2118 8.6108 3.9728 3.6319 3.4065 4.1082 3.2827 3.7672 2042 5.556 3.7767 4.1251 3.9295 4.1208 3.5826 5.6504 7.6794 8.6352 3.468 4.0148 5.1177 8.6352 5.556 4.295 6.9754 4.8996 5.0296 3.8707 4.8996 3.3694 4.3233 3.3434 5.7104 4.0123 4.6026 3.4199 3.6819 4.4485 4.0361 4.2714 3.5351 3.9321 4.4745 3.5655 3.332 5.496 3.4245 3.332 4.3346 4.4612 3.1469 4.9364 3.4831 3.5648 3.706 4.0621 4.9383 4.138 3.4046 3.5826 2.8919 3.5882 6.6028 4.9996 3.659 4.0356 3.5378 4.9273 3.9993 3.9275 3.4688 3.332 5.024 3.7557 3.546 5.9527 5.3773 3.112 6.2103 5.2653 3.2972 3.3836 4.2407 3.889 4.9925 3.6717 3.4873 3.2972 4.3427 3.4754 4.0469 4.3633 3.332 3.9275 4.4647 3.226 6.2828 7.0565 4.2379 3.9658 3.3443 3.4361 4.2137 4.4077 4.1034 4.2918 4.7363 7.8835 3.889 3.4684 4.5994 4.466 3.719 3.5507 3.4606 3.2972 3.3884 3.576 3.139 5.0296 4.1383 3.6811 4.8538 3.8326 4.1087 3.4928 6.4361 5.6523 8.1943 3.2856 4.2583 3.451 5.2219 5.1517 4.1696 3.4873 3.7767 3.7767 5.5113 3.8588 5.265 3.2972 4.4333 4.4653 4.5605 4.7975 4.1907 4.2267 5.8857 4.199 3.4285 4.4421 3.4694 4.4615 3.8705 3.6327 3.7607 4.2414 5.1555 3.4206 3.6616 7.8286 3.8814 3.3809 3.5351 4.4449 8.1943 4.5605 3.6015 3.5507 3.6015 4.4378 4.3856 4.0687 4.5555 3.7776 3.8588 3.4831 3.332 3.7405 3.4831 3.4928 4.3064 4.2277 3.4928 3.7405 3.3099 3.226 8.6352 3.9878 3.6455 3.4216 4.1237 3.2972 3.7838 2043 5.5766 3.7907 4.1381 3.9419 4.136 3.5939 5.6638 7.6977 8.6558 3.4809 4.0274 5.1338 8.6558 5.5766 4.3086 6.9974 4.9113 5.0455 3.885 4.9113 3.38 4.337 3.3558 5.724 4.025 4.6197 3.4307 3.6955 4.465 4.0511 4.2872 3.5482 3.9467 4.4887 3.5787 3.3444 5.5164 3.4372 3.3444 4.3483 4.4753 3.1569 4.9519 3.496 3.578 3.7177 4.0749 4.9539 4.1533 3.4154 3.5939 2.9026 3.6015 6.6185 5.0154 3.6706 4.0483 3.549 4.9429 4.0141 3.9421 3.4816 3.3444 5.0399 3.7696 3.5571 5.9669 5.3943 3.1236 6.2251 5.282 3.3095 3.3962 4.2541 3.9013 5.0083 3.6805 3.4983 3.3095 4.3564 3.4883 4.0597 4.3771 3.3444 3.9421 4.4788 3.238 6.2978 7.0733 4.2512 3.9783 3.3549 3.4469 4.227 4.4216 4.1164 4.3077 4.7512 7.9022 3.9013 3.4813 4.6139 4.4801 3.7308 3.5619 3.4735 3.3095 3.4009 3.5873 3.1489 5.0455 4.1514 3.6948 4.8691 3.8447 4.1217 3.5039 6.4514 5.6733 8.2139 3.296 4.2717 3.4637 5.2384 5.168 4.1828 3.4983 3.7907 3.7907 5.5244 3.8731 5.2846 3.3095 4.4473 4.4794 4.5749 4.8126 4.2039 4.24 5.8998 4.2122 3.4393 4.4561 3.4803 4.4756 3.8849 3.6442 3.7726 4.2548 5.1718 3.4314 3.6731 7.8473 3.8958 3.3935 3.5482 4.459 8.2139 4.5749 3.6128 3.5619 3.6128 4.4518 4.3994 4.0816 4.5724 3.7895 3.8731 3.496 3.3444 3.7523 3.496 3.5039 4.32 4.2411 3.5039 3.7523 3.3203 3.238 8.6558 4.0003 3.657 3.4343 4.1367 3.3095 3.7978 2044 5.5935 3.8022 4.1487 3.952 4.1485 3.6032 5.6748 7.7126 8.6726 3.4914 4.0378 5.147 8.6726 5.5935 4.3196 7.0154 4.9208 5.0585 3.8967 4.9208 3.3887 4.3481 3.3659 5.7351 4.0353 4.6336 3.4395 3.7067 4.4785 4.0633 4.3001 3.5589 3.9586 4.5002 3.5895 3.3545 5.533 3.4475 3.3545 4.3594 4.4868 3.165 4.9647 3.5065 3.5888 3.7272 4.0853 4.9666 4.1659 3.4242 3.6032 2.9113 3.6124 6.6313 5.0283 3.68 4.0587 3.5581 4.9556 4.0262 3.954 3.4921 3.3545 5.0528 3.781 3.5663 5.9784 5.4081 3.133 6.2371 5.2955 3.3194 3.4064 4.265 3.9113 5.0212 3.6876 3.5073 3.3194 4.3676 3.4989 4.0701 4.3883 3.3545 3.954 4.4903 3.2477 6.31 7.087 4.2621 3.9885 3.3635 3.4558 4.2378 4.4329 4.127 4.3207 4.7634 7.9175 3.9113 3.4917 4.6257 4.4916 3.7403 3.571 3.4839 3.3194 3.4112 3.5965 3.157 5.0585 4.1621 3.7059 4.8816 3.8546 4.1323 3.5129 6.4639 5.6904 8.2298 3.3044 4.2827 3.4742 5.2518 5.1812 4.1935 3.5073 3.8022 3.8022 5.5351 3.8848 5.3005 3.3194 4.4587 4.4909 4.5867 4.825 4.2147 4.2509 5.9112 4.223 3.4481 4.4676 3.4893 4.487 3.8966 3.6536 3.7822 4.2657 5.1851 3.4402 3.6826 7.8625 3.9076 3.4037 3.5589 4.4704 8.2298 4.5867 3.6221 3.571 3.6221 4.4632 4.4107 4.0921 4.5862 3.7993 3.8848 3.5065 3.3545 3.762 3.5065 3.5129 4.3311 4.2519 3.5129 3.762 3.3288 3.2477 8.6726 4.0106 3.6664 3.4446 4.1473 3.3194 3.8093 2045 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2046 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2047 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2048 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2049 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2050 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2051 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2052 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2053 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2054 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2055 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2056 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2057 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2058 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2059 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2060 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2061 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2062 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2063 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2064 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2065 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2066 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2067 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2068 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2069 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2070 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2071 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2072 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2073 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2074 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2075 5.6065 3.811 4.157 3.9598 4.1582 3.6103 5.6833 7.7241 8.6855 3.4995 4.0458 5.1572 8.6855 5.6065 4.3282 7.0293 4.9281 5.0685 3.9058 4.9281 3.3954 4.3568 3.3738 5.7437 4.0433 4.6444 3.4463 3.7153 4.4889 4.0728 4.3101 3.5672 3.9678 4.5091 3.5979 3.3623 5.5459 3.4556 3.3623 4.3681 4.4957 3.1713 4.9745 3.5147 3.5972 3.7346 4.0934 4.9765 4.1756 3.431 3.6103 2.9181 3.6208 6.6412 5.0383 3.6873 4.0668 3.5651 4.9654 4.0356 3.9632 3.5003 3.3623 5.0629 3.7898 3.5734 5.9874 5.4189 3.1403 6.2465 5.306 3.3272 3.4144 4.2735 3.9191 5.0311 3.6931 3.5143 3.3272 4.3763 3.507 4.0781 4.397 3.3623 3.9632 4.4992 3.2553 6.3194 7.0976 4.2706 3.9964 3.3702 3.4626 4.2462 4.4417 4.1351 4.3307 4.7729 7.9294 3.9191 3.4999 4.6349 4.5005 3.7477 3.5781 3.4921 3.3272 3.4191 3.6036 3.1632 5.0685 4.1703 3.7145 4.8913 3.8622 4.1405 3.5198 6.4736 5.7036 8.2421 3.311 4.2912 3.4823 5.2622 5.1915 4.2018 3.5143 3.811 3.811 5.5434 3.8939 5.3128 3.3272 4.4675 4.4998 4.5958 4.8345 4.2231 4.2593 5.92 4.2314 3.455 4.4764 3.4962 4.4959 3.9057 3.6608 3.7897 4.2742 5.1953 3.4471 3.6899 7.8742 3.9167 3.4116 3.5672 4.4793 8.2421 4.5958 3.6293 3.5781 3.6293 4.4721 4.4195 4.1002 4.5969 3.8068 3.8939 3.5147 3.3623 3.7694 3.5147 3.5198 4.3397 4.2604 3.5198 3.7694 3.3354 3.2553 8.6855 4.0186 3.6737 3.4527 4.1555 3.3272 3.8181 2076 2077 2078 2079 2080 2081 Avoided Cost Rate Forecasts Railbelt North of Alaska Range Railbelt South of Alaska Range Natural Gas Price - Heat Railbelt South of Alaska Range, (CEA Natural Gas) AEA Natural Gas Price Forecast Heat Rate (2018 avg for CEA) Fuel Cost per kWh AEA variable O&M ( assumed, from Emerman) Total avoided cost/kWh *The heat rate is the average of Chugach Electric Association Southcentral Power Plant, as reported to the RCA in the 2018 Annual Report. Data reported to the RCA for ML&P Plant 2A was incorrect in both 2017 & 2018. Railbelt North of Alaska Range, (GVEA Fuel Oil and Coal) Avoided Cost Rate (Fuel) Avoided Cost Rate (Fuel & Capacity*) *Assumption: Capacity avoided cost = 6% Residential Rate Fuel oil price forecast for Fairbanks AEO 2019 Coal Delivered Price Forecast Coal forecast rate (2050-) Fuel Use* *Assumption: Weighted average Btu/kWh for all 2018 RCA-reported GVEA coal & oil generation (does not include purchased power, wind or solar) Avoided Cost Rate = C +β1X1 + β2X2 x1 variable: GVEA Fuel Oil Price x2 variable: GVEA Coal Price Residential Rate *Assumption: Capacity avoided cost = 6% Residential Rate Residential Rate = C +β1X1 + β2X2 x1 variable: GVEA Fuel Oil Price x2 variable: GVEA Coal Price 0.024 C β1 β2 C β1 β2 Unit 2020$ per kWh 2020$ per kWh $ per Mcf (2020$) 2020$ per Mcf MMBtu per kWh 2020$ per kWh 2020$ per kWh 2020$ per kWh 2020$ per kWh 2020$ per kWh 2020$ per gallon 2020$ per short ton eq. gallons per kWh -0.0277018 0.0093841 0.0034726 2020$ per kWh 0.0735421 0.0130662 0.0028485 4 2020 0.173 0.0605 7.5 2020 7.5 0.0074 0.0555 0.005 0.0605 2020 0.1584 0.173 3.1787 45.008 0.085 0.2433 5 2021 0.1764 0.0603 7.4707 2021 7.4707 0.0074 0.0553 0.005 0.0603 2021 0.1638 0.1764 3.2118 46.4771 0.085 0.2087 6 2022 0.1671 0.06 7.4387 2022 7.4387 0.0074 0.055 0.005 0.06 2022 0.1547 0.1671 2.1944 46.5859 0.085 0.2072 7 2023 0.1674 0.0599 7.4133 2023 7.4133 0.0074 0.0549 0.005 0.0599 2023 0.1549 0.1674 2.2354 46.5449 0.085 0.2086 8 2024 0.1659 0.0629 7.8275 2024 7.8275 0.0074 0.0579 0.005 0.0629 2024 0.1532 0.1659 2.3054 45.8746 0.085 0.2104 9 2025 0.1674 0.0669 8.368 2025 8.368 0.0074 0.0619 0.005 0.0669 2025 0.1547 0.1674 2.3591 46.158 0.085 0.2114 10 2026 0.1681 0.0682 8.5377 2026 8.5377 0.0074 0.0632 0.005 0.0682 2026 0.1554 0.1681 2.4285 46.1617 0.085 0.2118 11 2027 0.1693 0.0686 8.5939 2027 8.5939 0.0074 0.0636 0.005 0.0686 2027 0.1565 0.1693 2.4862 46.3281 0.085 0.2128 12 2028 0.1701 0.07 8.7811 2028 8.7811 0.0074 0.065 0.005 0.07 2028 0.1573 0.1701 2.5282 46.4498 0.085 0.2137 13 2029 0.1719 0.0703 8.8212 2029 8.8212 0.0074 0.0653 0.005 0.0703 2029 0.159 0.1719 2.5679 46.8367 0.085 0.2145 14 2030 0.1736 0.0709 8.9091 2030 8.9091 0.0074 0.0659 0.005 0.0709 2030 0.1606 0.1736 2.6054 47.1935 0.085 0.2158 15 2031 0.174 0.0707 8.8743 2031 8.8743 0.0074 0.0657 0.005 0.0707 2031 0.161 0.174 2.6408 47.2131 0.085 0.2168 16 2032 0.1741 0.073 9.1898 2032 9.1898 0.0074 0.068 0.005 0.073 2032 0.161 0.1741 2.6739 47.1177 0.085 0.2176 17 2033 0.1746 0.074 9.3286 2033 9.3286 0.0074 0.069 0.005 0.074 2033 0.1615 0.1746 2.705 47.1659 0.085 0.2185 18 2034 0.175 0.0748 9.4292 2034 9.4292 0.0074 0.0698 0.005 0.0748 2034 0.1618 0.175 2.734 47.1822 0.085 0.2193 19 2035 0.1756 0.0755 9.5264 2035 9.5264 0.0074 0.0705 0.005 0.0755 2035 0.1624 0.1756 2.7608 47.2879 0.085 0.2199 20 2036 0.1764 0.0768 9.7071 2036 9.7071 0.0074 0.0718 0.005 0.0768 2036 0.1632 0.1764 2.7856 47.436 0.085 0.2209 21 2037 0.1772 0.0772 9.754 2037 9.754 0.0074 0.0722 0.005 0.0772 2037 0.1639 0.1772 2.8084 47.5953 0.085 0.2219 22 2038 0.1779 0.0774 9.7773 2038 9.7773 0.0074 0.0724 0.005 0.0774 2038 0.1646 0.1779 2.8291 47.7261 0.085 0.2228 23 2039 0.1786 0.0777 9.8281 2039 9.8281 0.0074 0.0727 0.005 0.0777 2039 0.1652 0.1786 2.8478 47.8406 0.085 0.224 24 2040 0.179 0.0788 9.9677 2040 9.9677 0.0074 0.0738 0.005 0.0788 2040 0.1655 0.179 2.8645 47.8906 0.085 0.2251 25 2041 0.1793 0.0785 9.9375 2041 9.9375 0.0074 0.0735 0.005 0.0785 2041 0.1658 0.1793 2.8792 47.9371 0.085 0.2261 26 2042 0.1795 0.0793 10.0356 2042 10.0356 0.0074 0.0743 0.005 0.0793 2042 0.1659 0.1795 2.8919 47.9373 0.085 0.2271 27 2043 0.1796 0.0803 10.1782 2043 10.1782 0.0074 0.0753 0.005 0.0803 2043 0.1659 0.1796 2.9026 47.9196 0.085 0.2284 28 2044 0.1797 0.0817 10.3655 2044 10.3655 0.0074 0.0767 0.005 0.0817 2044 0.1659 0.1797 2.9113 47.8954 0.085 0.2295 29 2045 0.18 0.083 10.5361 2045 10.5361 0.0074 0.078 0.005 0.083 2045 0.1661 0.18 2.9181 47.9304 0.085 0.2311 30 2046 0.1802 0.083 10.5361 2046 10.5361 0.0074 0.078 0.005 0.083 2046 0.1662 0.1802 2.9181 47.9447 0.085 0.2329 31 2047 0.18 0.083 10.5361 2047 10.5361 0.0074 0.078 0.005 0.083 2047 0.1661 0.18 2.9181 47.9091 0.085 0.2329 32 2048 0.1801 0.083 10.5361 2048 10.5361 0.0074 0.078 0.005 0.083 2048 0.1661 0.1801 2.9181 47.9237 0.085 0.2329 33 2049 0.1802 0.083 10.5361 2049 10.5361 0.0074 0.078 0.005 0.083 2049 0.1662 0.1802 2.9181 47.9582 0.085 0.2329 34 2050 0.1802 0.083 10.5361 2050 10.5361 0.0074 0.078 0.005 0.083 2050 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 35 2051 0.1802 0.083 10.5361 2051 10.5361 0.0074 0.078 0.005 0.083 2051 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 36 2052 0.1802 0.083 10.5361 2052 10.5361 0.0074 0.078 0.005 0.083 2052 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 37 2053 0.1802 0.083 10.5361 2053 10.5361 0.0074 0.078 0.005 0.083 2053 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 38 2054 0.1802 0.083 10.5361 2054 10.5361 0.0074 0.078 0.005 0.083 2054 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 39 2055 0.1802 0.083 10.5361 2055 10.5361 0.0074 0.078 0.005 0.083 2055 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 40 2056 0.1802 0.083 10.5361 2056 10.5361 0.0074 0.078 0.005 0.083 2056 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 41 2057 0.1802 0.083 10.5361 2057 10.5361 0.0074 0.078 0.005 0.083 2057 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 42 2058 0.1802 0.083 10.5361 2058 10.5361 0.0074 0.078 0.005 0.083 2058 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 43 2059 0.1802 0.083 10.5361 2059 10.5361 0.0074 0.078 0.005 0.083 2059 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 44 2060 0.1802 0.083 10.5361 2060 10.5361 0.0074 0.078 0.005 0.083 2060 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 45 2061 0.1802 0.083 10.5361 2061 10.5361 0.0074 0.078 0.005 0.083 2061 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 46 2062 0.1802 0.083 10.5361 2062 10.5361 0.0074 0.078 0.005 0.083 2062 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 47 2063 0.1802 0.083 10.5361 2063 10.5361 0.0074 0.078 0.005 0.083 2063 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 48 2064 0.1802 0.083 10.5361 2064 10.5361 0.0074 0.078 0.005 0.083 2064 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 49 2065 0.1802 0.083 10.5361 2065 10.5361 0.0074 0.078 0.005 0.083 2065 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 50 2066 0.1802 0.083 10.5361 2066 10.5361 0.0074 0.078 0.005 0.083 2066 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 51 2067 0.1802 0.083 10.5361 2067 10.5361 0.0074 0.078 0.005 0.083 2067 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 52 2068 0.1802 0.083 10.5361 2068 10.5361 0.0074 0.078 0.005 0.083 2068 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 53 2069 0.1802 0.083 10.5361 2069 10.5361 0.0074 0.078 0.005 0.083 2069 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 54 2070 0.1802 0.083 10.5361 2070 10.5361 0.0074 0.078 0.005 0.083 2070 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 55 2071 0.1802 0.083 10.5361 2071 10.5361 0.0074 0.078 0.005 0.083 2071 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 56 2072 0.1802 0.083 10.5361 2072 10.5361 0.0074 0.078 0.005 0.083 2072 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 57 2073 0.1802 0.083 10.5361 2073 10.5361 0.0074 0.078 0.005 0.083 2073 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 58 2074 0.1802 0.083 10.5361 2074 10.5361 0.0074 0.078 0.005 0.083 2074 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 59 2075 0.1802 0.083 10.5361 2075 10.5361 0.0074 0.078 0.005 0.083 2075 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 60 2076 0.1802 0.083 10.5361 2076 10.5361 0.0074 0.078 0.005 0.083 2076 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 61 2077 0.1802 0.083 10.5361 2077 10.5361 0.0074 0.078 0.005 0.083 2077 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 62 2078 0.1802 0.083 10.5361 2078 10.5361 0.0074 0.078 0.005 0.083 2078 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 63 2079 0.1802 0.083 10.5361 2079 10.5361 0.0074 0.078 0.005 0.083 2079 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 64 2080 0.1802 0.083 10.5361 2080 10.5361 0.0074 0.078 0.005 0.083 2080 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 65 2081 0.1802 0.083 10.5361 2081 10.5361 0.0074 0.078 0.005 0.083 2081 0.1662 0.1802 2.9181 47.9649 0.085 0.2329 Natural Gas Projections, 2020 2015 Projections Assumed real growth rate Nominal contract price $2020 per mmBtu Prices held constant after 2045 2016-2023 based on Hilcorp contract price with CEA, 2024-2050 forward based on EIA Henry Hub, held constant post-2050 2013 2014 2015 Hilcorp Contract Prices (nominal) 7.13 8.0277 2016 7.42 8.1584 1.62824333800844E-02 2017 7.72 8.2893 1.60461590296494E-02 2018 8.03 8.4201 1.57767972797926E-02 2019 7.35 7.5264 -0.106135196139477 2020 7.5 7.5 -3.50765306122387E-03 2021 7.65 7.4707 -3.90624999999858E-03 2022 7.8 7.4387 -4.28921568627224E-03 2023 7.96 7.4133 -3.40544871794536E-03 2024 7.8275 5.58719505825294E-02 2025 8.368 6.90434631591399E-02 2026 8.5377 2.02809370682174E-02 2027 8.5939 6.59005591436513E-03 2028 8.7811 2.17797722291025E-02 2029 8.8212 4.56015709725016E-03 2030 8.9091 9.97080282172273E-03 2031 8.8743 -3.90237366929197E-03 2032 9.1898 3.55426401998542E-02 2033 9.3286 0.015109594167073 2034 9.4292 1.07871496588173E-02 2035 9.5264 1.03065828510116E-02 2036 9.7071 1.89666998220745E-02 2037 9.754 4.82950469946555E-03 2038 9.7773 2.38748552588406E-03 2039 9.8281 5.19887646328154E-03 2040 9.9677 1.42057975519628E-02 2041 9.9375 -3.03672750971959E-03 2042 10.0356 0.009871959801965 2043 10.1782 1.42094925508248E-02 2044 10.3655 1.84051278125474E-02 2045 10.5361 1.64640053372815E-02 2046 10.5361 1.13072705362928E-02 2047 10.5361 0.015013370383517 2048 10.5361 0.027513921522685 2049 10.5361 2.01277961399453E-02 2050 10.5361 1.65650565946133E-02 2051 10.5361 0 2052 10.5361 0 2053 10.5361 0 2054 10.5361 0 2055 10.5361 0 2056 10.5361 0 2057 10.5361 0 2058 10.5361 0 2059 10.5361 0 2060 10.5361 0 2061 10.5361 0 2062 10.5361 0 2063 10.5361 0 2064 10.5361 0 2065 10.5361 0 2066 10.5361 0 2067 10.5361 0 2068 10.5361 0 2069 10.5361 0 2070 10.5361 0 2071 10.5361 0 2072 10.5361 0 2073 10.5361 0 2074 10.5361 0 2075 10.5361 0 2076 2077 2078 2079 2080 2081 Carbon Prices Source: National Bureau of Economic Research "Estimating the Social Cost of Carbon for Use in the U.S. Federal Rulemakings: A summary and Interpretations" http://www.nber.org/papers/w16913 Real 2015$ per metric ton CO2-equivalent Low Mid High Metric Tons CO2 per gallon: Carbon price, 2015$ per gallon Low Mid High Metric Tons CO2 per Mcf: Carbon price for Natural Gas, 2015$ per Mcf Low Mid High Assumptions and workup CO2 Conversion Factors Source: 1 Metric Ton = Fuel Middle Distillate Fuels (No. 1, No. 2, No. 4 fuel oil, diesel, home heating oil) Natural Gas (National Average) Assumptions Source Technical Support Document: Technical Update of the Social Cost of Carbon for Regulatory Impact Analysis - Under Executive Order 12866 Interagency Working Group on Social Cost of Carbon, United States Government May 2013 Revised November 2013 Note: CPI-rate Annual CPI-U CPI multiplier 0.01015 0.05306 Low Mid High US Energy Information Administration, Voluntary Reporting of Greenhouse Gases Program Table1. Carbon Dioxide Emission Factors for Stationary Combustion http://www.eia.gov/oiaf/1605/coefficients.html#tbl1 1000 Emission Factor 73.15 10.15 53.06 5.306 "The difference between the original estimates reported in the May 2013 version of this technical support document and this revision are generally one dollar or less. " 3 2013 12.8818727209845 42.1588561777673 65.5804429431936 0.130751008117992 0.427912390204339 0.665641495873416 0.683512166575436 2.23694890879234 3.47969830256586 CPI-U 2013 CPI 2007-U Multiplier to 2012$ Multiplier to 2015$ Benchmark price is: Increasing at Converted to 2015$ Benchmark price is: Increasing at Converted to 2015$ Benchmark price is: Increasing at Converted to 2015$ Kg Units Kg CO2/MMBtu Kg CO2/gallon Kg CO2/MMBtu Kg CO2/therm 2013 0.015 232.957 1 4 2014 13.268328902614 43.4236218631004 67.5478562314895 0.134673538361532 0.440749761910469 0.685610740749618 0.704017531572699 2.30405737605611 3.58408925164283 232.957 207.342 1.12353985203191 1.04231223854982 11 0.03 12.8818727209845 36 0.03 42.1588561777673 56 0.03 65.5804429431936 Metric Ton CO2/unit 0.07315 0.01015 0.05306 0.005306 2014 1.88780435482139E-02 237.354772390861 0.981471733866723 5 2015 13.6663787696924 44.7263305189934 69.5742919184341 0.138713744512378 0.453972254767783 0.706179062972107 0.72513805751988 2.37317909733779 3.69161192919212 2007$ per metric ton in 2014 2007$ per metric ton in 2014 2007$ per metric ton in 2014 2015 0.023 242.813932155851 0.959405409449387 6 2016 14.0763701327832 46.0681204345632 71.6615206759872 0.142875156847749 0.467591422410816 0.72736443486127 0.746892199245476 2.44437447025792 3.80236028706788 2016 0.024 248.641466527591 0.936919345165417 7 2017 14.4986612367667 47.4501640476001 73.8113662962668 0.147161411553182 0.481619165083141 0.749185367907108 0.769298965222841 2.51770570436566 3.91643109567992 2017 0.024 254.608861724254 0.914960298013103 8 2018 14.9336210738697 48.8736689690281 76.0257072851548 0.151576253899777 0.496067740035635 0.771660928944321 0.792377934179526 2.59323687549663 4.03392402855031 2018 2.40000000000002E-02 260.719474405636 0.89351591602842 9 2019 15.3816297060858 50.3398790380989 78.3064785037094 0.156123541516771 0.510949772236704 0.794810756812651 0.816149272204912 2.67103398176153 4.15494174940682 2019 2.40000000000002E-02 266.976741791371 0.872574136746504 10 2020 15.8430785972684 51.8500754092419 80.6556728588207 0.160807247762274 0.526278265403805 0.81865507951703 0.840633750371059 2.75116500121438 4.27959000188903 2020 2.39999999999994E-02 273.384183594364 0.852123180416509 11 2021 16.3183709551864 53.4055776715192 83.0753430445854 0.165631465195142 0.54206661336592 0.843214731902541 0.865852762882191 2.83369995125081 4.4079777019457 2021 2.39999999999985E-02 279.945404000628 0.832151543375498 12 2022 16.807922083842 55.0077450016647 85.5676033359229 0.170600409150996 0.558328611766897 0.868511173859618 0.891828345768656 2.91871094978833 4.54021703300407 2022 2.39999999999976E-02 286.664093696643 0.812647991577637 13 2023 17.3121597463573 56.6579773517147 88.1346314360006 0.175718421425526 0.575078470119904 0.894566509075406 0.918583196141716 3.00627227828198 4.67642354399419 2023 2.39999999999967E-02 293.544031945361 0.793601554275038 14 2024 17.831524538748 58.3577166722661 90.7786703790806 0.180989974068292 0.592330824223501 0.921403504347668 0.946140692025968 3.09646044663044 4.81671625031402 2024 2.39999999999958E-02 300.589088712048 0.77500151784672 15 2025 18.3664702749104 60.1084481724341 93.502030490453 0.186419673290341 0.610100748950206 0.949045609478098 0.974524912786747 3.18935426002935 4.96121773782344 2025 2.39999999999949E-02 307.803226841136 0.756837419772191 16 2026 18.9174643831577 61.9117016176071 96.3070914051666 0.192012263489051 0.628403771418713 0.977516977762441 1.00376066017035 3.28503488783023 5.11005426995814 2026 0.023999999999994 315.190504285322 0.739099042746285 17 2027 19.4849883146525 63.7690526661354 99.1963041473216 0.197772631393723 0.647255884561274 1.00684248709531 1.03387347997546 3.38358593446514 5.26335589805689 2027 2.39999999999931E-02 322.755076388167 0.721776408931924 18 2028 20.069537964092 65.6821242461194 102.172193271741 0.203705810335534 0.666673561098112 1.03704776170817 1.06488968437472 3.4850935124991 5.42125657499859 2028 2.39999999999922E-02 330.501198221481 0.704859774347587 19 2029 20.6716241030148 67.652587973503 105.237359069894 0.2098169846456 0.686673767931056 1.06815919455942 1.09683637490597 3.58964631787407 5.58389427224855 2029 2.39999999999914E-02 338.433226978793 0.688339623386321 20 2030 21.2917728261052 69.6821656127081 108.39447984199 0.216111494184968 0.707273980968987 1.1002039703962 1.12974146615314 3.69733570741029 5.75141110041601 2030 2.39999999999905E-02 346.555624426281 0.672206663463211 21 2031 21.9305260108884 71.7726305810893 111.64631423725 0.222594839010517 0.728492200398057 1.13321008950809 1.16363371013774 3.8082557786326 5.92395343342849 2031 2.39999999999896E-02 354.872959412508 0.656451819788298 22 2032 22.5884417912151 73.925809498522 114.995703664368 0.229272684180833 0.750346966409999 1.16720639219333 1.19854272144187 3.92250345199158 6.10167203643134 2032 2.39999999999887E-02 363.389910438404 0.641066230262017 23 2033 23.2660950449515 76.1435837834777 118.445574774299 0.236150864706258 0.772857375402298 1.20222258395913 1.23449900308513 4.04017855555133 6.28472219752428 2033 2.39999999999878E-02 372.111268288922 0.626041240490259 24 2034 23.9640778963001 78.427891296982 121.998942017528 0.243235390647446 0.796043096664367 1.2382892614779 1.27153397317768 4.16138391221787 6.47326386345001 2034 2.39999999999869E-02 381.041938727851 0.611368398916276 25 2035 24.6830002331891 80.7807280358915 125.658910278053 0.250532452366869 0.819924389564298 1.27543793932224 1.30967999237301 4.2862254295844 6.66746177935351 2035 0.023999999999986 390.186945257314 0.597039452066684 26 2036 25.4234902401847 83.2041498769682 129.428677586395 0.258048425937875 0.844522121251228 1.31370107750191 1.3489703921442 4.41481219247193 6.86748563273412 2036 2.39999999999851E-02 399.551431943484 0.58304633990888 27 2037 26.1861949473903 85.7002743732773 133.311537913987 0.265789878716011 0.869857784888764 1.35311210982697 1.38943950390853 4.54725655824609 7.07351020171614 2037 2.39999999999843E-02 409.140666310121 0.569381191317274 28 2038 26.971780795812 88.2712826044756 137.310884051406 0.273763575077492 0.895953518435427 1.39370547312178 1.43112268902578 4.68367425499348 7.28571550776763 2038 2.39999999999834E-02 418.960042301557 0.556036319645784 29 2039 27.7809342196863 90.9194210826099 141.430210572949 0.281976482329816 0.92283212398849 1.43551663731543 1.47405636969656 4.82418448264328 7.50428697300065 2039 2.39999999999825E-02 429.015083316787 0.543004218404096 30 2040 28.6143622462769 93.6470037150882 145.673116890137 0.290435776799711 0.950517087708145 1.47858213643489 1.51827806078745 4.96891001712258 7.72941558219067 2040 2.39999999999816E-02 439.311445316382 0.530277557035259 31 2041 29.4727931136652 96.4564138265408 150.043310396841 0.299148850103702 0.979032600339389 1.52293960052794 1.56382640261108 5.11797731763626 7.96129804965639 2041 2.39999999999816E-02 449.854920003967 0.517849176792255 32 2042 30.3569769070752 99.350106241337 154.544609708746 0.308123315606813 1.00840357834957 1.56862778854378 1.61074119468941 5.27151663716534 8.20013699114609 2042 2.39999999999816E-02 460.651438084054 0.505712086711195 33 2043 31.2676862142874 102.330609428577 159.180948000009 0.317367015075018 1.03865568570006 1.61568662220009 1.65906343053009 5.4296621362803 8.44614110088047 2043 2.39999999999816E-02 471.707072598063 0.49385945967891 34 2044 32.2057168007161 105.400527711434 163.956376440009 0.326888025527268 1.06981535627106 1.66415722086609 1.708835333446 5.59255200036871 8.69952533390688 2044 2.39999999999816E-02 483.028042340408 0.482284628592695 35 2045 33.1718883047376 108.562543542778 168.875067733209 0.336694666293086 1.10190981695919 1.71408193749208 1.76010039344937 5.76032856037977 8.96051109392409 2045 2.39999999999816E-02 494.620715356569 0.470981082610062 36 2046 34.1670449538797 111.819419849061 173.941319765206 0.346795506281879 1.13496711146797 1.76550439561684 1.81290340525286 5.93313841719117 9.22932642674181 2046 2.39999999999816E-02 506.491612525117 0.459942463486397 37 2047 35.1920563024961 115.174002444533 179.159559358162 0.357199371470335 1.16901612481201 1.81846952748534 1.86729050741044 6.1111325697069 9.50620621954407 2047 2.39999999999816E-02 518.647411225711 0.449162561998442 38 2048 36.247817991571 118.629222517869 184.534346138907 0.367915352614445 1.20408660855637 1.8730236133099 1.92330922263276 6.29446654679811 9.79139240613039 2048 2.39999999999816E-02 531.094949095118 0.438635314451612 39 2049 37.3352525313181 122.188099193405 190.070376523074 0.378952813192879 1.24020920681306 1.9292143217092 1.98100849931174 6.48330054320205 10.0851341783143 2049 2.39999999999816E-02 543.841227873391 0.42835479926916 40 2050 38.4553101072576 125.853742169207 195.772487818766 0.390321397588665 1.27741548301745 1.98709075136048 2.04043875429109 6.67779955949812 10.3876882036637 2050 2.39999999999816E-02 556.893417342343 0.418315233661296 41 2051 39.6089694104754 129.629354434283 201.645662453329 0.402031039516325 1.31573794750797 2.04670347390129 2.10165191691982 6.87813354628306 10.6993188497736 2051 2.39999999999816E-02 570.258859358549 0.408510970372367 42 2052 40.7972384927896 133.518235067312 207.695032326929 0.414091970701815 1.35521008593321 2.10810457811833 2.16470147442742 7.08447755267155 11.0202984152669 2052 2.39999999999816E-02 583.945071983143 0.398936494504272 43 2053 42.0211556475733 137.523782119331 213.925883296737 0.426514729822869 1.39586638851121 2.17134771546188 2.22964251866024 7.2970118792517 11.3509073677249 2053 2.39999999999816E-02 597.959753710728 0.389586420414335 44 2054 43.2817903170005 141.649495582911 220.343659795639 0.439310171717555 1.43774238016655 2.23648814692574 2.29653179422005 7.51592223562925 11.6914345887566 2054 2.39999999999816E-02 612.310787799775 0.380455488685881 45 2055 44.5802440265105 145.898980450398 226.953969589508 0.452489476869082 1.48087465157154 2.30358279133351 2.36542774804665 7.74139990269813 12.0421776264193 2055 2.39999999999816E-02 627.006246706958 0.371538563169812 46 2056 45.9176513473058 150.27594986391 233.762588677193 0.466064161175154 1.52530089111869 2.37269027507351 2.43639058048805 7.97364189977907 12.4034429552119 2056 2.39999999999816E-02 642.054396627913 0.362830628095526 47 2057 47.295180887725 154.784228359827 240.775466337509 0.480046086010409 1.57105991785225 2.44387098332572 2.50948229790269 8.21285115677244 12.7755462438682 2057 2.39999999999816E-02 657.463702146972 0.354326785249544 48 2058 48.7140363143568 159.427755210622 247.998730327635 0.494447468590721 1.61819171538782 2.51718711282549 2.58476676683977 8.45923669147562 13.1588126311843 2058 2.39999999999816E-02 673.242830998487 0.346022251220264 49 2059 50.1754574037875 164.210587866941 255.438692237464 0.509280892648443 1.66673746684945 2.59270272621026 2.66230976984496 8.71301379221988 13.5535770101198 2059 2.39999999999816E-02 689.400658942438 0.337912354707295 50 2060 51.6807211259011 169.136905502949 263.101853004588 0.524559319427896 1.71673959085493 2.67048380799656 2.74217906294031 8.97440420598648 13.9601843204234 2060 2.39999999999816E-02 705.946274757044 0.329992533893849 51 2061 53.2311427596781 174.211012668038 270.994908594725 0.540296099010733 1.76824177858058 2.75059832223646 2.82444443482852 9.24363633216608 14.3789898500361 2061 2.39999999999816E-02 722.8889853512 0.322258333880717 52 2062 54.8280770424685 179.437343048079 279.124755852567 0.556504981981055 1.821289031938 2.83311627190355 2.90917776787338 9.52094542213106 14.8103595455372 2062 2.39999999999816E-02 740.238320999615 0.314705404180394 53 2063 56.4729193537425 184.820463339521 287.498498528144 0.573200131440487 1.87592770289614 2.91810976006066 2.99645310090958 9.80657378479499 15.2546703319033 2063 2.39999999999816E-02 758.004040703593 0.307329496269921 54 2064 58.1671069343548 190.365077239707 296.123453483988 0.590396135383701 1.93220553398302 3.00565305286248 3.08634669393687 10.1007709983388 15.7123104418604 2064 2.39999999999816E-02 776.196137680465 0.3001264612011 55 2065 59.9121201423854 196.076029556898 305.007157088508 0.608108019445212 1.99017170000251 3.09582264444836 3.17893709475497 10.403794128289 16.1836797551162 2065 2.39999999999816E-02 794.824844984782 0.293092247266705 56 2066 61.709483746657 201.958310443605 314.157371801163 0.626351260028569 2.04987685100259 3.18869732378181 3.27430520759762 10.7159079521377 16.6691901477697 2066 2.39999999999816E-02 813.900641264402 0.286222897721397 57 2067 63.5607682590567 208.017059756913 323.582092955198 0.645141797829426 2.11137315653267 3.28435824349526 3.37253436382555 11.0373851907018 17.1692658522028 2067 2.39999999999816E-02 833.434256654733 0.279514548556056 58 2068 65.4675913068284 214.25757154962 333.289555743854 0.664496051764309 2.17471435122865 3.38288899080012 3.47371039474032 11.3685067464229 17.6843438277689 2068 2.39999999999816E-02 853.436678814431 0.272963426324279 59 2069 67.4316190460333 220.685298696109 343.28824241617 0.684430933317238 2.23995578176551 3.48437566052412 3.57792170658253 11.7095619488155 18.214874142602 2069 2.39999999999816E-02 873.919159105961 0.266565846019808 60 2070 69.4545676174143 227.305857656992 353.586889688655 0.704963861316755 2.30715445521847 3.58890693033985 3.68525935778 12.06084880728 18.76132036688 2070 2.39999999999816E-02 894.893218924488 0.260318209003724 61 2071 71.5382046459367 234.125033386702 364.194496379314 0.726112777156258 2.37636908887503 3.69657413825004 3.7958171385134 12.4226742714984 19.3241599778864 2071 2.39999999999816E-02 916.370656178659 0.254217000980204 62 2072 73.6843507853148 241.148784388303 375.120331270694 0.747896160470946 2.44766016154128 3.80747136239754 3.9096916526688 12.7953544996434 19.903884777223 2072 2.39999999999816E-02 938.36355192693 0.248258790019734 63 2073 75.8948813088743 248.383247919952 386.373941208815 0.770333045285074 2.52108996638752 3.92169550326947 4.02698240224887 13.1792151346327 20.5010013205397 2073 2.39999999999816E-02 960.884277173159 0.242440224628651 64 2074 78.1717277481405 255.834745357551 397.965159445079 0.793443036643626 2.59672266537914 4.03934636836755 4.14779187431633 13.5745915886717 21.1160313601559 2074 2.39999999999816E-02 983.945499825298 0.236758031863922 65 2075 80.5168795805847 263.509787718277 409.904114228432 0.817246327742935 2.67462434534052 4.16052675941858 4.27222563054583 13.9818293363318 21.7495123009606 2075 2.39999999999816E-02 1007.56019182109 0.231209015492115 Please use this worksheet for reference and to input additional data regarding biomass fuel used in the project being analyzed. Note: Below please enter the values being used in the project analysis. If values other than the estimates provided below are not used, please include source and assumptions being used in the 'Notes' column. Use the blank space in 'Calc' sheet for your calculations. Biomass Fuel Type *Please enter HHV for High Heating Value or LHV for Low Heating Value Other Sources: 1. "Forest Products Measurements and Conversion Factors with Special Emphasis on the U.S. Pacific Northwest.: U of Washington, David Briggs. Most current edition. 2. "Conversion Factors for the Forest-Products Industry in Western Canada" by Jock Dobie and D.M. Wright. August 1975 (non-metric units). 3. "Wood handbook: Wood as an Engineering Material" USDA, Forest Products Laboratory. Ag Handbook No. 72. Most recent editions. 4. "Canadian Woods: Their Properties and Uses. U of Toronto Press in coop with Canadian Forestry Service. Most recent edition. 5. "Use of Wood Energy in Remote Interior Alaskan Communities" Reid, Collins Alaska Inc. September 1981. 6. "Matanuska-Susitna Borough: Forest Inventory Report" Dec 2006. Sanders Forestry Consulting. 7. Kenai Conversion Tables. Cal Kerr 2002. [I'll send a copy to you.] 8. U of A. Cooperative Extension. Axel Carlson. Original author. Now Seifert. Comparative Unit Fuel Costs for Equivalent Dollar Net Heat Output" 9. Alaska Power Authority: Wood Cost Model Adapted by Kerr. Units Source: California Energy Commission http://www.consumerenergycenter.org/home/heating_cooling/firewood.html Cal Kerr, Northern Economics Wood Heating and Weights Values Species Alder, Red Aspen Birch Cottonwood Juniper, western Pine, Lodgepole (Shore Pine) Spruce, Sitka Willow, Black *British thermal unit (Btu) values based on specific gravity of 80 cubic feet per cord. 8000 to 8500 Btu per pound for non resinous woods. 8600 to 9700 Btu per pound for resinous woods. **Weights: All moisture content based on "wet" wood basis Moisture Content % MMBtu/Cord* 18.4 - 19.5 17.0 - 18.0 25.9-27.5 15.8 - 16.8 23.4 - 26.4 19.7 - 22.3 19.3 - 21.7 17.5 - 18.6 Lower value of range assumes 70 cubic feet of wood per cord. Higher value of range assumes 90 cubic feet of wood per cord. Dry weight at 12 percent moisture content Green weight at 40 to 60 percent moisture content Heating Value MMBtu per unit Cord Weight (pounds)** DRY 2000 - 2600 1860 - 2400 2840 - 3650 1730 - 2225 2400 - 3050 2000 - 2580 1960 - 2520 1910 - 2450 HHV or LHV* Cord Weight (pounds)** GREEN 3200 - 4100 3020 - 3880 4630 - 5960 2700 - 3475 4225 - 5410 3320 - 4270 3190 - 4100 3140 - 4040 Notes Region Southeast Interior South Southeast Southcentral Biomass Fuel Softwood Wood Pellet Wood Chips Wood Chips Green Ton - 2,000 pounds of undried biomass material. Moisture content must be specified if green tons are used as a measure of fuel energy. Units Cords 40 lbs bag Green Tons Green Tons Moisture Content % 0.25 0.45 Heating Value MMBtu per unit 14000000 352000 13200000 7920000