Loading...
HomeMy WebLinkAbout16010 Chignik HydroelectricAlaska Energy Authority Renewable Energy Fund Program Round 16 6/29/2023 Contact Alaska Energy Authority Karen Bell 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 kbell@akenergyauthority.org Units (all $ are $2023) % 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 % 2023$ (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 2022 2022 2022 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 5 2023 2023 2023 Description PUBLIC BENEFITS. Please read attached document 6 2024 2024 2024 7 2025 2025 2025 8 2026 2026 2026 9 2027 2027 2027 10 2028 2028 2028 11 2029 2029 2029 12 2030 2030 2030 13 2031 2031 2031 14 2032 2032 2032 15 2033 2033 2033 16 2034 2034 2034 17 2035 2035 2035 18 2036 2036 2036 19 2037 2037 2037 20 2038 2038 2038 21 2039 2039 2039 22 2040 2040 2040 23 2041 2041 2041 24 2042 2042 2042 25 2043 2043 2043 26 2044 2044 2044 27 2045 2045 2045 28 2046 2046 2046 29 2047 2047 2047 30 2048 2048 2048 31 2049 2049 2049 32 2050 2050 2050 33 2051 2051 2051 34 2052 2052 2052 35 2053 2053 2053 36 2054 2054 2054 37 2055 2055 2055 38 2056 2056 2056 39 2057 2057 2057 40 2058 2058 2058 41 2059 2059 2059 42 2060 2060 2060 43 2061 2061 2061 44 2062 2062 2062 45 2063 2063 2063 46 2064 2064 2064 47 2065 2065 2065 48 2066 2066 2066 49 2067 2067 2067 50 2068 2068 2068 51 2069 2069 2069 52 2070 2070 2070 53 2071 2071 2071 54 2072 2072 2072 55 2073 2073 2073 56 2074 2074 2074 57 2075 2075 2075 58 2076 2076 2076 59 2077 2077 2077 60 2078 2078 2078 61 2079 2079 2079 62 2080 2080 2080 63 2081 2081 2081 64 2082 2082 2082 65 2083 2083 2083 PV PV PV CODE TO UNLOCK ECONOMIC MODEL WORKSHEET REFRound16 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 2022 Cost of Fuel per Applicant Year AEA YoY Forecasted change in fuel price Heating Fuel Est. Cost 0 $/hour 7.0097 9.3463 9.9463 15.1551 Estimated renewable generation kWh/year 5.03 2023 5.1809 $/kWh test Calculated base case $/kWh 2024 1.0082939408344 5.2239 # of Cylinders 4 6 6 or 8 8 to 16 2025 0.954030166066663 4.9837 Sample Gensets JD4045 JD6068/6081/6090, DD Series 60, Cat C9 Cat 3456/3408/C18/C27, MTU 1600, Cummins QSX15 Cat 3508/3512/3516 2026 1.00737534551189 5.0205 2027 1.00371161239135 5.0391 2028 1.00499267080495 5.0643 2029 1.00512607944908 5.0902 2030 1.00595516963171 5.1206 2031 1.00479098152291 5.1451 2032 1.00697541914376 5.181 2033 1.00387582477121 5.2011 2034 1.00575396618253 5.231 2035 1.00712247396482 5.2682 2036 1.00485649491285 5.2938 2037 1.00534215874267 5.3221 2038 1.00434996827236 5.3453 2039 1.004325610678 5.3684 2040 1.00421548127885 5.391 2041 1.00436349914103 5.4145 2042 1.00351940753316 5.4336 2043 1.00298274264504 5.4498 2044 1.00380516715267 5.4705 2045 1.00278218970195 5.4858 2046 1.0060948611207 5.5192 2047 1.00322962325349 5.537 2048 1 5.537 2049 1 5.537 2050 1 5.537 2051 0.898615386078816 4.9756 2052 1 4.9756 2053 1 4.9756 2054 1 4.9756 2055 1 4.9756 2056 1 4.9756 2057 1 4.9756 2058 1 4.9756 2059 1 4.9756 2060 1 4.9756 2061 1 4.9756 2062 1 4.9756 2063 1 4.9756 2064 1 4.9756 2065 1 4.9756 2066 1 4.9756 2067 1 4.9756 2068 1 4.9756 2069 1 4.9756 2070 1 4.9756 2071 1 4.9756 2072 1 4.9756 2073 1 4.9756 2074 1 4.9756 2075 1 4.9756 2076 1 4.9756 2077 1 4.9756 2078 1 4.9756 2079 1 4.9756 2080 1 4.9756 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 % 2023$ (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 2023 0 0 0 0 0 0 2023 0 0 0 0 0 0 0 0 0 0.078 0 0 2023 0 0 0 0 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 5 2024 0 0 0 0 0 0 2024 0 0 0 0 0 0 0 0 0 0.078 0 0 2024 0 0 0 0 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab 6 2025 0 0 0 0 0 2025 0 0 0 0 0 0 0 0 0 0.0774 0 0 2025 0 0 0 0 0 0 7 2026 0 0 0 0 0 2026 0 0 0 0 0 0 0 0 0 0.0799 0 0 2026 0 0 0 0 0 0 8 2027 0 0 0 0 0 2027 0 0 0 0 0 0 0 0 0 0.0844 0 0 2027 0 0 0 0 0 0 9 2028 0 0 0 0 0 0 2028 0 0 0 0 0 0 0 0 0 0.0875 0 0 2028 0 0 0 0 0 0 10 2029 0 0 0 0 0 0 2029 0 0 0 0 0 0 0 0 0 0.0899 0 0 2029 0 0 0 0 0 0 11 2030 0 0 0 0 0 0 2030 0 0 0 0 0 0 0 0 0 0.0921 0 0 2030 0 0 0 0 0 0 12 2031 0 0 0 0 0 0 2031 0 0 0 0 0 0 0 0 0 0.093 0 0 2031 0 0 0 0 0 0 13 2032 0 0 0 0 0 0 2032 0 0 0 0 0 0 0 0 0 0.0948 0 0 2032 0 0 0 0 0 0 14 2033 0 0 0 0 0 0 2033 0 0 0 0 0 0 0 0 0 0.0946 0 0 2033 0 0 0 0 0 0 15 2034 0 0 0 0 0 0 2034 0 0 0 0 0 0 0 0 0 0.0946 0 0 2034 0 0 0 0 0 0 16 2035 0 0 0 0 0 0 2035 0 0 0 0 0 0 0 0 0 0.0948 0 0 2035 0 0 0 0 0 0 17 2036 0 0 0 0 0 0 2036 0 0 0 0 0 0 0 0 0 0.0953 0 0 2036 0 0 0 0 0 0 18 2037 0 0 0 0 0 0 2037 0 0 0 0 0 0 0 0 0 0.0958 0 0 2037 0 0 0 0 0 0 19 2038 0 0 0 0 0 0 2038 0 0 0 0 0 0 0 0 0 0.0958 0 0 2038 0 0 0 0 0 0 20 2039 0 0 0 0 0 0 2039 0 0 0 0 0 0 0 0 0 0.0967 0 0 2039 0 0 0 0 0 0 21 2040 0 0 0 0 0 0 2040 0 0 0 0 0 0 0 0 0 0.0969 0 0 2040 0 0 0 0 0 0 22 2041 0 0 0 0 0 0 2041 0 0 0 0 0 0 0 0 0 0.0963 0 0 2041 0 0 0 0 0 0 23 2042 0 0 0 0 0 0 2042 0 0 0 0 0 0 0 0 0 0.0964 0 0 2042 0 0 0 0 0 0 24 2043 0 0 0 0 0 0 2043 0 0 0 0 0 0 0 0 0 0.0947 0 0 2043 0 0 0 0 0 0 25 2044 0 0 0 0 0 0 2044 0 0 0 0 0 0 0 0 0 0.094 0 0 2044 0 0 0 0 0 0 26 2045 0 0 0 0 0 0 2045 0 0 0 0 0 0 0 0 0 0.0937 0 0 2045 0 0 0 0 0 0 27 2046 0 0 0 0 0 0 2046 0 0 0 0 0 0 0 0 0 0.0935 0 0 2046 0 0 0 0 0 0 28 2047 0 0 0 0 0 0 2047 0 0 0 0 0 0 0 0 0 0.0935 0 0 2047 0 0 0 0 0 0 29 2048 0 0 0 0 0 0 2048 0 0 0 0 0 0 0 0 0 0.0935 0 0 2048 0 0 0 0 0 0 30 2049 0 0 0 0 0 0 2049 0 0 0 0 0 0 0 0 0 0.0935 0 0 2049 0 0 0 0 0 0 31 2050 0 0 0 0 0 0 2050 0 0 0 0 0 0 0 0 0 0.0935 0 0 2050 0 0 0 0 0 0 32 2051 0 0 0 0 0 0 2051 0 0 0 0 0 0 0 0 0 0.0935 0 0 2051 0 0 0 0 0 0 33 2052 0 0 0 0 0 0 2052 0 0 0 0 0 0 0 0 0 0.0935 0 0 2052 0 0 0 0 0 0 34 2053 0 0 0 0 0 0 2053 0 0 0 0 0 0 0 0 0 0.0935 0 0 2053 0 0 0 0 0 0 35 2054 0 0 0 0 0 0 2054 0 0 0 0 0 0 0 0 0 0.0935 0 0 2054 0 0 0 0 0 0 36 2055 0 0 0 0 0 0 2055 0 0 0 0 0 0 0 0 0 0.0935 0 0 2055 0 0 0 0 0 0 37 2056 0 0 0 0 0 0 2056 0 0 0 0 0 0 0 0 0 0.0935 0 0 2056 0 0 0 0 0 0 38 2057 0 0 0 0 0 0 2057 0 0 0 0 0 0 0 0 0 0.0935 0 0 2057 0 0 0 0 0 0 39 2058 0 0 0 0 0 0 2058 0 0 0 0 0 0 0 0 0 0.0935 0 0 2058 0 0 0 0 0 0 40 2059 0 0 0 0 0 0 2059 0 0 0 0 0 0 0 0 0 0.0935 0 0 2059 0 0 0 0 0 0 41 2060 0 0 0 0 0 0 2060 0 0 0 0 0 0 0 0 0 0.0935 0 0 2060 0 0 0 0 0 0 42 2061 0 0 0 0 0 0 2061 0 0 0 0 0 0 0 0 0 0.0935 0 0 2061 0 0 0 0 0 0 43 2062 0 0 0 0 0 0 2062 0 0 0 0 0 0 0 0 0 0.0935 0 0 2062 0 0 0 0 0 0 44 2063 0 0 0 0 0 0 2063 0 0 0 0 0 0 0 0 0 0.0935 0 0 2063 0 0 0 0 0 0 45 2064 0 0 0 0 0 0 2064 0 0 0 0 0 0 0 0 0 0.0935 0 0 2064 0 0 0 0 0 0 46 2065 0 0 0 0 0 0 2065 0 0 0 0 0 0 0 0 0 0.0935 0 0 2065 0 0 0 0 0 0 47 2066 0 0 0 0 0 0 2066 0 0 0 0 0 0 0 0 0 0.0935 0 0 2066 0 0 0 0 0 0 48 2067 0 0 0 0 0 0 2067 0 0 0 0 0 0 0 0 0 0.0935 0 0 2067 0 0 0 0 0 0 49 2068 0 0 0 0 0 0 2068 0 0 0 0 0 0 0 0 0 0.0935 0 0 2068 0 0 0 0 0 0 50 2069 0 0 0 0 0 0 2069 0 0 0 0 0 0 0 0 0 0.0935 0 0 2069 0 0 0 0 0 0 51 2070 0 0 0 0 0 0 2070 0 0 0 0 0 0 0 0 0 0.0935 0 0 2070 0 0 0 0 0 0 52 2071 0 0 0 0 0 0 2071 0 0 0 0 0 0 0 0 0 0.0935 0 0 2071 0 0 0 0 0 0 53 2072 0 0 0 0 0 0 2072 0 0 0 0 0 0 0 0 0 0.0935 0 0 2072 0 0 0 0 0 0 54 2073 0 0 0 0 0 0 2073 0 0 0 0 0 0 0 0 0 0.0935 0 0 2073 0 0 0 0 0 0 55 2074 0 0 0 0 0 0 2074 0 0 0 0 0 0 0 0 0 0.0935 0 0 2074 0 0 0 0 0 0 56 2075 0 0 0 0 0 0 2075 0 0 0 0 0 0 0 0 0 0.0935 0 0 2075 0 0 0 0 0 0 57 2076 0 0 0 0 0 0 2076 0 0 0 0 0 0 0 0 0 0.0935 0 0 2076 0 0 0 0 0 0 58 2077 0 0 0 0 0 0 2077 0 0 0 0 0 0 0 0 0 0.0935 0 0 2077 0 0 0 0 0 0 59 2078 0 0 0 0 0 0 2078 0 0 0 0 0 0 0 0 0 0.0935 0 0 2078 0 0 0 0 0 0 60 2079 0 0 0 0 0 0 2079 0 0 0 0 0 0 0 0 0 0.0935 0 0 2079 0 0 0 0 0 0 61 2080 0 0 0 0 0 0 2080 0 0 0 0 0 0 0 0 0 0.0935 0 0 2080 0 0 0 0 0 0 62 2081 0 0 0 0 0 0 2081 0 0 0 0 0 0 0 0 0 0.0935 0 0 2081 0 0 0 0 0 0 63 2082 0 0 0 0 0 0 2082 0 0 0 0 0 0 0 0 0 0.0935 0 0 2082 0 0 0 0 0 0 64 2083 0 0 0 0 0 0 2083 0 0 0 0 0 0 0 0 0 0.0935 0 0 2083 0 0 0 0 0 0 65 2084 0 0 0 0 0 0 2084 0 0 0 0 0 0 0 0 0 0.0935 0 0 2084 0 0 0 0 0 0 PV 0 0 0 0 0 0 PV 0 0 0 0 0 0 0 0 PV 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 4 6 5 2 3 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: REFRound16 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 Chignik Bay Chignik Rural Hydro (Reservoir) 16010 City of Chignik Chignik Hydroelectric 8005572.0825 6757076.3712 1.18476862517688 1248495.7113 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 % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 665795 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 812891.041454285 40644552.0727142 64011.64 3200582 0 0 652.2786116 32613.93058 Value 7020706 2026 50 630508 13571 70207.06 0 7884 300 0.239919330289193 500 427.579452054795 0 $/hr 9.3463 11.21 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 2023 927358 0 0 0 0 -927358 2023 0 0 0 0 0 0 5.1809 0 0 0 0 0 2023 0 0 0 0 0 5.1809 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 3 4 5 6 5 2024 3046674 0 0 0 0 -3046674 2024 0 0 0 0 0 0 5.2239 0 0 0 0 0 2024 0 0 0 0 0 5.2239 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab Load is escalated at 1% per year per the 2014 feasibility study Fuel cost has been manually updated to $5.03/gallon for 2022, increased by 3% to get a 2023 estimate, and escalated per AEA's model. An invoice showing that cost is attached in the appendices. Displaced Electric is cell D32 includes sales to private Trident plant. Capital construction cost is spread over 2 years Any excess power sold as heat is not included as a financial benefit and in not reflected in the turbine capacity factor. 6 2025 3046674 0 0 0 0 -3046674 2025 0 0 0 0 0 0 4.9837 0 0 0 0 0 2025 0 0 0 0 0 4.9837 0 0 7 2026 256715.9774 68133.0205 0 324848.9979 324848.9979 2026 630508 0 70207.06 0 70207.06 630508 5.0205 0 73686.492 50440.64 253236.5454 326923.0374 2026 0 0 0 0 13571 5.0205 68133.0205 68133.0205 8 2027 257655.8933 68385.9038 0 326041.7972 326041.7972 2027 636813.08 0 70207.06 0 70207.06 630508 5.0391 0 73686.492 50440.64 254176.4613 327862.9533 2027 0 0 0 0 13571 5.0391 68385.9038 68385.9038 9 2028 258924.9127 68727.3321 0 327652.2449 327652.2449 2028 643181.2108 0 70207.06 0 70207.06 630508 5.0643 0 73686.492 50440.64 255445.4807 329131.9727 2028 0 0 0 0 13571 5.0643 68727.3321 68727.3321 10 2029 260234.3465 69079.6339 0 329313.9805 329313.9805 2029 649613.022908 70207.06 0 70207.06 630508 5.0902 73686.492 50440.64 256754.9145 330441.4065 2029 0 0 0 13571 5.0902 69079.6339 69079.6339 11 2030 261763.3656 69491.0148 0 331254.3805 331254.3805 2030 656109.15313708 0 70207.06 0 70207.06 630508 5.1206 0 73686.492 50440.64 258283.9336 331970.4256 2030 0 0 0 0 13571 5.1206 69491.0148 69491.0148 12 2031 263000.7992 69823.945 0 332824.7442 332824.7442 2031 662670.244668451 0 70207.06 0 70207.06 630508 5.1451 0 73686.492 50440.64 259521.3672 333207.8592 2031 0 0 0 0 13571 5.1451 69823.945 69823.945 13 2032 264811.0695 70310.9963 0 335122.0658 335122.0658 2032 669296.947115135 0 70207.06 0 70207.06 630508 5.181 0 73686.492 50440.64 261331.6375 335018.1295 2032 0 0 0 0 13571 5.181 70310.9963 70310.9963 14 2033 265823.9451 70583.5094 0 336407.4545 336407.4545 2033 675989.916586287 0 70207.06 0 70207.06 630508 5.2011 0 73686.492 50440.64 262344.5131 336031.0051 2033 0 0 0 0 13571 5.2011 70583.5094 70583.5094 15 2034 267333.4666 70989.6445 0 338323.1111 338323.1111 2034 682749.815752149 0 70207.06 0 70207.06 630508 5.231 0 73686.492 50440.64 263854.0346 337540.5266 2034 0 0 0 0 13571 5.231 70989.6445 70989.6445 16 2035 269212.7601 71495.2664 340708.0265 340708.0265 2035 689577.313909671 70207.06 0 70207.06 630508 5.2682 73686.492 50440.64 265733.3281 339419.8201 2035 0 0 0 13571 5.2682 71495.2664 71495.2664 17 2036 270503.2926 71842.4828 0 342345.7754 342345.7754 2036 696473.087048768 0 70207.06 0 70207.06 630508 5.2938 0 73686.492 50440.64 267023.8606 340710.3526 2036 0 0 0 0 13571 5.2938 71842.4828 71842.4828 18 2037 271929.7765 72226.2768 0 344156.0532 344156.0532 2037 703437.817919255 0 70207.06 0 70207.06 630508 5.3221 0 73686.492 50440.64 268450.3445 342136.8365 2037 0 0 0 0 13571 5.3221 72226.2768 72226.2768 19 2038 273097.527 72540.4588 0 345637.9857 345637.9857 2038 710472.196098448 0 70207.06 0 70207.06 630508 5.3453 0 73686.492 50440.64 269618.095 343304.587 2038 0 0 0 0 13571 5.3453 72540.4588 72540.4588 20 2039 274263.7899 72854.2406 0 347118.0304 347118.0304 2039 717576.918059432 0 70207.06 0 70207.06 630508 5.3684 0 73686.492 50440.64 270784.3579 344470.8499 2039 0 0 0 0 13571 5.3684 72854.2406 72854.2406 21 2040 275405.2763 73161.3562 0 348566.6325 348566.6325 2040 724752.687240027 0 70207.06 0 70207.06 630508 5.391 0 73686.492 50440.64 271925.8443 345612.3363 2040 0 0 0 0 13571 5.391 73161.3562 73161.3562 22 2041 276591.8244 73480.5958 0 350072.4202 350072.4202 2041 732000.214112427 0 70207.06 0 70207.06 630508 5.4145 0 73686.492 50440.64 273112.3924 346798.8844 2041 0 0 0 0 13571 5.4145 73480.5958 73480.5958 23 2042 277553.0183 73739.2039 0 351292.2222 351292.2222 2042 739320.216253551 0 70207.06 0 70207.06 630508 5.4336 0 73686.492 50440.64 274073.5863 347760.0783 2042 0 0 0 0 13571 5.4336 73739.2039 73739.2039 24 2043 278370.5092 73959.149 0 352329.6582 352329.6582 2043 746713.418416087 0 70207.06 0 70207.06 630508 5.4498 0 73686.492 50440.64 274891.0772 348577.5692 2043 0 0 0 0 13571 5.4498 73959.149 73959.149 25 2044 279416.5157 74240.5759 0 353657.0916 353657.0916 2044 754180.552600248 0 70207.06 0 70207.06 630508 5.4705 0 73686.492 50440.64 275937.0837 349623.5757 2044 0 0 0 0 13571 5.4705 74240.5759 74240.5759 26 2045 280184.225 74447.1273 0 354631.3523 354631.3523 2045 761722.35812625 0 70207.06 0 70207.06 630508 5.4858 0 73686.492 50440.64 276704.793 350391.285 2045 0 0 0 0 13571 5.4858 74447.1273 74447.1273 27 2046 281870.7023 74900.8722 0 356771.5745 356771.5745 2046 769339.581707512 0 70207.06 0 70207.06 630508 5.5192 0 73686.492 50440.64 278391.2703 352077.7623 2046 0 0 0 0 13571 5.5192 74900.8722 74900.8722 28 2047 282769.8012 75142.7738 0 357912.575 357912.575 2047 777032.977524588 0 70207.06 0 70207.06 630508 5.537 0 73686.492 50440.64 279290.3692 352976.8612 2047 0 0 0 0 13571 5.537 75142.7738 75142.7738 29 2048 282769.8012 75142.7738 0 357912.575 357912.575 2048 784803.307299834 0 70207.06 0 70207.06 630508 5.537 0 73686.492 50440.64 279290.3692 352976.8612 2048 0 0 0 0 13571 5.537 75142.7738 75142.7738 30 2049 282769.8012 75142.7738 0 357912.575 357912.575 2049 792651.340372832 0 70207.06 0 70207.06 630508 5.537 0 73686.492 50440.64 279290.3692 352976.8612 2049 0 0 0 0 13571 5.537 75142.7738 75142.7738 31 2050 282769.8012 75142.7738 0 357912.575 357912.575 2050 800577.85377656 0 70207.06 0 70207.06 630508 5.537 0 73686.492 50440.64 279290.3692 352976.8612 2050 0 0 0 0 13571 5.537 75142.7738 75142.7738 32 2051 254454.055 67524.4527 0 321978.5077 321978.5077 2051 808583.632314326 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2051 0 0 0 0 13571 4.9756 67524.4527 67524.4527 33 2052 254454.055 -232475.5473 0 21978.5077 21978.5077 2052 816669.468637469 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2052 300000 0 0 300000 13571 4.9756 67524.4527 67524.4527 34 2053 254454.055 67524.4527 0 321978.5077 321978.5077 2053 824836.163323844 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2053 0 0 0 0 13571 4.9756 67524.4527 67524.4527 35 2054 254454.055 67524.4527 0 321978.5077 321978.5077 2054 833084.524957082 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2054 0 0 0 0 13571 4.9756 67524.4527 67524.4527 36 2055 254454.055 67524.4527 0 321978.5077 321978.5077 2055 841415.370206653 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2055 0 0 0 0 13571 4.9756 67524.4527 67524.4527 37 2056 254454.055 67524.4527 0 321978.5077 321978.5077 2056 849829.52390872 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2056 0 0 0 0 13571 4.9756 67524.4527 67524.4527 38 2057 254454.055 67524.4527 0 321978.5077 321978.5077 2057 858327.819147807 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2057 0 0 0 0 13571 4.9756 67524.4527 67524.4527 39 2058 254454.055 67524.4527 0 321978.5077 321978.5077 2058 866911.097339285 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2058 0 0 0 0 13571 4.9756 67524.4527 67524.4527 40 2059 254454.055 67524.4527 0 321978.5077 321978.5077 2059 875580.208312678 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2059 0 0 0 0 13571 4.9756 67524.4527 67524.4527 41 2060 254454.055 67524.4527 0 321978.5077 321978.5077 2060 884336.010395805 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2060 0 0 0 0 13571 4.9756 67524.4527 67524.4527 42 2061 254454.055 67524.4527 0 321978.5077 321978.5077 2061 893179.370499763 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2061 0 0 0 0 13571 4.9756 67524.4527 67524.4527 43 2062 254454.055 67524.4527 0 321978.5077 321978.5077 2062 902111.16420476 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2062 0 0 0 0 13571 4.9756 67524.4527 67524.4527 44 2063 254454.055 67524.4527 0 321978.5077 321978.5077 2063 911132.275846808 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2063 0 0 0 0 13571 4.9756 67524.4527 67524.4527 45 2064 254454.055 67524.4527 0 321978.5077 321978.5077 2064 920243.598605276 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2064 0 0 0 0 13571 4.9756 67524.4527 67524.4527 46 2065 254454.055 67524.4527 0 321978.5077 321978.5077 2065 929446.034591329 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2065 0 0 0 0 13571 4.9756 67524.4527 67524.4527 47 2066 254454.055 67524.4527 0 321978.5077 321978.5077 2066 938740.494937242 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2066 0 0 0 0 13571 4.9756 67524.4527 67524.4527 48 2067 254454.055 67524.4527 0 321978.5077 321978.5077 2067 948127.899886614 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2067 0 0 0 0 13571 4.9756 67524.4527 67524.4527 49 2068 254454.055 67524.4527 0 321978.5077 321978.5077 2068 957609.178885481 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2068 0 0 0 0 13571 4.9756 67524.4527 67524.4527 50 2069 254454.055 67524.4527 0 321978.5077 321978.5077 2069 967185.270674335 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2069 0 0 0 0 13571 4.9756 67524.4527 67524.4527 51 2070 254454.055 67524.4527 0 321978.5077 321978.5077 2070 976857.123381079 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2070 0 0 0 0 13571 4.9756 67524.4527 67524.4527 52 2071 254454.055 67524.4527 0 321978.5077 321978.5077 2071 986625.694614889 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2071 0 0 0 0 13571 4.9756 67524.4527 67524.4527 53 2072 254454.055 67524.4527 0 321978.5077 321978.5077 2072 996491.951561038 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2072 0 0 0 0 13571 4.9756 67524.4527 67524.4527 54 2073 254454.055 67524.4527 0 321978.5077 321978.5077 2073 1006456.87107665 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2073 0 0 0 0 13571 4.9756 67524.4527 67524.4527 55 2074 254454.055 67524.4527 0 321978.5077 321978.5077 2074 1016521.43978742 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2074 0 0 0 0 13571 4.9756 67524.4527 67524.4527 56 2075 254454.055 67524.4527 0 321978.5077 321978.5077 2075 1026686.65418529 0 70207.06 0 70207.06 630508 4.9756 0 73686.492 50440.64 250974.623 324661.115 2075 0 0 0 0 13571 4.9756 67524.4527 67524.4527 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 4.9756 0 0 0 0 0 2076 0 0 0 0 0 4.9756 0 0 58 2077 0 0 0 0 0 2077 0 0 0 0 0 0 4.9756 0 0 0 0 0 2077 0 0 0 0 0 4.9756 0 0 59 2078 0 0 0 0 0 2078 0 0 0 0 0 0 4.9756 0 0 0 0 0 2078 0 0 0 0 0 4.9756 0 0 60 2079 0 0 0 0 0 2079 0 0 0 0 0 0 4.9756 0 0 0 0 0 2079 0 0 0 0 0 4.9756 0 0 61 2080 0 0 0 0 0 2080 0 0 0 0 0 0 4.9756 0 0 0 0 0 2080 0 0 0 0 0 4.9756 0 0 62 2081 0 0 0 0 0 2081 0 0 0 0 0 0 0 0 0 0 0 0 2081 0 0 0 0 0 0 0 0 63 2082 0 0 0 0 0 2082 0 0 0 0 0 0 0 0 0 0 0 0 2082 0 0 0 0 0 0 0 0 64 2083 0 0 0 0 0 2083 0 0 0 0 0 0 0 0 0 0 0 0 2083 0 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 0 0 0 0 0 0 2084 0 0 0 0 0 0 0 0 PV 6757076.3712 6426529.1533 1579042.9292 0 8005572.0825 1248495.7113 PV 0 1702715.6993 0 0 1702715.6993 0 1787101.5644 6342143.2883 8129244.8527 PV 135056.7167 0 0 0 127303.9087 678550 0 0 1706346.8379 1706346.8379 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 13 6 7 8 9 10 11 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: REFRound16 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 Chignik Bay Chignik Rural Hydro (Reservoir) 16010 City of Chignik Chignik Hydroelectric 4232411.5446 6053147.7111 0.699208370023519 -1820736.1665 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 % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 665785 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 558847 27942350 58278.76 2913938 0 0 593.8605644 29693.02822 Value 7035706 2030 50 558847 13571 94982.031 1750 7884 320 0.199360373858447 0 $/hr 9.3463 11.21 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 2023 0 0 0 0 0 2023 0 0 0 0 0 0 3.4517 0 0 0 0 0 2023 0 0 0 0 0 5.1809 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 3 4 5 6 7 8 9 10 11 12 13 5 2024 6250 0 0 0 0 -6250 2024 0 0 0 0 0 0 3.4803 0 0 0 0 0 2024 0 0 0 0 0 5.2239 0 0 Description Applicant schedule shows final design and permitting tasks continuing through 2027. Construction costs distributed over 2 years per applicant's excel model. Assumed start date of 2030. AEA Benchmark for hydro (reservoir) Pg. 38 of application - generation for sales to public entities. Pg. 36 of application O&M calculated as 1% of construction costs Pg. 34 of application Applicant states proposed system will include a 250-385 kW Turgo style turbine. Assume midpoint. Applicant lists heat capacity at 500 Btu/hr, producing an unrealistic heating capacity factor. Analysts could not find support for heating capacity within the submitted documentation so cell was left blank. John Deere 6090, 230 KW; John Deere 6090, 230 KW; John Deere 4045, 117 KW Design and feasibility capital costs entered as laid-out in project schedule. Assume construction expenditures over two years as written in applicant model. Pg. 34 of application. Proposed system will consume 3,213 gallons of diesel each year. See Calc tab. Used Applicant's price of fuel for Diesel #2. Assume 1% of captial costs for electric boilers ($175K) pg.16 6 2025 435466 0 0 0 0 -435466 2025 0 0 0 0 0 0 3.3203 0 0 0 0 0 2025 0 0 0 0 0 4.9837 0 0 7 2026 478142 0 0 0 0 -478142 2026 0 0 0 0 0 0 3.3448 0 0 0 0 0 2026 0 0 0 0 0 5.0205 0 0 8 2027 7500 0 0 0 0 -7500 2027 0 0 0 0 0 0 3.3572 0 0 0 0 0 2027 0 0 0 0 0 5.0391 0 0 9 2028 3054174 0 0 0 0 -3054174 2028 0 0 0 0 0 0 3.374 0 0 0 0 0 2028 0 0 0 0 0 5.0643 0 0 10 2029 3054174 0 0 0 0 -3054174 2029 0 0 0 0 0 3.3913 0 0 0 0 2029 0 0 0 0 5.0902 0 0 11 2030 131223.5337 67741.0148 0 198964.5486 198964.5486 2030 558847 0 94982.031 10961.0453 0 94982.031 558847 3.4115 0 73686.492 44707.76 152519.0727 226205.5647 2030 0 1750 0 1750 13571 5.1206 69491.0148 69491.0148 12 2031 131954.2498 68073.945 0 200028.1948 200028.1948 2031 558847 0 94982.031 11013.5594 0 94982.031 558847 3.4278 0 73686.492 44707.76 153249.7888 226936.2808 2031 0 1750 0 1750 13571 5.1451 69823.945 69823.945 13 2032 133023.2313 68560.9963 0 201584.2276 201584.2276 2032 558847 0 94982.031 11090.3836 0 94982.031 558847 3.4517 0 73686.492 44707.76 154318.7703 228005.2623 2032 0 1750 0 1750 13571 5.181 70310.9963 70310.9963 14 2033 133621.3438 68833.5094 0 202454.8532 202454.8532 2033 558847 0 94982.031 11133.368 0 94982.031 558847 3.4651 0 73686.492 44707.76 154916.8828 228603.3748 2033 0 1750 0 1750 13571 5.2011 70583.5094 70583.5094 15 2034 134512.7303 69239.6445 0 203752.3749 203752.3749 2034 558847 0 94982.031 11197.429 0 94982.031 558847 3.485 0 73686.492 44707.76 155808.2693 229494.7613 2034 0 1750 0 1750 13571 5.231 70989.6445 70989.6445 16 2035 135622.4707 69745.2664 205367.7371 205367.7371 2035 558847 94982.031 11277.1824 0 94982.031 558847 3.5099 73686.492 44707.76 156918.0097 230604.5017 2035 1750 0 1750 13571 5.2682 71495.2664 71495.2664 17 2036 136384.5422 70092.4828 0 206477.025 206477.025 2036 558847 0 94982.031 11331.95 0 94982.031 558847 3.5269 0 73686.492 44707.76 157680.0812 231366.5732 2036 0 1750 0 1750 13571 5.2938 71842.4828 71842.4828 18 2037 137226.8942 70476.2768 0 207703.171 207703.171 2037 558847 0 94982.031 11392.4871 0 94982.031 558847 3.5457 0 73686.492 44707.76 158522.4332 232208.9252 2037 0 1750 0 1750 13571 5.3221 72226.2768 72226.2768 19 2038 137916.4618 70790.4588 0 208706.9205 208706.9205 2038 558847 0 94982.031 11442.044 0 94982.031 558847 3.5612 0 73686.492 44707.76 159212.0008 232898.4928 2038 0 1750 0 1750 13571 5.3453 72540.4588 72540.4588 20 2039 138605.1509 71104.2406 0 209709.3915 209709.3915 2039 558847 0 94982.031 11491.5379 0 94982.031 558847 3.5766 0 73686.492 44707.76 159900.6899 233587.1819 2039 0 1750 0 1750 13571 5.3684 72854.2406 72854.2406 21 2040 139279.2093 71411.3562 0 210690.5655 210690.5655 2040 558847 0 94982.031 11539.9802 0 94982.031 558847 3.5917 0 73686.492 44707.76 160574.7483 234261.2403 2040 0 1750 0 1750 13571 5.391 73161.3562 73161.3562 22 2041 139979.877 71730.5958 0 211710.4728 211710.4728 2041 558847 0 94982.031 11590.3349 0 94982.031 558847 3.6073 0 73686.492 44707.76 161275.416 234961.908 2041 0 1750 0 1750 13571 5.4145 73480.5958 73480.5958 23 2042 140547.471 71989.2039 0 212536.6749 212536.6749 2042 558847 0 94982.031 11631.126 0 94982.031 558847 3.62 0 73686.492 44707.76 161843.01 235529.502 2042 0 1750 0 1750 13571 5.4336 73739.2039 73739.2039 24 2043 141030.207 72209.149 0 213239.356 213239.356 2043 558847 0 94982.031 11665.8187 0 94982.031 558847 3.6308 0 73686.492 44707.76 162325.746 236012.238 2043 0 1750 0 1750 13571 5.4498 73959.149 73959.149 25 2044 141647.8836 72490.5759 0 214138.4595 214138.4595 2044 558847 0 94982.031 11710.2091 0 94982.031 558847 3.6446 0 73686.492 44707.76 162943.4226 236629.9146 2044 0 1750 0 1750 13571 5.4705 74240.5759 74240.5759 26 2045 142101.2231 72697.1273 0 214798.3504 214798.3504 2045 558847 0 94982.031 11742.7891 0 94982.031 558847 3.6548 0 73686.492 44707.76 163396.7621 237083.2541 2045 0 1750 0 1750 13571 5.4858 74447.1273 74447.1273 27 2046 143097.1037 73150.8722 0 216247.9759 216247.9759 2046 558847 0 94982.031 11814.3598 0 94982.031 558847 3.677 0 73686.492 44707.76 164392.6427 238079.1347 2046 0 1750 0 1750 13571 5.5192 74900.8722 74900.8722 28 2047 143628.03 73392.7738 0 217020.8038 217020.8038 2047 558847 0 94982.031 11852.5157 0 94982.031 558847 3.6889 0 73686.492 44707.76 164923.569 238610.061 2047 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 29 2048 143628.03 73392.7738 0 217020.8038 217020.8038 2048 558847 0 94982.031 11852.5157 0 94982.031 558847 3.6889 0 73686.492 44707.76 164923.569 238610.061 2048 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 30 2049 143628.03 73392.7738 0 217020.8038 217020.8038 2049 558847 0 94982.031 11852.5157 0 94982.031 558847 3.6889 0 73686.492 44707.76 164923.569 238610.061 2049 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 31 2050 143628.03 73392.7738 0 217020.8038 217020.8038 2050 558847 0 94982.031 11852.5157 0 94982.031 558847 3.6889 0 73686.492 44707.76 164923.569 238610.061 2050 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 32 2051 126907.3176 65774.4527 0 192681.7703 192681.7703 2051 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2051 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 33 2052 126907.3176 -234225.5473 0 -107318.2297 -107318.2297 2052 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2052 300000 1750 0 301750 13571 4.9756 67524.4527 67524.4527 34 2053 126907.3176 65774.4527 0 192681.7703 192681.7703 2053 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2053 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 35 2054 126907.3176 65774.4527 0 192681.7703 192681.7703 2054 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2054 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 36 2055 126907.3176 65774.4527 0 192681.7703 192681.7703 2055 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2055 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 37 2056 126907.3176 65774.4527 0 192681.7703 192681.7703 2056 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2056 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 38 2057 126907.3176 65774.4527 0 192681.7703 192681.7703 2057 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2057 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 39 2058 126907.3176 65774.4527 0 192681.7703 192681.7703 2058 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2058 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 40 2059 126907.3176 65774.4527 0 192681.7703 192681.7703 2059 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2059 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 41 2060 126907.3176 65774.4527 0 192681.7703 192681.7703 2060 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2060 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 42 2061 126907.3176 65774.4527 0 192681.7703 192681.7703 2061 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2061 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 43 2062 126907.3176 65774.4527 0 192681.7703 192681.7703 2062 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2062 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 44 2063 126907.3176 65774.4527 0 192681.7703 192681.7703 2063 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2063 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 45 2064 126907.3176 65774.4527 0 192681.7703 192681.7703 2064 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2064 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 46 2065 126907.3176 65774.4527 0 192681.7703 192681.7703 2065 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2065 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 47 2066 126907.3176 65774.4527 0 192681.7703 192681.7703 2066 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2066 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 48 2067 126907.3176 65774.4527 0 192681.7703 192681.7703 2067 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2067 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 49 2068 126907.3176 65774.4527 0 192681.7703 192681.7703 2068 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2068 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 50 2069 126907.3176 65774.4527 0 192681.7703 192681.7703 2069 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2069 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 51 2070 126907.3176 65774.4527 0 192681.7703 192681.7703 2070 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2070 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 52 2071 126907.3176 65774.4527 0 192681.7703 192681.7703 2071 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2071 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 53 2072 126907.3176 65774.4527 0 192681.7703 192681.7703 2072 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2072 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 54 2073 126907.3176 65774.4527 0 192681.7703 192681.7703 2073 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2073 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 55 2074 126907.3176 65774.4527 0 192681.7703 192681.7703 2074 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2074 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 56 2075 126907.3176 65774.4527 0 192681.7703 192681.7703 2075 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2075 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 57 2076 126907.3176 65774.4527 0 192681.7703 192681.7703 2076 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2076 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 58 2077 126907.3176 65774.4527 0 192681.7703 192681.7703 2077 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2077 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 59 2078 126907.3176 65774.4527 0 192681.7703 192681.7703 2078 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2078 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 60 2079 126907.3176 65774.4527 0 192681.7703 192681.7703 2079 558847 0 94982.031 10650.853 0 94982.031 558847 3.3149 0 73686.492 44707.76 148202.8566 221889.3486 2079 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 61 2080 0 0 0 0 0 2080 0 0 0 0 0 0 3.3149 0 0 0 0 0 2080 0 0 0 0 0 0 0 62 2081 0 0 0 0 0 2081 0 0 0 0 0 0 3.3149 0 0 0 0 0 2081 0 0 0 0 0 0 0 63 2082 0 0 0 0 0 2082 0 0 0 0 0 0 3.3149 0 0 0 0 0 2082 0 0 0 0 0 0 0 64 2083 0 0 0 0 0 2083 0 0 0 0 0 0 3.3149 0 0 0 0 0 2083 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 3.3149 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 6053147.7111 2877360.208 1355051.3365 0 4232411.5446 -1820736.1665 PV 0 2046698.6661 0 0 2046698.6661 0 1587816.5933 3336242.2808 4924058.8741 PV 135056.7167 37709.4765 0 0 165013.3852 678550 0 0 1520064.7217 1520064.7217 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 13 6 7 8 9 10 11 12 12 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: REFRound16 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 Chignik Bay Chignik Rural Hydro (Reservoir) 16010 City of Chignik Chignik Hydroelectric 5903809.7297 6053147.7111 0.975328872097365 -149337.9814 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 % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 665785 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 558847 27942350 58278.76 2913938 0 0 593.8605644 29693.02822 Value 7035706 2030 50 558847 13571 94982.031 1750 7884 320 0.199360373858447 0 $/hr 9.3463 11.21 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 2023 0 0 0 0 0 2023 0 0 0 0 0 0 5.1809 0 0 0 0 0 2023 0 0 0 0 0 5.1809 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 3 4 5 6 7 8 9 10 11 12 13 5 2024 6250 0 0 0 0 -6250 2024 0 0 0 0 0 0 5.2239 0 0 0 0 0 2024 0 0 0 0 0 5.2239 0 0 Description Applicant schedule shows final design and permitting tasks continuing through 2027. Construction costs distributed over 2 years per applicant's excel model. Assumed start date of 2030. AEA Benchmark for hydro (reservoir) Pg. 38 of application - generation for sales to public entities. Pg. 36 of application O&M calculated as 1% of construction costs Pg. 34 of application Applicant states proposed system will include a 250-385 kW Turgo style turbine. Assume midpoint. Applicant lists heat capacity at 500 Btu/hr, producing an unrealistic heating capacity factor. Analysts could not find support for heating capacity within the submitted documentation so cell was left blank. John Deere 6090, 230 KW; John Deere 6090, 230 KW; John Deere 4045, 117 KW Design and feasibility capital costs entered as laid-out in project schedule. Assume construction expenditures over two years as written in applicant model. Pg. 34 of application. Proposed system will consume 3,213 gallons of diesel each year. See Calc tab. Used Applicant's price of fuel. Assume 1% of captial costs for electric boilers ($175K) pg.16 6 2025 435466 0 0 0 0 -435466 2025 0 0 0 0 0 0 4.9837 0 0 0 0 0 2025 0 0 0 0 0 4.9837 0 0 7 2026 478142 0 0 0 0 -478142 2026 0 0 0 0 0 0 5.0205 0 0 0 0 0 2026 0 0 0 0 0 5.0205 0 0 8 2027 7500 0 0 0 0 -7500 2027 0 0 0 0 0 0 5.0391 0 0 0 0 0 2027 0 0 0 0 0 5.0391 0 0 9 2028 3054174 0 0 0 0 -3054174 2028 0 0 0 0 0 0 5.0643 0 0 0 0 0 2028 0 0 0 0 0 5.0643 0 0 10 2029 3054174 0 0 0 0 -3054174 2029 0 0 0 0 0 5.0902 0 0 0 0 2029 0 0 0 0 5.0902 0 0 11 2030 207632.8829 67741.0148 0 275373.8978 275373.8978 2030 558847 0 94982.031 16452.3344 0 94982.031 558847 5.1206 0 73686.492 44707.76 228928.4219 302614.9139 2030 0 1750 0 1750 13571 5.1206 69491.0148 69491.0148 12 2031 208729.6748 68073.945 0 276803.6198 276803.6198 2031 558847 0 94982.031 16531.1573 0 94982.031 558847 5.1451 0 73686.492 44707.76 230025.2138 303711.7058 2031 0 1750 0 1750 13571 5.1451 69823.945 69823.945 13 2032 210334.197 68560.9963 0 278895.1933 278895.1933 2032 558847 0 94982.031 16646.469 0 94982.031 558847 5.181 0 73686.492 44707.76 231629.736 305316.228 2032 0 1750 0 1750 13571 5.181 70310.9963 70310.9963 14 2033 211231.9533 68833.5094 0 280065.4627 280065.4627 2033 558847 0 94982.031 16710.9878 0 94982.031 558847 5.2011 0 73686.492 44707.76 232527.4923 306213.9843 2033 0 1750 0 1750 13571 5.2011 70583.5094 70583.5094 15 2034 212569.9086 69239.6445 0 281809.5532 281809.5532 2034 558847 0 94982.031 16807.1423 0 94982.031 558847 5.231 0 73686.492 44707.76 233865.4476 307551.9396 2034 0 1750 0 1750 13571 5.231 70989.6445 70989.6445 16 2035 214235.6092 69745.2664 283980.8756 283980.8756 2035 558847 94982.031 16926.8507 0 94982.031 558847 5.2682 73686.492 44707.76 235531.1482 309217.6402 2035 1750 0 1750 13571 5.2682 71495.2664 71495.2664 17 2036 215379.465 70092.4828 0 285471.9478 285471.9478 2036 558847 0 94982.031 17009.0559 0 94982.031 558847 5.2938 0 73686.492 44707.76 236675.004 310361.496 2036 0 1750 0 1750 13571 5.2938 71842.4828 71842.4828 18 2037 216643.8205 70476.2768 0 287120.0972 287120.0972 2037 558847 0 94982.031 17099.921 0 94982.031 558847 5.3221 0 73686.492 44707.76 237939.3595 311625.8515 2037 0 1750 0 1750 13571 5.3221 72226.2768 72226.2768 19 2038 217678.8491 70790.4588 0 288469.3079 288469.3079 2038 558847 0 94982.031 17174.3051 0 94982.031 558847 5.3453 0 73686.492 44707.76 238974.3881 312660.8801 2038 0 1750 0 1750 13571 5.3453 72540.4588 72540.4588 20 2039 218712.5593 71104.2406 0 289816.7999 289816.7999 2039 558847 0 94982.031 17248.5944 0 94982.031 558847 5.3684 0 73686.492 44707.76 240008.0983 313694.5903 2039 0 1750 0 1750 13571 5.3684 72854.2406 72854.2406 21 2040 219724.3089 71411.3562 0 291135.6652 291135.6652 2040 558847 0 94982.031 17321.3056 0 94982.031 558847 5.391 0 73686.492 44707.76 241019.8479 314706.3399 2040 0 1750 0 1750 13571 5.391 73161.3562 73161.3562 22 2041 220775.9988 71730.5958 0 292506.5946 292506.5946 2041 558847 0 94982.031 17396.8871 0 94982.031 558847 5.4145 0 73686.492 44707.76 242071.5378 315758.0298 2041 0 1750 0 1750 13571 5.4145 73480.5958 73480.5958 23 2042 221627.9472 71989.2039 0 293617.1512 293617.1512 2042 558847 0 94982.031 17458.1138 0 94982.031 558847 5.4336 0 73686.492 44707.76 242923.4862 316609.9782 2042 0 1750 0 1750 13571 5.4336 73739.2039 73739.2039 24 2043 222352.5255 72209.149 0 294561.6745 294561.6745 2043 558847 0 94982.031 17510.1868 0 94982.031 558847 5.4498 0 73686.492 44707.76 243648.0645 317334.5565 2043 0 1750 0 1750 13571 5.4498 73959.149 73959.149 25 2044 223279.6471 72490.5759 0 295770.223 295770.223 2044 558847 0 94982.031 17576.816 0 94982.031 558847 5.4705 0 73686.492 44707.76 244575.1861 318261.6781 2044 0 1750 0 1750 13571 5.4705 74240.5759 74240.5759 26 2045 223960.1016 72697.1273 0 296657.2289 296657.2289 2045 558847 0 94982.031 17625.7181 0 94982.031 558847 5.4858 0 73686.492 44707.76 245255.6406 318942.1326 2045 0 1750 0 1750 13571 5.4858 74447.1273 74447.1273 27 2046 225454.9007 73150.8722 0 298605.7729 298605.7729 2046 558847 0 94982.031 17733.1444 0 94982.031 558847 5.5192 0 73686.492 44707.76 246750.4397 320436.9317 2046 0 1750 0 1750 13571 5.5192 74900.8722 74900.8722 28 2047 226251.8117 73392.7738 0 299644.5855 299644.5855 2047 558847 0 94982.031 17790.4158 0 94982.031 558847 5.537 0 73686.492 44707.76 247547.3507 321233.8427 2047 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 29 2048 226251.8117 73392.7738 0 299644.5855 299644.5855 2048 558847 0 94982.031 17790.4158 0 94982.031 558847 5.537 0 73686.492 44707.76 247547.3507 321233.8427 2048 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 30 2049 226251.8117 73392.7738 0 299644.5855 299644.5855 2049 558847 0 94982.031 17790.4158 0 94982.031 558847 5.537 0 73686.492 44707.76 247547.3507 321233.8427 2049 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 31 2050 226251.8117 73392.7738 0 299644.5855 299644.5855 2050 558847 0 94982.031 17790.4158 0 94982.031 558847 5.537 0 73686.492 44707.76 247547.3507 321233.8427 2050 0 1750 0 1750 13571 5.537 75142.7738 75142.7738 32 2051 201154.3191 65774.4527 0 266928.7718 266928.7718 2051 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2051 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 33 2052 201154.3191 -234225.5473 0 -33071.2282 -33071.2282 2052 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2052 300000 1750 0 301750 13571 4.9756 67524.4527 67524.4527 34 2053 201154.3191 65774.4527 0 266928.7718 266928.7718 2053 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2053 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 35 2054 201154.3191 65774.4527 0 266928.7718 266928.7718 2054 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2054 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 36 2055 201154.3191 65774.4527 0 266928.7718 266928.7718 2055 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2055 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 37 2056 201154.3191 65774.4527 0 266928.7718 266928.7718 2056 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2056 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 38 2057 201154.3191 65774.4527 0 266928.7718 266928.7718 2057 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2057 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 39 2058 201154.3191 65774.4527 0 266928.7718 266928.7718 2058 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2058 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 40 2059 201154.3191 65774.4527 0 266928.7718 266928.7718 2059 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2059 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 41 2060 201154.3191 65774.4527 0 266928.7718 266928.7718 2060 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2060 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 42 2061 201154.3191 65774.4527 0 266928.7718 266928.7718 2061 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2061 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 43 2062 201154.3191 65774.4527 0 266928.7718 266928.7718 2062 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2062 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 44 2063 201154.3191 65774.4527 0 266928.7718 266928.7718 2063 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2063 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 45 2064 201154.3191 65774.4527 0 266928.7718 266928.7718 2064 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2064 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 46 2065 201154.3191 65774.4527 0 266928.7718 266928.7718 2065 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2065 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 47 2066 201154.3191 65774.4527 0 266928.7718 266928.7718 2066 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2066 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 48 2067 201154.3191 65774.4527 0 266928.7718 266928.7718 2067 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2067 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 49 2068 201154.3191 65774.4527 0 266928.7718 266928.7718 2068 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2068 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 50 2069 201154.3191 65774.4527 0 266928.7718 266928.7718 2069 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2069 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 51 2070 201154.3191 65774.4527 0 266928.7718 266928.7718 2070 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2070 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 52 2071 201154.3191 65774.4527 0 266928.7718 266928.7718 2071 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2071 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 53 2072 201154.3191 65774.4527 0 266928.7718 266928.7718 2072 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2072 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 54 2073 201154.3191 65774.4527 0 266928.7718 266928.7718 2073 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2073 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 55 2074 201154.3191 65774.4527 0 266928.7718 266928.7718 2074 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2074 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 56 2075 201154.3191 65774.4527 0 266928.7718 266928.7718 2075 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2075 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 57 2076 201154.3191 65774.4527 0 266928.7718 266928.7718 2076 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2076 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 58 2077 201154.3191 65774.4527 0 266928.7718 266928.7718 2077 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2077 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 59 2078 201154.3191 65774.4527 0 266928.7718 266928.7718 2078 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2078 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 60 2079 201154.3191 65774.4527 0 266928.7718 266928.7718 2079 558847 0 94982.031 15986.7413 0 94982.031 558847 4.9756 0 73686.492 44707.76 222449.8581 296136.3501 2079 0 1750 0 1750 13571 4.9756 67524.4527 67524.4527 61 2080 0 0 0 0 0 2080 0 0 0 0 0 0 4.9756 0 0 0 0 0 2080 0 0 0 0 0 0 0 62 2081 0 0 0 0 0 2081 0 0 0 0 0 0 0 0 0 0 0 0 2081 0 0 0 0 0 0 0 63 2082 0 0 0 0 0 2082 0 0 0 0 0 0 0 0 0 0 0 0 2082 0 0 0 0 0 0 0 64 2083 0 0 0 0 0 2083 0 0 0 0 0 0 0 0 0 0 0 0 2083 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 0 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 6053147.7111 4548758.3932 1355051.3365 0 5903809.7297 -149337.9814 PV 0 2046698.6661 0 0 2046698.6661 0 1587816.5933 5007640.466 6595457.0592 PV 135056.7167 37709.4765 0 0 165013.3852 678550 0 0 1520064.7217 1520064.7217 Assumptions by Technology Type - REF R16 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 1% 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 1% 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 ($2023) 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 38223.187 26508.4512 12440.2572 9381.787 7275.7238 5429.8742 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 XV Urban & >1MW 0.154 0.197 0.24 0.28 0.324 0.362 REF XV Urban & >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 3 2023 5.2087 3.5406 3.9044 3.7192 3.8631 3.391 5.4208 7.3674 8.2843 3.2512 3.8 4.8439 8.2843 5.2087 4.0653 6.6022 4.7005 4.7606 3.6288 4.7005 3.1892 4.0921 3.1345 5.4784 3.7977 4.3148 3.2369 3.4517 4.1704 3.7838 4.0043 3.3142 3.6864 4.2352 3.3427 3.1237 5.1523 3.2104 3.1237 4.1027 4.2226 2.9786 4.6723 3.2654 3.342 3.5077 3.8447 4.6741 3.8793 3.2225 3.391 4.0293 3.3639 6.3345 4.7322 3.4633 3.8197 3.3485 4.6637 3.7492 3.682 3.252 3.1237 4.7553 3.5209 3.3563 5.7108 5.0896 2.9175 5.958 4.9837 2.34 3.1721 4.0138 3.681 4.7254 3.5225 3.3008 3.0243 4.1104 3.2581 3.8304 4.1299 3.1237 3.682 4.2258 3.0243 6.0275 6.7698 4.0111 3.7536 3.1654 3.2522 3.9883 4.1719 3.8839 4.0234 4.4829 7.5631 3.681 3.2516 4.3533 4.2271 3.5201 3.3607 3.2444 3.0243 3.1766 3.3847 2.9711 4.7606 3.9169 3.4509 4.5941 3.6276 3.8889 3.306 6.1746 5.2989 7.8614 3.1098 4.0305 3.2353 4.9425 4.8761 3.9465 3.3008 3.5406 3.5406 5.2873 3.6175 4.9358 2.34 4.1961 4.2264 4.3166 4.5408 3.9665 4.0006 5.6466 3.9743 3.2451 4.2044 3.2838 4.2228 3.6285 3.4384 3.5595 4.0145 4.8797 3.2376 3.4657 7.5105 2.91 3.1696 3.3142 4.2072 7.8614 4.3166 3.4088 3.3607 3.4088 4.2004 4.151 3.8511 4.2707 3.5755 3.6175 3.2654 3.1237 3.5404 3.2654 3.306 4.0761 4.0015 3.306 3.5404 3.1328 3.0243 8.2843 3.7744 3.4505 3.2077 3.9031 2.5016 3.5472 4 2024 5.2519 3.57 3.932 3.7455 3.8952 3.4149 5.4496 7.4066 8.3284 3.2781 3.8268 4.8781 8.3284 5.2519 4.0939 6.6489 4.7255 4.7942 3.6589 4.7255 3.2117 4.1209 3.1605 5.5075 3.8245 4.3506 3.2598 3.4803 4.205 3.8151 4.0375 3.3417 3.7169 4.2651 3.3704 3.1496 5.1951 3.237 3.1496 4.1317 4.2524 2.9996 4.7053 3.2925 3.3697 3.5325 3.8719 4.7071 3.9114 3.2453 3.4149 4.0627 3.3918 6.3682 4.7656 3.4877 3.8466 3.3722 4.6966 3.7803 3.7125 3.279 3.1496 4.7888 3.5501 3.3799 5.7412 5.1256 2.9416 5.9897 5.0188 2.3594 3.1984 4.0422 3.707 4.7588 3.5413 3.3241 3.0494 4.1394 3.2852 3.8574 4.159 3.1496 3.7125 4.2557 3.0494 6.0596 6.8058 4.0395 3.7801 3.1877 3.2752 4.0164 4.2013 3.9113 4.0568 4.5145 7.6034 3.707 3.2786 4.384 4.2569 3.5449 3.3845 3.2713 3.0494 3.203 3.4086 2.992 4.7942 3.9446 3.4796 4.6265 3.6532 3.9164 3.3293 6.2074 5.3428 7.9032 3.1318 4.0589 3.2621 4.9774 4.9105 3.9744 3.3241 3.57 3.57 5.3155 3.6475 4.9768 2.3594 4.2257 4.2562 4.347 4.5729 3.9945 4.0288 5.6766 4.0024 3.268 4.2341 3.3069 4.2526 3.6586 3.4627 3.5846 4.0428 4.9141 3.2605 3.4901 7.5505 2.9341 3.1958 3.3417 4.2369 7.9032 4.347 3.4328 3.3845 3.4328 4.23 4.1803 3.8783 4.3061 3.6007 3.6475 3.2925 3.1496 3.5654 3.2925 3.3293 4.1048 4.0298 3.3293 3.5654 3.1549 3.0494 8.3284 3.8011 3.4748 3.2343 3.9306 2.5223 3.5766 5 2025 5.0104 3.4059 3.7775 3.5984 3.7161 3.2808 5.2873 7.186 8.0804 3.1274 3.6765 4.6865 8.0804 5.0104 3.9331 6.3877 4.5848 4.6058 3.4908 4.5848 3.0855 3.9591 3.0152 5.3435 3.6743 4.1506 3.1317 3.3203 4.0117 3.6398 3.8519 3.1881 3.5462 4.0975 3.2155 3.0048 4.9563 3.0882 3.0048 3.9694 4.0853 2.8818 4.5204 3.1412 3.2149 3.3937 3.7198 4.5222 3.7316 3.1178 3.2808 3.876 3.2358 6.1785 4.5784 3.3507 3.6955 3.2397 4.5122 3.6065 3.5418 3.1283 3.0048 4.6007 3.3869 3.2472 5.5702 4.9242 2.8064 5.8113 4.8217 2.2509 3.0514 3.8834 3.5613 4.5719 3.4358 3.1935 2.9092 3.9768 3.1341 3.7059 3.9957 3.0048 3.5418 4.0885 2.9092 5.8791 6.6031 3.8808 3.6316 3.0625 3.1465 3.8586 4.0363 3.7577 3.8703 4.3372 7.3769 3.5613 3.128 4.2118 4.0897 3.4056 3.2515 3.121 2.9092 3.0558 3.2747 2.8745 4.6058 3.7896 3.3196 4.4448 3.5097 3.7625 3.1985 6.0226 5.0972 7.6678 3.0088 3.8995 3.1122 4.7819 4.7176 3.8183 3.1935 3.4059 3.4059 5.1572 3.4799 4.748 2.2509 4.0597 4.0891 4.1763 4.3932 3.8376 3.8705 5.5076 3.8452 3.1396 4.0678 3.177 4.0855 3.4904 3.3266 3.4438 3.884 4.7211 3.1324 3.353 7.3256 2.7993 3.0489 3.1881 4.0704 7.6678 4.1763 3.298 3.2515 3.298 4.0639 4.0161 3.7259 4.1082 3.4593 3.4799 3.1412 3.0048 3.4254 3.1412 3.1985 3.9436 3.8715 3.1985 3.4254 3.031 2.9092 8.0804 3.6517 3.3383 3.0856 3.7762 2.4064 3.4122 6 2026 5.0474 3.431 3.8012 3.621 3.7435 3.3014 5.3123 7.22 8.1186 3.1505 3.6996 4.7159 8.1186 5.0474 3.9578 6.4278 4.6065 4.6347 3.5165 4.6065 3.1049 3.9839 3.0375 5.3688 3.6973 4.1812 3.1514 3.3448 4.0413 3.6666 3.8803 3.2116 3.5723 4.1232 3.2393 3.027 4.9928 3.111 3.027 3.9943 4.111 2.8999 4.5488 3.1644 3.2386 3.415 3.7431 4.5506 3.7592 3.1373 3.3014 3.9046 3.2597 6.2078 4.6071 3.3718 3.7187 3.26 4.5405 3.6331 3.568 3.1514 3.027 4.6296 3.4119 3.2676 5.5966 4.9551 2.8271 5.8388 4.852 2.2675 3.0739 3.9078 3.5837 4.6006 3.4521 3.2135 2.9307 4.0018 3.1573 3.7291 4.0207 3.027 3.568 4.1141 2.9307 5.9069 6.6343 3.9051 3.6544 3.0817 3.1663 3.8828 4.0616 3.7813 3.8989 4.3644 7.4118 3.5837 3.151 4.2383 4.1153 3.427 3.2719 3.144 2.9307 3.0783 3.2952 2.8925 4.6347 3.8134 3.3441 4.4727 3.5317 3.7861 3.2186 6.0511 5.1348 7.7041 3.0276 3.924 3.1352 4.8119 4.7472 3.8422 3.2135 3.431 3.431 5.1816 3.5055 4.783 2.2675 4.0852 4.1147 4.2025 4.4208 3.8617 3.8948 5.5336 3.8693 3.1593 4.0933 3.197 4.1112 3.5162 3.3475 3.4654 3.9084 4.7507 3.1521 3.3741 7.3603 2.8199 3.0714 3.2116 4.096 7.7041 4.2025 3.3187 3.2719 3.3187 4.0894 4.0413 3.7493 4.1385 3.481 3.5055 3.1644 3.027 3.4469 3.1644 3.2186 3.9683 3.8958 3.2186 3.4469 3.05 2.9307 8.1186 3.6747 3.3593 3.1083 3.7999 2.4241 3.4374 7 2027 5.0661 3.4437 3.8132 3.6324 3.7574 3.3118 5.325 7.2372 8.138 3.1622 3.7112 4.7308 8.138 5.0661 3.9703 6.4481 4.6174 4.6494 3.5295 4.6174 3.1147 3.9965 3.0487 5.3816 3.709 4.1968 3.1613 3.3572 4.0563 3.6802 3.8947 3.2235 3.5856 4.1363 3.2513 3.0382 5.0113 3.1225 3.0382 4.0069 4.1239 2.909 4.5632 3.1761 3.2506 3.4258 3.755 4.565 3.7731 3.1473 3.3118 3.9191 3.2718 6.2225 4.6217 3.3824 3.7305 3.2703 4.5548 3.6466 3.5812 3.1631 3.0382 4.6442 3.4245 3.2779 5.6099 4.9708 2.8376 5.8527 4.8673 2.276 3.0853 3.9201 3.595 4.6151 3.4603 3.2237 2.9415 4.0144 3.169 3.7409 4.0334 3.0382 3.5812 4.1271 2.9415 5.921 6.6502 3.9175 3.666 3.0915 3.1763 3.8951 4.0744 3.7932 3.9133 4.3782 7.4295 3.595 3.1627 4.2517 4.1283 3.4379 3.2823 3.1556 2.9415 3.0897 3.3056 2.9017 4.6494 3.8255 3.3565 4.4868 3.5429 3.7981 3.2288 6.0655 5.1539 7.7225 3.0372 3.9364 3.1468 4.8271 4.7622 3.8544 3.2237 3.4437 3.4437 5.1939 3.5185 4.8008 2.276 4.0981 4.1277 4.2158 4.4348 3.8739 3.9071 5.5468 3.8815 3.1693 4.1063 3.2071 4.1242 3.5292 3.3581 3.4764 3.9207 4.7658 3.162 3.3848 7.3778 2.8304 3.0828 3.2235 4.1089 7.7225 4.2158 3.3292 3.2823 3.3292 4.1023 4.054 3.7611 4.1538 3.492 3.5185 3.1761 3.0382 3.4577 3.1761 3.2288 3.9809 3.9081 3.2288 3.4577 3.0596 2.9415 8.138 3.6863 3.3699 3.1199 3.8119 2.4331 3.4501 8 2028 5.0914 3.4609 3.8294 3.6478 3.7762 3.3259 5.342 7.2604 8.164 3.178 3.727 4.7509 8.164 5.0914 3.9872 6.4755 4.6322 4.6692 3.5471 4.6322 3.1279 4.0135 3.064 5.3988 3.7248 4.2177 3.1748 3.374 4.0765 3.6986 3.9142 3.2396 3.6034 4.1539 3.2675 3.0534 5.0364 3.1381 3.0534 4.0239 4.1415 2.9214 4.5826 3.1919 3.2668 3.4403 3.7709 4.5844 3.7919 3.1606 3.3259 3.9386 3.2881 6.2425 4.6413 3.3968 3.7463 3.2842 4.5742 3.6648 3.5991 3.1788 3.0534 4.664 3.4416 3.2918 5.6279 4.9919 2.8518 5.8714 4.888 2.2873 3.1007 3.9368 3.6103 4.6347 3.4714 3.2374 2.9562 4.0315 3.1848 3.7568 4.0506 3.0534 3.5991 4.1447 2.9562 5.94 6.6715 3.9341 3.6816 3.1046 3.1898 3.9117 4.0918 3.8093 3.9329 4.3968 7.4533 3.6103 3.1785 4.2697 4.1459 3.4525 3.2962 3.1714 2.9562 3.1052 3.3197 2.914 4.6692 3.8417 3.3733 4.5059 3.5579 3.8142 3.2425 6.0849 5.1796 7.7472 3.0501 3.9531 3.1625 4.8476 4.7825 3.8708 3.2374 3.4609 3.4609 5.2106 3.5361 4.8247 2.2873 4.1155 4.1453 4.2337 4.4536 3.8903 3.9237 5.5646 3.898 3.1828 4.1237 3.2207 4.1417 3.5468 3.3724 3.4912 3.9374 4.786 3.1755 3.3991 7.4014 2.8445 3.0982 3.2396 4.1264 7.7472 4.2337 3.3433 3.2962 3.3433 4.1197 4.0713 3.7771 4.1746 3.5069 3.5361 3.1919 3.0534 3.4724 3.1919 3.2425 3.9978 3.9247 3.2425 3.4724 3.0726 2.9562 8.164 3.7019 3.3842 3.1355 3.8281 2.4453 3.4674 9 2029 5.1175 3.4786 3.8461 3.6638 3.7955 3.3404 5.3596 7.2843 8.1909 3.1943 3.7433 4.7716 8.1909 5.1175 4.0046 6.5037 4.6475 4.6895 3.5653 4.6475 3.1416 4.031 3.0797 5.4166 3.741 4.2393 3.1886 3.3913 4.0974 3.7175 3.9342 3.2562 3.6219 4.172 3.2842 3.069 5.0622 3.1542 3.069 4.0415 4.1595 2.9342 4.6026 3.2083 3.2836 3.4554 3.7874 4.6044 3.8114 3.1744 3.3404 3.9588 3.305 6.263 4.6616 3.4116 3.7627 3.2986 4.5941 3.6836 3.6175 3.1951 3.069 4.6843 3.4593 3.3062 5.6464 5.0137 2.8664 5.8908 4.9093 2.2991 3.1166 3.9539 3.6261 4.6549 3.4828 3.2515 2.9714 4.0491 3.2011 3.7732 4.0683 3.069 3.6175 4.1628 2.9714 5.9595 6.6934 3.9513 3.6976 3.1182 3.2037 3.9287 4.1096 3.826 3.953 4.416 7.4778 3.6261 3.1948 4.2884 4.164 3.4675 3.3106 3.1876 2.9714 3.1211 3.3342 2.9267 4.6895 3.8585 3.3906 4.5256 3.5735 3.8309 3.2567 6.1049 5.2062 7.7727 3.0634 3.9703 3.1787 4.8688 4.8033 3.8877 3.2515 3.4786 3.4786 5.2277 3.5542 4.8495 2.2991 4.1335 4.1634 4.2522 4.4731 3.9073 3.9409 5.5829 3.915 3.1966 4.1417 3.2348 4.1598 3.565 3.3871 3.5064 3.9546 4.8069 3.1893 3.414 7.4258 2.8591 3.1141 3.2562 4.1444 7.7727 4.2522 3.3579 3.3106 3.3579 4.1377 4.089 3.7936 4.196 3.5222 3.5542 3.2083 3.069 3.4876 3.2083 3.2567 4.0152 3.9418 3.2567 3.4876 3.0861 2.9714 8.1909 3.7181 3.399 3.1515 3.8448 2.4578 3.4851 10 2030 5.148 3.4994 3.8656 3.6823 3.8181 3.3573 5.3801 7.3121 8.2222 3.2133 3.7623 4.7958 8.2222 5.148 4.0249 6.5367 4.6653 4.7133 3.5865 4.6653 3.1575 4.0514 3.098 5.4373 3.76 4.2646 3.2048 3.4115 4.1218 3.7397 3.9577 3.2756 3.6435 4.1931 3.3038 3.0873 5.0923 3.173 3.0873 4.062 4.1806 2.949 4.6259 3.2274 3.3031 3.4729 3.8066 4.6277 3.8341 3.1905 3.3573 3.9824 3.3247 6.287 4.6852 3.4289 3.7818 3.3153 4.6174 3.7055 3.6391 3.2141 3.0873 4.7081 3.4799 3.3229 5.668 5.0391 2.8835 5.9133 4.9342 2.3127 3.1351 3.974 3.6444 4.6785 3.4961 3.268 2.9891 4.0696 3.2202 3.7924 4.0889 3.0873 3.6391 4.1839 2.9891 5.9823 6.719 3.9713 3.7164 3.134 3.22 3.9487 4.1305 3.8454 3.9766 4.4384 7.5064 3.6444 3.2138 4.3101 4.1851 3.4851 3.3274 3.2066 2.9891 3.1396 3.3511 2.9416 4.7133 3.8781 3.4107 4.5485 3.5916 3.8503 3.2732 6.1283 5.2372 7.8024 3.079 3.9905 3.1976 4.8934 4.8277 3.9074 3.268 3.4994 3.4994 5.2477 3.5754 4.8783 2.3127 4.1544 4.1845 4.2737 4.4957 3.9271 3.9608 5.6042 3.9349 3.2129 4.1627 3.2512 4.1809 3.5862 3.4043 3.5242 3.9746 4.8313 3.2055 3.4313 7.4542 2.8761 3.1326 3.2756 4.1654 7.8024 4.2737 3.3749 3.3274 3.3749 4.1587 4.1098 3.8128 4.221 3.54 3.5754 3.2274 3.0873 3.5053 3.2274 3.2732 4.0356 3.9618 3.2732 3.5053 3.1017 2.9891 8.2222 3.737 3.4162 3.1703 3.8643 2.4725 3.5059 11 2031 5.1726 3.5161 3.8814 3.6973 3.8364 3.371 5.3966 7.3346 8.2475 3.2287 3.7776 4.8154 8.2475 5.1726 4.0413 6.5634 4.6796 4.7325 3.6037 4.6796 3.1704 4.068 3.1128 5.454 3.7753 4.285 3.2179 3.4278 4.1416 3.7576 3.9766 3.2913 3.6609 4.2102 3.3196 3.1021 5.1167 3.1882 3.1021 4.0785 4.1977 2.9611 4.6448 3.2428 3.3189 3.487 3.8221 4.6466 3.8525 3.2035 3.371 4.0015 3.3406 6.3063 4.7043 3.4429 3.7972 3.3288 4.6363 3.7233 3.6565 3.2295 3.1021 4.7273 3.4966 3.3365 5.6854 5.0597 2.8973 5.9315 4.9543 2.3238 3.1502 3.9902 3.6593 4.6976 3.5069 3.2813 3.0034 4.0862 3.2356 3.8078 4.1056 3.1021 3.6565 4.2009 3.0034 6.0007 6.7397 3.9875 3.7315 3.1468 3.2331 3.9648 4.1473 3.861 3.9956 4.4565 7.5295 3.6593 3.2292 4.3277 4.2022 3.4993 3.3409 3.222 3.0034 3.1547 3.3647 2.9536 4.7325 3.8939 3.4271 4.5671 3.6062 3.866 3.2865 6.1471 5.2623 7.8264 3.0915 4.0067 3.2129 4.9134 4.8474 3.9233 3.2813 3.5161 3.5161 5.2638 3.5925 4.9017 2.3238 4.1714 4.2015 4.2911 4.5141 3.9431 3.977 5.6215 3.9509 3.226 4.1797 3.2644 4.1979 3.6034 3.4181 3.5385 3.9908 4.851 3.2186 3.4453 7.4771 2.8899 3.1476 3.2913 4.1824 7.8264 4.2911 3.3887 3.3409 3.3887 4.1757 4.1265 3.8284 4.2412 3.5545 3.5925 3.2428 3.1021 3.5196 3.2428 3.2865 4.0521 3.978 3.2865 3.5196 3.1143 3.0034 8.2475 3.7522 3.4302 3.1855 3.8801 2.4843 3.5227 12 2032 5.2087 3.5406 3.9044 3.7193 3.8632 3.391 5.4208 7.3674 8.2844 3.2512 3.8 4.844 8.2844 5.2087 4.0653 6.6023 4.7005 4.7606 3.6288 4.7005 3.1892 4.0921 3.1345 5.4784 3.7977 4.3149 3.237 3.4517 4.1704 3.7838 4.0044 3.3142 3.6864 4.2352 3.3427 3.1237 5.1524 3.2104 3.1237 4.1028 4.2226 2.9786 4.6723 3.2655 3.3421 3.5077 3.8448 4.6742 3.8793 3.2225 3.391 4.0294 3.3639 6.3345 4.7322 3.4633 3.8197 3.3486 4.6638 3.7493 3.682 3.2521 3.1237 4.7553 3.5209 3.3563 5.7109 5.0897 2.9175 5.958 4.9837 2.34 3.1721 4.0139 3.681 4.7255 3.5226 3.3008 3.0244 4.1105 3.2582 3.8304 4.1299 3.1237 3.682 4.2259 3.0244 6.0276 6.7698 4.0112 3.7537 3.1654 3.2523 3.9883 4.1719 3.884 4.0235 4.4829 7.5632 3.681 3.2517 4.3534 4.2271 3.5201 3.3608 3.2444 3.0244 3.1767 3.3847 2.9711 4.7606 3.917 3.451 4.5942 3.6276 3.889 3.306 6.1746 5.299 7.8615 3.1099 4.0305 3.2353 4.9426 4.8762 3.9466 3.3008 3.5406 3.5406 5.2874 3.6176 4.9359 2.34 4.1962 4.2265 4.3166 4.5409 3.9666 4.0006 5.6466 3.9744 3.2451 4.2045 3.2838 4.2228 3.6286 3.4384 3.5595 4.0145 4.8798 3.2377 3.4657 7.5106 2.91 3.1696 3.3142 4.2072 7.8615 4.3166 3.4088 3.3608 3.4088 4.2004 4.151 3.8511 4.2708 3.5756 3.6176 3.2655 3.1237 3.5405 3.2655 3.306 4.0761 4.0016 3.306 3.5405 3.1328 3.0244 8.2844 3.7745 3.4505 3.2077 3.9031 2.5016 3.5473 13 2033 5.2289 3.5544 3.9173 3.7316 3.8781 3.4022 5.4343 7.3858 8.305 3.2638 3.8126 4.8599 8.305 5.2289 4.0787 6.6241 4.7122 4.7763 3.6429 4.7122 3.1997 4.1056 3.1467 5.4921 3.8103 4.3316 3.2476 3.4651 4.1866 3.7985 4.0199 3.3271 3.7007 4.2492 3.3557 3.1358 5.1724 3.2229 3.1358 4.1163 4.2365 2.9885 4.6878 3.2781 3.355 3.5193 3.8575 4.6896 3.8944 3.2332 3.4022 4.045 3.3769 6.3503 4.7478 3.4748 3.8323 3.3596 4.6792 3.7638 3.6963 3.2647 3.1358 4.771 3.5346 3.3674 5.7251 5.1065 2.9288 5.9728 5.0002 2.3491 3.1844 4.0271 3.6932 4.7411 3.5313 3.3117 3.0361 4.124 3.2708 3.8431 4.1436 3.1358 3.6963 4.2398 3.0361 6.0426 6.7867 4.0244 3.7661 3.1759 3.263 4.0015 4.1857 3.8968 4.0391 4.4977 7.582 3.6932 3.2643 4.3677 4.2411 3.5317 3.3719 3.257 3.0361 3.189 3.3959 2.9809 4.7763 3.9299 3.4644 4.6093 3.6396 3.9018 3.3169 6.19 5.3195 7.881 3.1201 4.0438 3.2479 4.9589 4.8923 3.9596 3.3117 3.5544 3.5544 5.3006 3.6316 4.955 2.3491 4.21 4.2404 4.3309 4.5559 3.9796 4.0138 5.6607 3.9875 3.2558 4.2184 3.2946 4.2368 3.6426 3.4498 3.5713 4.0278 4.8959 3.2484 3.4772 7.5293 2.9213 3.1819 3.3271 4.2211 7.881 4.3309 3.4201 3.3719 3.4201 4.2143 4.1647 3.8638 4.2873 3.5874 3.6316 3.2781 3.1358 3.5521 3.2781 3.3169 4.0896 4.0148 3.3169 3.5521 3.1432 3.0361 8.305 3.7869 3.4619 3.2201 3.916 2.5113 3.561 14 2034 5.259 3.5748 3.9365 3.7498 3.9005 3.4189 5.4544 7.413 8.3357 3.2826 3.8312 4.8837 8.3357 5.259 4.0987 6.6566 4.7296 4.7997 3.6638 4.7296 3.2154 4.1257 3.1648 5.5123 3.8289 4.3565 3.2635 3.485 4.2107 3.8203 4.043 3.3462 3.722 4.27 3.375 3.1539 5.2021 3.2414 3.1539 4.1365 4.2573 3.0031 4.7107 3.297 3.3743 3.5365 3.8764 4.7126 3.9168 3.249 3.4189 4.0682 3.3964 6.3738 4.7711 3.4918 3.8511 3.3761 4.7021 3.7855 3.7175 3.2834 3.1539 4.7944 3.5549 3.3839 5.7462 5.1315 2.9457 5.9949 5.0247 2.3626 3.2028 4.0468 3.7113 4.7643 3.5444 3.3279 3.0535 4.1442 3.2896 3.8619 4.1639 3.1539 3.7175 4.2606 3.0535 6.0649 6.8117 4.0441 3.7845 3.1914 3.279 4.0211 4.2062 3.9159 4.0623 4.5198 7.61 3.7113 3.2831 4.3891 4.2618 3.549 3.3884 3.2757 3.0535 3.2073 3.4125 2.9955 4.7997 3.9492 3.4843 4.6319 3.6574 3.9209 3.3332 6.2129 5.3501 7.9101 3.1354 4.0636 3.2666 4.9832 4.9162 3.979 3.3279 3.5748 3.5748 5.3201 3.6525 4.9836 2.3626 4.2306 4.2612 4.3521 4.5782 3.9991 4.0335 5.6816 4.007 3.2718 4.239 3.3108 4.2575 3.6636 3.4667 3.5888 4.0475 4.9198 3.2643 3.4942 7.5571 2.9381 3.2002 3.3462 4.2418 7.9101 4.3521 3.4368 3.3884 3.4368 4.2349 4.1851 3.8827 4.312 3.6049 3.6525 3.297 3.1539 3.5695 3.297 3.3332 4.1096 4.0345 3.3332 3.5695 3.1586 3.0535 8.3357 3.8055 3.4789 3.2387 3.9352 2.5258 3.5815 15 2035 5.2965 3.6003 3.9604 3.7726 3.9282 3.4396 5.4793 7.4469 8.3738 3.306 3.8545 4.9134 8.3738 5.2965 4.1235 6.6969 4.7513 4.8288 3.6899 4.7513 3.2349 4.1507 3.1873 5.5375 3.8521 4.3876 3.2833 3.5099 4.2407 3.8475 4.0718 3.37 3.7485 4.2959 3.399 3.1763 5.2392 3.2645 3.1763 4.1615 4.2831 3.0213 4.7393 3.3204 3.3983 3.558 3.8999 4.7412 3.9447 3.2687 3.4396 4.0972 3.4206 6.4029 4.8 3.513 3.8745 3.3966 4.7306 3.8124 3.744 3.3068 3.1763 4.8235 3.5802 3.4044 5.7725 5.1626 2.9666 6.0223 5.0551 2.3794 3.2256 4.0714 3.7338 4.7932 3.5606 3.3481 3.0753 4.1693 3.3131 3.8853 4.1891 3.1763 3.744 4.2864 3.0753 6.0926 6.8429 4.0687 3.8075 3.2108 3.2989 4.0454 4.2317 3.9396 4.0913 4.5472 7.6448 3.7338 3.3064 4.4157 4.2877 3.5705 3.4089 3.299 3.0753 3.2302 3.4332 3.0137 4.8288 3.9731 3.5091 4.66 3.6796 3.9447 3.3534 6.2413 5.3882 7.9463 3.1544 4.0883 3.2898 5.0134 4.946 4.0031 3.3481 3.6003 3.6003 5.3444 3.6785 5.019 2.3794 4.2563 4.287 4.3785 4.6059 4.0234 4.0579 5.7076 4.0313 3.2916 4.2647 3.3309 4.2833 3.6897 3.4877 3.6105 4.072 4.9497 3.2841 3.5154 7.5916 2.9591 3.223 3.37 4.2675 7.9463 4.3785 3.4577 3.4089 3.4577 4.2606 4.2105 3.9063 4.3427 3.6268 3.6785 3.3204 3.1763 3.5912 3.3204 3.3534 4.1345 4.0589 3.3534 3.5912 3.1777 3.0753 8.3738 3.8285 3.5 3.2617 3.959 2.5438 3.607 16 2036 5.3222 3.6178 3.9767 3.7882 3.9473 3.4538 5.4964 7.4701 8.3999 3.322 3.8704 4.9337 8.3999 5.3222 4.1406 6.7246 4.7661 4.8488 3.7078 4.7661 3.2483 4.1679 3.2028 5.5548 3.8681 4.4089 3.2969 3.5269 4.2613 3.8662 4.0916 3.3864 3.7667 4.3137 3.4155 3.1918 5.2646 3.2803 3.1918 4.1787 4.3008 3.0338 4.7589 3.3365 3.4148 3.5727 3.916 4.7608 3.9638 3.2822 3.4538 4.1171 3.4372 6.4228 4.8199 3.5275 3.8905 3.4106 4.7502 3.8309 3.7622 3.3229 3.1918 4.8434 3.5976 3.4184 5.7905 5.184 2.981 6.0411 5.076 2.391 3.2412 4.0882 3.7492 4.813 3.5717 3.3619 3.0902 4.1866 3.3292 3.9014 4.2064 3.1918 3.7622 4.3041 3.0902 6.1116 6.8642 4.0855 3.8232 3.2241 3.3125 4.0622 4.2492 3.9559 4.1111 4.566 7.6686 3.7492 3.3225 4.434 4.3054 3.5853 3.423 3.3151 3.0902 3.2458 3.4474 3.0261 4.8488 3.9895 3.5262 4.6792 3.6948 3.961 3.3673 6.2607 5.4144 7.971 3.1675 4.1052 3.3058 5.0341 4.9665 4.0197 3.3619 3.6178 3.6178 5.3611 3.6964 5.0434 2.391 4.2739 4.3047 4.3966 4.625 4.04 4.0747 5.7254 4.048 3.3052 4.2824 3.3446 4.301 3.7076 3.5021 3.6255 4.0889 4.9701 3.2976 3.5299 7.6153 2.9734 3.2386 3.3864 4.2851 7.971 4.3966 3.472 3.423 3.472 4.2782 4.2279 3.9224 4.3638 3.6418 3.6964 3.3365 3.1918 3.606 3.3365 3.3673 4.1516 4.0757 3.3673 3.606 3.1909 3.0902 8.3999 3.8444 3.5144 3.2776 3.9754 2.5561 3.6245 17 2037 5.3506 3.6371 3.9948 3.8054 3.9684 3.4695 5.5152 7.4957 8.4287 3.3398 3.888 4.9561 8.4287 5.3506 4.1594 6.7552 4.7824 4.8708 3.7276 4.7824 3.263 4.1868 3.2199 5.5739 3.8857 4.4324 3.3119 3.5457 4.2841 3.8869 4.1134 3.4045 3.7868 4.3333 3.4338 3.2088 5.2928 3.2979 3.2088 4.1977 4.3204 3.0476 4.7805 3.3544 3.4331 3.5889 3.9338 4.7824 3.985 3.2971 3.4695 4.1391 3.4555 6.4449 4.8418 3.5435 3.9082 3.4261 4.7718 3.8514 3.7823 3.3406 3.2088 4.8654 3.6169 3.434 5.8103 5.2075 2.997 6.0618 5.0991 2.4038 3.2585 4.1068 3.7662 4.8349 3.5839 3.3772 3.1067 4.2056 3.3469 3.9191 4.2255 3.2088 3.7823 4.3237 3.1067 6.1326 6.8878 4.1041 3.8406 3.2387 3.3276 4.0806 4.2685 3.9739 4.1331 4.5867 7.6949 3.7662 3.3402 4.4542 4.325 3.6016 3.4386 3.3328 3.1067 3.2632 3.4631 3.0399 4.8708 4.0077 3.545 4.7005 3.7116 3.979 3.3826 6.2822 5.4433 7.9984 3.1819 4.1238 3.3234 5.057 4.9891 4.038 3.3772 3.6371 3.6371 5.3795 3.7161 5.0704 2.4038 4.2933 4.3243 4.4166 4.646 4.0584 4.0932 5.745 4.0664 3.3202 4.3018 3.3598 4.3206 3.7274 3.518 3.6419 4.1075 4.9927 3.3126 3.546 7.6414 2.9893 3.2559 3.4045 4.3046 7.9984 4.4166 3.4877 3.4386 3.4877 4.2977 4.2471 3.9403 4.3871 3.6583 3.7161 3.3544 3.2088 3.6224 3.3544 3.3826 4.1705 4.0942 3.3826 3.6224 3.2054 3.1067 8.4287 3.8619 3.5304 3.2951 3.9935 2.5698 3.6439 18 2038 5.3739 3.6529 4.0096 3.8195 3.9857 3.4824 5.5306 7.5167 8.4523 3.3543 3.9024 4.9745 8.4523 5.3739 4.1748 6.7802 4.7958 4.8889 3.7438 4.7958 3.2751 4.2024 3.2339 5.5894 3.9001 4.4517 3.3242 3.5612 4.3027 3.9038 4.1313 3.4193 3.8033 4.3493 3.4487 3.2228 5.3158 3.3122 3.2228 4.2133 4.3364 3.0589 4.7982 3.3689 3.448 3.6022 3.9484 4.8001 4.0023 3.3094 3.4824 4.1571 3.4706 6.4629 4.8597 3.5566 3.9226 3.4388 4.7894 3.8682 3.7988 3.3551 3.2228 4.8834 3.6326 3.4467 5.8265 5.2268 3.01 6.0787 5.118 2.4142 3.2727 4.122 3.7802 4.8528 3.5939 3.3897 3.1202 4.2212 3.3615 3.9336 4.2412 3.2228 3.7988 4.3397 3.1202 6.1497 6.907 4.1192 3.8548 3.2507 3.3399 4.0957 4.2843 3.9886 4.1511 4.6037 7.7164 3.7802 3.3547 4.4706 4.341 3.6149 3.4513 3.3472 3.1202 3.2774 3.4759 3.0511 4.8889 4.0225 3.5604 4.7179 3.7254 3.9937 3.3951 6.2997 5.467 8.0207 3.1936 4.1391 3.3379 5.0757 5.0075 4.0529 3.3897 3.6529 3.6529 5.3945 3.7323 5.0924 2.4142 4.3092 4.3403 4.4329 4.6632 4.0734 4.1084 5.761 4.0815 3.3325 4.3178 3.3723 4.3366 3.7436 3.5311 3.6554 4.1227 5.0112 3.3249 3.5591 7.6627 3.0023 3.2701 3.4193 4.3205 8.0207 4.4329 3.5007 3.4513 3.5007 4.3136 4.2628 3.9549 4.4062 3.6719 3.7323 3.3689 3.2228 3.6358 3.3689 3.3951 4.1859 4.1094 3.3951 3.6358 3.2172 3.1202 8.4523 3.8762 3.5435 3.3094 4.0083 2.581 3.6597 19 2039 5.3971 3.6687 4.0244 3.8336 4.0029 3.4952 5.546 7.5376 8.4757 3.3688 3.9168 4.9928 8.4757 5.3971 4.1902 6.8052 4.8091 4.9069 3.76 4.8091 3.2872 4.2178 3.2478 5.6049 3.9144 4.471 3.3364 3.5766 4.3213 3.9207 4.1492 3.4341 3.8197 4.3653 3.4636 3.2367 5.3388 3.3265 3.2367 4.2288 4.3523 3.0701 4.8159 3.3835 3.4629 3.6155 3.9629 4.8178 4.0196 3.3215 3.4952 4.175 3.4856 6.4808 4.8776 3.5697 3.9371 3.4515 4.8071 3.8849 3.8152 3.3696 3.2367 4.9014 3.6483 3.4594 5.8427 5.2461 3.023 6.0956 5.1368 2.4247 3.2869 4.1372 3.7941 4.8707 3.6039 3.4022 3.1337 4.2367 3.376 3.9481 4.2568 3.2367 3.8152 4.3557 3.1337 6.1668 6.9262 4.1344 3.869 3.2627 3.3522 4.1108 4.3001 4.0033 4.169 4.6207 7.7378 3.7941 3.3693 4.4871 4.357 3.6282 3.464 3.3617 3.1337 3.2915 3.4887 3.0624 4.9069 4.0373 3.5758 4.7353 3.7391 4.0084 3.4076 6.3172 5.4906 8.043 3.2054 4.1543 3.3523 5.0944 5.026 4.0678 3.4022 3.6687 3.6687 5.4095 3.7484 5.1144 2.4247 4.3251 4.3563 4.4492 4.6804 4.0884 4.1235 5.777 4.0965 3.3448 4.3337 3.3847 4.3526 3.7598 3.5441 3.6689 4.1379 5.0297 3.3371 3.5722 7.684 3.0153 3.2842 3.4341 4.3365 8.043 4.4492 3.5136 3.464 3.5136 4.3295 4.2785 3.9694 4.4252 3.6854 3.7484 3.3835 3.2367 3.6492 3.3835 3.4076 4.2013 4.1245 3.4076 3.6492 3.2291 3.1337 8.4757 3.8904 3.5565 3.3237 4.023 2.5921 3.6756 20 2040 5.4199 3.6842 4.0388 3.8473 4.0198 3.5077 5.561 7.558 8.4987 3.383 3.9308 5.0107 8.4987 5.4199 4.2052 6.8296 4.8221 4.9245 3.7759 4.8221 3.299 4.233 3.2615 5.6201 3.9285 4.4898 3.3484 3.5917 4.3395 3.9372 4.1667 3.4485 3.8358 4.381 3.4782 3.2504 5.3613 3.3406 3.2504 4.244 4.3679 3.0812 4.8332 3.3978 3.4775 3.6285 3.9771 4.8351 4.0366 3.3335 3.5077 4.1926 3.5003 6.4984 4.8951 3.5825 3.9512 3.4638 4.8243 3.9013 3.8313 3.3838 3.2504 4.919 3.6637 3.4718 5.8585 5.2649 3.0358 6.1121 5.1553 2.4349 3.3007 4.152 3.8077 4.8882 3.6137 3.4144 3.147 4.2519 3.3903 3.9623 4.2721 3.2504 3.8313 4.3713 3.147 6.1835 6.9449 4.1493 3.8829 3.2744 3.3642 4.1256 4.3155 4.0177 4.1866 4.6373 7.7588 3.8077 3.3834 4.5032 4.3726 3.6413 3.4765 3.3759 3.147 3.3054 3.5012 3.0734 4.9245 4.0518 3.5909 4.7523 3.7525 4.0228 3.4198 6.3343 5.5138 8.0648 3.2169 4.1693 3.3664 5.1127 5.044 4.0824 3.4144 3.6842 3.6842 5.4241 3.7642 5.136 2.4349 4.3406 4.3719 4.4652 4.6972 4.1031 4.1383 5.7927 4.1112 3.3568 4.3492 3.3968 4.3682 3.7757 3.5568 3.6821 4.1527 5.0477 3.3491 3.585 7.7048 3.028 3.2981 3.4485 4.352 8.0648 4.4652 3.5262 3.4765 3.5262 4.345 4.2939 3.9837 4.4439 3.6986 3.7642 3.3978 3.2504 3.6623 3.3978 3.4198 4.2164 4.1393 3.4198 3.6623 3.2407 3.147 8.4987 3.9044 3.5693 3.3377 4.0374 2.6031 3.6911 21 2041 5.4435 3.7003 4.0538 3.8616 4.0373 3.5208 5.5766 7.5791 8.5225 3.3978 3.9454 5.0293 8.5225 5.4435 4.2209 6.855 4.8356 4.9428 3.7923 4.8356 3.3112 4.2487 3.2758 5.6359 3.9431 4.5094 3.3608 3.6073 4.3585 3.9544 4.1849 3.4636 3.8525 4.3973 3.4934 3.2645 5.3847 3.3551 3.2645 4.2597 4.3842 3.0926 4.8511 3.4126 3.4927 3.642 3.9919 4.853 4.0542 3.3458 3.5208 4.2109 3.5155 6.5166 4.9133 3.5959 3.9659 3.4767 4.8422 3.9183 3.848 3.3986 3.2645 4.9373 3.6797 3.4847 5.875 5.2845 3.049 6.1292 5.1744 2.4455 3.3151 4.1675 3.8219 4.9063 3.6238 3.4271 3.1607 4.2677 3.4051 3.977 4.288 3.2645 3.848 4.3876 3.1607 6.2008 6.9644 4.1647 3.8973 3.2866 3.3767 4.1409 4.3315 4.0326 4.2049 4.6545 7.7805 3.8219 3.3982 4.5199 4.3888 3.6548 3.4894 3.3906 3.1607 3.3198 3.5142 3.0848 4.9428 4.0669 3.6066 4.77 3.7664 4.0378 3.4325 6.3521 5.5379 8.0874 3.2289 4.1847 3.3811 5.1317 5.0627 4.0976 3.4271 3.7003 3.7003 5.4393 3.7807 5.1584 2.4455 4.3567 4.3882 4.4818 4.7146 4.1183 4.1537 5.8089 4.1265 3.3693 4.3654 3.4095 4.3844 3.7921 3.57 3.6957 4.1681 5.0665 3.3616 3.5983 7.7264 3.0412 3.3125 3.4636 4.3682 8.0874 4.4818 3.5393 3.4894 3.5393 4.3612 4.3098 3.9985 4.4633 3.7124 3.7807 3.4126 3.2645 3.6759 3.4126 3.4325 4.2321 4.1547 3.4325 3.6759 3.2527 3.1607 8.5225 3.9189 3.5826 3.3523 4.0524 2.6144 3.7072 22 2042 5.4627 3.7133 4.066 3.8732 4.0515 3.5313 5.5892 7.5963 8.5417 3.4097 3.9573 5.0444 8.5417 5.4627 4.2335 6.8755 4.8465 4.9576 3.8057 4.8465 3.3211 4.2614 3.2873 5.6486 3.9549 4.5253 3.3709 3.62 4.3738 3.9683 4.1996 3.4758 3.8661 4.4105 3.5056 3.276 5.4036 3.3669 3.276 4.2725 4.3973 3.1019 4.8656 3.4246 3.5049 3.6529 4.0039 4.8676 4.0685 3.3559 3.5313 4.2257 3.5279 6.5313 4.928 3.6066 3.9778 3.4871 4.8567 3.9321 3.8615 3.4105 3.276 4.9521 3.6926 3.4952 5.8882 5.3003 3.0597 6.1431 5.1899 2.4541 3.3268 4.1799 3.8333 4.921 3.632 3.4374 3.1718 4.2805 3.4171 3.9889 4.3008 3.276 3.8615 4.4007 3.1718 6.2148 6.9801 4.1771 3.909 3.2964 3.3868 4.1533 4.3445 4.0447 4.2197 4.6684 7.7981 3.8333 3.4102 4.5335 4.402 3.6657 3.4998 3.4025 3.1718 3.3315 3.5247 3.094 4.9576 4.0791 3.6193 4.7842 3.7777 4.0499 3.4428 6.3664 5.5573 8.1056 3.2385 4.1973 3.393 5.1471 5.0779 4.1099 3.4374 3.7133 3.7133 5.4516 3.794 5.1766 2.4541 4.3698 4.4013 4.4952 4.7287 4.1307 4.1661 5.822 4.1388 3.3794 4.3785 3.4197 4.3976 3.8055 3.5807 3.7068 4.1806 5.0817 3.3716 3.6091 7.7439 3.0519 3.3241 3.4758 4.3813 8.1056 4.4952 3.5499 3.4998 3.5499 4.3742 4.3228 4.0105 4.479 3.7235 3.794 3.4246 3.276 3.6869 3.4246 3.4428 4.2448 4.1671 3.4428 3.6869 3.2625 3.1718 8.5417 3.9306 3.5933 3.3641 4.0646 2.6236 3.7202 23 2043 5.479 3.7244 4.0763 3.883 4.0636 3.5403 5.5999 7.6108 8.5581 3.4199 3.9673 5.0572 8.5581 5.479 4.2442 6.893 4.8558 4.9702 3.817 4.8558 3.3296 4.2722 3.2971 5.6594 3.9649 4.5388 3.3794 3.6308 4.3868 3.9801 4.2121 3.4861 3.8776 4.4217 3.5161 3.2858 5.4198 3.377 3.2858 4.2834 4.4085 3.1097 4.878 3.4348 3.5154 3.6621 4.014 4.88 4.0806 3.3644 3.5403 4.2383 3.5384 6.5438 4.9405 3.6158 3.9879 3.496 4.8691 3.9438 3.8731 3.4207 3.2858 4.9647 3.7036 3.504 5.8995 5.3137 3.0689 6.1548 5.2031 2.4614 3.3367 4.1906 3.8431 4.9335 3.6389 3.4461 3.1813 4.2914 3.4272 3.999 4.3117 3.2858 3.8731 4.4119 3.1813 6.2267 6.9935 4.1878 3.9189 3.3048 3.3954 4.1639 4.3556 4.0549 4.2323 4.6803 7.813 3.8431 3.4203 4.545 4.4132 3.675 3.5087 3.4127 3.1813 3.3414 3.5337 3.1019 4.9702 4.0894 3.6301 4.7964 3.7873 4.0601 3.4516 6.3786 5.5739 8.1212 3.2468 4.2079 3.4031 5.1601 5.0908 4.1203 3.4461 3.7244 3.7244 5.4621 3.8053 5.192 2.4614 4.3809 4.4125 4.5066 4.7408 4.1412 4.1767 5.8332 4.1493 3.388 4.3896 3.4284 4.4087 3.8168 3.5898 3.7162 4.1912 5.0946 3.3802 3.6183 7.7587 3.061 3.3341 3.4861 4.3924 8.1212 4.5066 3.5589 3.5087 3.5589 4.3853 4.3337 4.0206 4.4924 3.7329 3.8053 3.4348 3.2858 3.6963 3.4348 3.4516 4.2555 4.1777 3.4516 3.6963 3.2707 3.1813 8.5581 3.9406 3.6024 3.3741 4.0749 2.6314 3.7313 24 2044 5.4998 3.7385 4.0895 3.8956 4.0791 3.5517 5.6136 7.6294 8.579 3.4329 3.9802 5.0736 8.579 5.4998 4.258 6.9153 4.8677 4.9863 3.8315 4.8677 3.3404 4.2861 3.3096 5.6732 3.9778 4.5561 3.3904 3.6446 4.4035 3.9953 4.2282 3.4994 3.8924 4.436 3.5295 3.2983 5.4404 3.3898 3.2983 4.2972 4.4228 3.1198 4.8938 3.4479 3.5288 3.674 4.027 4.8958 4.0961 3.3753 3.5517 4.2544 3.5519 6.5598 4.9565 3.6275 4.0008 3.5073 4.8848 3.9588 3.8878 3.4337 3.2983 4.9807 3.7177 3.5154 5.9139 5.331 3.0805 6.1699 5.22 2.4708 3.3494 4.2041 3.8555 4.9495 3.6478 3.4573 3.1934 4.3053 3.4403 4.012 4.3257 3.2983 3.8878 4.4262 3.1934 6.2419 7.0106 4.2013 3.9316 3.3155 3.4064 4.1773 4.3697 4.0681 4.2484 4.6954 7.8321 3.8555 3.4333 4.5597 4.4275 3.6869 3.5201 3.4257 3.1934 3.3541 3.5451 3.1119 4.9863 4.1027 3.6439 4.8119 3.7996 4.0733 3.4627 6.3942 5.5951 8.141 3.2573 4.2216 3.4161 5.1768 5.1073 4.1337 3.4573 3.7385 3.7385 5.4754 3.8198 5.2118 2.4708 4.3951 4.4268 4.5212 4.7561 4.1546 4.1902 5.8474 4.1628 3.3989 4.4038 3.4395 4.423 3.8314 3.6014 3.7283 4.2048 5.1111 3.3911 3.63 7.7776 3.0727 3.3467 3.4994 4.4066 8.141 4.5212 3.5704 3.5201 3.5704 4.3995 4.3478 4.0337 4.5094 3.745 3.8198 3.4479 3.2983 3.7083 3.4479 3.4627 4.2693 4.1913 3.4627 3.7083 3.2813 3.1934 8.579 3.9534 3.6141 3.387 4.0881 2.6414 3.7455 25 2045 5.5151 3.7489 4.0992 3.9048 4.0904 3.5602 5.6236 7.643 8.5943 3.4425 3.9896 5.0856 8.5943 5.5151 4.2681 6.9317 4.8764 4.9981 3.8422 4.8764 3.3483 4.2962 3.3188 5.6834 3.9872 4.5687 3.3984 3.6548 4.4158 4.0064 4.2399 3.5091 3.9032 4.4465 3.5393 3.3075 5.4555 3.3993 3.3075 4.3074 4.4332 3.1272 4.9054 3.4574 3.5386 3.6827 4.0366 4.9074 4.1075 3.3833 3.5602 4.2663 3.5618 6.5715 4.9683 3.6361 4.0103 3.5156 4.8964 3.9698 3.8986 3.4433 3.3075 4.9925 3.7281 3.5237 5.9245 5.3436 3.0891 6.1809 5.2323 2.4777 3.3587 4.2141 3.8646 4.9612 3.6543 3.4654 3.2023 4.3155 3.4499 4.0215 4.3359 3.3075 3.8986 4.4367 3.2023 6.2531 7.0231 4.2113 3.9409 3.3233 3.4145 4.1872 4.38 4.0777 4.2602 4.7066 7.8461 3.8646 3.4429 4.5705 4.438 3.6957 3.5284 3.4352 3.2023 3.3634 3.5535 3.1193 4.9981 4.1124 3.654 4.8233 3.8086 4.0829 3.4709 6.4056 5.6107 8.1555 3.265 4.2316 3.4256 5.1891 5.1194 4.1434 3.4654 3.7489 3.7489 5.4852 3.8304 5.2263 2.4777 4.4055 4.4373 4.5319 4.7674 4.1644 4.2002 5.8579 4.1726 3.407 4.4142 3.4476 4.4335 3.842 3.61 3.7371 4.2148 5.1232 3.3992 3.6386 7.7915 3.0812 3.3561 3.5091 4.4171 8.1555 4.5319 3.5789 3.5284 3.5789 4.41 4.3581 4.0432 4.522 3.7539 3.8304 3.4574 3.3075 3.7171 3.4574 3.4709 4.2794 4.2012 3.4709 3.7171 3.2891 3.2023 8.5943 3.9627 3.6227 3.3964 4.0978 2.6488 3.7559 26 2046 5.5488 3.7718 4.1205 3.9251 4.1154 3.5786 5.6456 7.6729 8.628 3.4635 4.0103 5.112 8.628 5.5488 4.2902 6.9676 4.8955 5.024 3.8656 4.8955 3.3656 4.3185 3.339 5.7056 4.0079 4.5966 3.4161 3.677 4.4427 4.0308 4.2658 3.5305 3.927 4.4696 3.5608 3.3276 5.4888 3.42 3.3276 4.3298 4.4562 3.1434 4.9308 3.4785 3.5601 3.7018 4.0575 4.9328 4.1326 3.4008 3.5786 4.2923 3.5835 6.5972 4.9941 3.655 4.0311 3.5339 4.9218 3.994 3.9224 3.4642 3.3276 5.0184 3.7508 3.542 5.9477 5.3713 3.1079 6.2051 5.2595 2.4928 3.3792 4.236 3.8847 4.987 3.6686 3.4834 3.2218 4.3379 3.4709 4.0424 4.3584 3.3276 3.9224 4.4597 3.2218 6.2775 7.0506 4.2331 3.9614 3.3406 3.4322 4.209 4.4027 4.0989 4.2861 4.731 7.8768 3.8847 3.4639 4.5942 4.461 3.7149 3.5467 3.4561 3.2218 3.3839 3.572 3.1355 5.024 4.1337 3.6763 4.8484 3.8283 4.1041 3.4889 6.4307 5.6449 8.1874 3.2819 4.2535 3.4464 5.216 5.146 4.1649 3.4834 3.7718 3.7718 5.5066 3.8538 5.2581 2.4928 4.4283 4.4603 4.5555 4.7921 4.186 4.222 5.8808 4.1943 3.4247 4.4371 3.4655 4.4565 3.8654 3.6287 3.7565 4.2366 5.1497 3.4168 3.6575 7.822 3.1 3.3765 3.5305 4.44 8.1874 4.5555 3.5974 3.5467 3.5974 4.4328 4.3807 4.0642 4.5496 3.7734 3.8538 3.4785 3.3276 3.7364 3.4785 3.4889 4.3016 4.223 3.4889 3.7364 3.3062 3.2218 8.628 3.9833 3.6414 3.4171 4.1191 2.6649 3.7788 27 2047 5.5667 3.784 4.1318 3.9359 4.1286 3.5885 5.6573 7.6888 8.6458 3.4746 4.0213 5.126 8.6458 5.5667 4.302 6.9868 4.9056 5.0378 3.8781 4.9056 3.3749 4.3304 3.3498 5.7174 4.0189 4.6114 3.4254 3.6889 4.457 4.0438 4.2795 3.5419 3.9396 4.4818 3.5723 3.3384 5.5065 3.431 3.3384 4.3417 4.4685 3.1521 4.9444 3.4897 3.5716 3.712 4.0687 4.9464 4.1459 3.4102 3.5885 4.3061 3.5951 6.6109 5.0078 3.665 4.0422 3.5436 4.9354 4.0069 3.935 3.4754 3.3384 5.0322 3.7629 3.5517 5.96 5.3861 3.118 6.2179 5.2739 2.5008 3.3901 4.2476 3.8954 5.0007 3.6763 3.493 3.2322 4.3498 3.4821 4.0535 4.3704 3.3384 3.935 4.472 3.2322 6.2906 7.0652 4.2448 3.9723 3.3498 3.4417 4.2205 4.4149 4.1101 4.3 4.744 7.8931 3.8954 3.475 4.6069 4.4732 3.7251 3.5565 3.4673 3.2322 3.3949 3.5818 3.1441 5.0378 4.1451 3.6881 4.8617 3.8389 4.1154 3.4985 6.444 5.6631 8.2044 3.2909 4.2652 3.4576 5.2304 5.1601 4.1764 3.493 3.784 3.784 5.5181 3.8662 5.2751 2.5008 4.4405 4.4726 4.568 4.8053 4.1975 4.2336 5.893 4.2058 3.4341 4.4493 3.475 4.4687 3.8779 3.6387 3.7668 4.2483 5.1639 3.4262 3.6675 7.8382 3.11 3.3874 3.5419 4.4522 8.2044 4.568 3.6073 3.5565 3.6073 4.445 4.3927 4.0754 4.5642 3.7838 3.8662 3.4897 3.3384 3.7466 3.4897 3.4985 4.3135 4.2346 3.4985 3.7466 3.3153 3.2322 8.6458 3.9943 3.6515 3.4281 4.1304 2.6735 3.791 28 2048 5.5667 3.784 4.1318 3.9359 4.1286 3.5885 5.6573 7.6888 8.6458 3.4746 4.0213 5.126 8.6458 5.5667 4.302 6.9868 4.9056 5.0378 3.8781 4.9056 3.3749 4.3304 3.3498 5.7174 4.0189 4.6114 3.4254 3.6889 4.457 4.0438 4.2795 3.5419 3.9396 4.4818 3.5723 3.3384 5.5065 3.431 3.3384 4.3417 4.4685 3.1521 4.9444 3.4897 3.5716 3.712 4.0687 4.9464 4.1459 3.4102 3.5885 4.3061 3.5951 6.6109 5.0078 3.665 4.0422 3.5436 4.9354 4.0069 3.935 3.4754 3.3384 5.0322 3.7629 3.5517 5.96 5.3861 3.118 6.2179 5.2739 2.5008 3.3901 4.2476 3.8954 5.0007 3.6763 3.493 3.2322 4.3498 3.4821 4.0535 4.3704 3.3384 3.935 4.472 3.2322 6.2906 7.0652 4.2448 3.9723 3.3498 3.4417 4.2205 4.4149 4.1101 4.3 4.744 7.8931 3.8954 3.475 4.6069 4.4732 3.7251 3.5565 3.4673 3.2322 3.3949 3.5818 3.1441 5.0378 4.1451 3.6881 4.8617 3.8389 4.1154 3.4985 6.444 5.6631 8.2044 3.2909 4.2652 3.4576 5.2304 5.1601 4.1764 3.493 3.784 3.784 5.5181 3.8662 5.2751 2.5008 4.4405 4.4726 4.568 4.8053 4.1975 4.2336 5.893 4.2058 3.4341 4.4493 3.475 4.4687 3.8779 3.6387 3.7668 4.2483 5.1639 3.4262 3.6675 7.8382 3.11 3.3874 3.5419 4.4522 8.2044 4.568 3.6073 3.5565 3.6073 4.445 4.3927 4.0754 4.5642 3.7838 3.8662 3.4897 3.3384 3.7466 3.4897 3.4985 4.3135 4.2346 3.4985 3.7466 3.3153 3.2322 8.6458 3.9943 3.6515 3.4281 4.1304 2.6735 3.791 29 2049 5.5667 3.784 4.1318 3.9359 4.1286 3.5885 5.6573 7.6888 8.6458 3.4746 4.0213 5.126 8.6458 5.5667 4.302 6.9868 4.9056 5.0378 3.8781 4.9056 3.3749 4.3304 3.3498 5.7174 4.0189 4.6114 3.4254 3.6889 4.457 4.0438 4.2795 3.5419 3.9396 4.4818 3.5723 3.3384 5.5065 3.431 3.3384 4.3417 4.4685 3.1521 4.9444 3.4897 3.5716 3.712 4.0687 4.9464 4.1459 3.4102 3.5885 4.3061 3.5951 6.6109 5.0078 3.665 4.0422 3.5436 4.9354 4.0069 3.935 3.4754 3.3384 5.0322 3.7629 3.5517 5.96 5.3861 3.118 6.2179 5.2739 2.5008 3.3901 4.2476 3.8954 5.0007 3.6763 3.493 3.2322 4.3498 3.4821 4.0535 4.3704 3.3384 3.935 4.472 3.2322 6.2906 7.0652 4.2448 3.9723 3.3498 3.4417 4.2205 4.4149 4.1101 4.3 4.744 7.8931 3.8954 3.475 4.6069 4.4732 3.7251 3.5565 3.4673 3.2322 3.3949 3.5818 3.1441 5.0378 4.1451 3.6881 4.8617 3.8389 4.1154 3.4985 6.444 5.6631 8.2044 3.2909 4.2652 3.4576 5.2304 5.1601 4.1764 3.493 3.784 3.784 5.5181 3.8662 5.2751 2.5008 4.4405 4.4726 4.568 4.8053 4.1975 4.2336 5.893 4.2058 3.4341 4.4493 3.475 4.4687 3.8779 3.6387 3.7668 4.2483 5.1639 3.4262 3.6675 7.8382 3.11 3.3874 3.5419 4.4522 8.2044 4.568 3.6073 3.5565 3.6073 4.445 4.3927 4.0754 4.5642 3.7838 3.8662 3.4897 3.3384 3.7466 3.4897 3.4985 4.3135 4.2346 3.4985 3.7466 3.3153 3.2322 8.6458 3.9943 3.6515 3.4281 4.1304 2.6735 3.791 30 2050 5.5667 3.784 4.1318 3.9359 4.1286 3.5885 5.6573 7.6888 8.6458 3.4746 4.0213 5.126 8.6458 5.5667 4.302 6.9868 4.9056 5.0378 3.8781 4.9056 3.3749 4.3304 3.3498 5.7174 4.0189 4.6114 3.4254 3.6889 4.457 4.0438 4.2795 3.5419 3.9396 4.4818 3.5723 3.3384 5.5065 3.431 3.3384 4.3417 4.4685 3.1521 4.9444 3.4897 3.5716 3.712 4.0687 4.9464 4.1459 3.4102 3.5885 4.3061 3.5951 6.6109 5.0078 3.665 4.0422 3.5436 4.9354 4.0069 3.935 3.4754 3.3384 5.0322 3.7629 3.5517 5.96 5.3861 3.118 6.2179 5.2739 2.5008 3.3901 4.2476 3.8954 5.0007 3.6763 3.493 3.2322 4.3498 3.4821 4.0535 4.3704 3.3384 3.935 4.472 3.2322 6.2906 7.0652 4.2448 3.9723 3.3498 3.4417 4.2205 4.4149 4.1101 4.3 4.744 7.8931 3.8954 3.475 4.6069 4.4732 3.7251 3.5565 3.4673 3.2322 3.3949 3.5818 3.1441 5.0378 4.1451 3.6881 4.8617 3.8389 4.1154 3.4985 6.444 5.6631 8.2044 3.2909 4.2652 3.4576 5.2304 5.1601 4.1764 3.493 3.784 3.784 5.5181 3.8662 5.2751 2.5008 4.4405 4.4726 4.568 4.8053 4.1975 4.2336 5.893 4.2058 3.4341 4.4493 3.475 4.4687 3.8779 3.6387 3.7668 4.2483 5.1639 3.4262 3.6675 7.8382 3.11 3.3874 3.5419 4.4522 8.2044 4.568 3.6073 3.5565 3.6073 4.445 4.3927 4.0754 4.5642 3.7838 3.8662 3.4897 3.3384 3.7466 3.4897 3.4985 4.3135 4.2346 3.4985 3.7466 3.3153 3.2322 8.6458 3.9943 3.6515 3.4281 4.1304 2.6735 3.791 31 2051 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 32 2052 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 33 2053 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 34 2054 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 35 2055 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 36 2056 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 37 2057 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 38 2058 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 39 2059 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 40 2060 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 41 2061 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 42 2062 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 43 2063 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 44 2064 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 45 2065 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 46 2066 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 47 2067 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 48 2068 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 49 2069 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 50 2070 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 51 2071 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 52 2072 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 53 2073 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 54 2074 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 55 2075 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 56 2076 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 57 2077 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 2078 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 2079 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 2080 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 2081 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 2082 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 20822 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 2083 5.0023 3.4003 3.7723 3.5934 3.7101 3.2762 5.2818 7.1785 8.0719 3.1224 3.6714 4.68 8.0719 5.0023 3.9277 6.3788 4.58 4.5995 3.4851 4.58 3.0812 3.9536 3.0104 5.3379 3.6692 4.1439 3.1274 3.3149 4.0052 3.6338 3.8457 3.183 3.5404 4.0919 3.2103 2.9999 4.9482 3.0832 2.9999 3.9639 4.0797 2.8778 4.5142 3.1361 3.2097 3.389 3.7146 4.516 3.7256 3.1135 3.2762 4.7483 3.2306 6.1721 4.572 3.3461 3.6904 3.2352 4.5059 3.6007 3.5361 3.1232 2.9999 4.5944 3.3814 3.2427 5.5644 4.9174 2.8019 5.8052 4.815 2.7578 3.0464 3.878 3.5564 4.5655 3.4322 3.1891 2.9045 3.9713 3.1291 3.7008 3.9901 2.9999 3.5361 4.0828 2.9045 5.873 6.5962 3.8754 3.6266 3.0583 3.1422 3.8533 4.0307 3.7525 3.864 4.3312 7.3692 3.5564 3.1229 4.206 4.084 3.4009 3.247 3.1159 2.9045 3.0508 3.2701 2.8705 4.5995 3.7844 3.3142 4.4387 3.5048 3.7573 3.1941 6.0163 5.089 7.6598 3.0046 3.8941 3.1072 4.7753 4.7111 3.813 3.1891 3.4003 3.4003 5.1518 3.4742 4.7403 2.7578 4.0541 4.0834 4.1705 4.3872 3.8323 3.8652 5.5018 3.8399 3.1353 4.0622 3.1726 4.0799 3.4848 3.322 3.4391 3.8786 4.7146 3.1281 3.3484 7.3179 3.4296 3.044 3.183 4.0648 7.6598 4.1705 3.2934 3.247 3.2934 4.0583 4.0105 3.7208 4.1015 3.4545 3.4742 3.1361 2.9999 3.4206 3.1361 3.1941 3.9381 3.8661 3.1941 3.4206 3.0268 2.9045 8.0719 3.6467 3.3337 3.0806 3.771 2.9483 3.4067 Avoided Cost Rate Forecasts Railbelt North of Alaska Range Railbelt South of Alaska Range Natural Gas Price - Heat Railbelt South of Alaska Range AEA Natural Gas Price Forecast Heat Rate (2022 for CEA Southcentral) Fuel Cost per kWh Avoided Cost Rate/kWh* *Avoided cost rate reported by CEA, MEA, and HEA in April 2023. Average calculated for 2023 value; forward years based on EIA Henry Hub. Railbelt North of Alaska Range, (GVEA Fuel Oil and Coal) Avoided Cost Rate/kWh Avoided Cost Rate/kWh *Avoided cost rate reported by GVEA April 2023; forward years based on EIA Henry Hub. Fuel oil price forecast for Fairbanks AEO 2021 Coal Delivered Price Forecast Coal forecast rate Fuel Use* *Assumption: Weighted average Btu/kWh for all 2018 RCA-reported GVEA coal & oil generation (does not include purchased power, wind or solar) 0.024 Unit 2023$ per kWh 2023$ per kWh $ per Mcf (2023$) 2023$ per Mcf MMBtu per kWh 2023$ per kWh 2023$ per kWh 2023$ per kWh 2023$ per kWh 2023$ per gallon 2023$ per ton MMBtu per kWh 4 2023 0.13 0.078 7.547 2023 7.547 0.008 0.0604 0.078 2023 0.13 0.13 4.0293 46.965 0.076 5 2024 0.13 0.078 7.5238 2024 7.5238 0.008 0.0602 0.078 2024 0.13 0.13 4.0627 46.9368 0.076 6 2025 0.129 0.0774 7.4669 2025 7.4669 0.008 0.0597 0.0774 2025 0.129 0.129 3.876 47.0428 0.076 7 2026 0.1332 0.0799 7.7111 2026 7.7111 0.008 0.0617 0.0799 2026 0.1332 0.1332 3.9046 47.2986 0.076 8 2027 0.1407 0.0844 8.1405 2027 8.1405 0.008 0.0651 0.0844 2027 0.1407 0.1407 3.9191 47.8985 0.076 9 2028 0.1458 0.0875 8.4361 2028 8.4361 0.008 0.0675 0.0875 2028 0.1458 0.1458 3.9386 48.6598 0.076 10 2029 0.1499 0.0899 8.6742 2029 8.6742 0.008 0.0694 0.0899 2029 0.1499 0.1499 3.9588 49.6972 0.076 11 2030 0.1535 0.0921 8.8853 2030 8.8853 0.008 0.0711 0.0921 2030 0.1535 0.1535 3.9824 50.665 0.076 12 2031 0.155 0.093 8.9694 2031 8.9694 0.008 0.0718 0.093 2031 0.155 0.155 4.0015 50.7694 0.076 13 2032 0.1579 0.0948 9.1409 2032 9.1409 0.008 0.0731 0.0948 2032 0.1579 0.1579 4.0294 50.5616 0.076 14 2033 0.1577 0.0946 9.1266 2033 9.1266 0.008 0.073 0.0946 2033 0.1577 0.1577 4.045 50.245 0.076 15 2034 0.1576 0.0946 9.1211 2034 9.1211 0.008 0.073 0.0946 2034 0.1576 0.1576 4.0682 50.3566 0.076 16 2035 0.158 0.0948 9.1459 2035 9.1459 0.008 0.0732 0.0948 2035 0.158 0.158 4.0972 50.311 0.076 17 2036 0.1588 0.0953 9.1892 2036 9.1892 0.008 0.0735 0.0953 2036 0.1588 0.1588 4.1171 50.3856 0.076 18 2037 0.1596 0.0958 9.2364 2037 9.2364 0.008 0.0739 0.0958 2037 0.1596 0.1596 4.1391 50.7612 0.076 19 2038 0.1596 0.0958 9.2392 2038 9.2392 0.008 0.0739 0.0958 2038 0.1596 0.1596 4.1571 51.6502 0.076 20 2039 0.1612 0.0967 9.3283 2039 9.3283 0.008 0.0746 0.0967 2039 0.1612 0.1612 4.175 51.8075 0.076 21 2040 0.1614 0.0969 9.3435 2040 9.3435 0.008 0.0747 0.0969 2040 0.1614 0.1614 4.1926 52.1755 0.076 22 2041 0.1605 0.0963 9.2864 2041 9.2864 0.008 0.0743 0.0963 2041 0.1605 0.1605 4.2109 52.133 0.076 23 2042 0.1606 0.0964 9.2953 2042 9.2953 0.008 0.0744 0.0964 2042 0.1606 0.1606 4.2257 52.1978 0.076 24 2043 0.1579 0.0947 9.1393 2043 9.1393 0.008 0.0731 0.0947 2043 0.1579 0.1579 4.2383 52.3892 0.076 25 2044 0.1566 0.094 9.0625 2044 9.0625 0.008 0.0725 0.094 2044 0.1566 0.1566 4.2544 52.7044 0.076 26 2045 0.1561 0.0937 9.0337 2045 9.0337 0.008 0.0723 0.0937 2045 0.1561 0.1561 4.2663 52.9913 0.076 27 2046 0.1558 0.0935 9.0337 2046 9.0337 0.008 0.0723 0.0935 2046 0.1558 0.1558 4.2923 53.3753 0.076 28 2047 0.1558 0.0935 9.0337 2047 9.0337 0.008 0.0723 0.0935 2047 0.1558 0.1558 4.3061 53.5234 0.076 29 2048 0.1558 0.0935 9.0337 2048 9.0337 0.008 0.0723 0.0935 2048 0.1558 0.1558 4.3061 53.5234 0.076 30 2049 0.1558 0.0935 9.0337 2049 9.0337 0.008 0.0723 0.0935 2049 0.1558 0.1558 4.3061 53.5234 0.076 31 2050 0.1558 0.0935 9.0337 2050 9.0337 0.008 0.0723 0.0935 2050 0.1558 0.1558 4.3061 53.5234 0.076 32 2051 0.1558 0.0935 9.0337 2051 9.0337 0.008 0.0723 0.0935 2051 0.1558 0.1558 4.3061 53.5234 0.076 33 2052 0.1558 0.0935 9.0337 2052 9.0337 0.008 0.0723 0.0935 2052 0.1558 0.1558 4.3061 53.5234 0.076 34 2053 0.1558 0.0935 9.0337 2053 9.0337 0.008 0.0723 0.0935 2053 0.1558 0.1558 4.3061 53.5234 0.076 35 2054 0.1558 0.0935 9.0337 2054 9.0337 0.008 0.0723 0.0935 2054 0.1558 0.1558 4.3061 53.5234 0.076 36 2055 0.1558 0.0935 9.0337 2055 9.0337 0.008 0.0723 0.0935 2055 0.1558 0.1558 4.3061 53.5234 0.076 37 2056 0.1558 0.0935 9.0337 2056 9.0337 0.008 0.0723 0.0935 2056 0.1558 0.1558 4.3061 53.5234 0.076 38 2057 0.1558 0.0935 9.0337 2057 9.0337 0.008 0.0723 0.0935 2057 0.1558 0.1558 4.3061 53.5234 0.076 39 2058 0.1558 0.0935 9.0337 2058 9.0337 0.008 0.0723 0.0935 2058 0.1558 0.1558 4.3061 53.5234 0.076 40 2059 0.1558 0.0935 9.0337 2059 9.0337 0.008 0.0723 0.0935 2059 0.1558 0.1558 4.3061 53.5234 0.076 41 2060 0.1558 0.0935 9.0337 2060 9.0337 0.008 0.0723 0.0935 2060 0.1558 0.1558 4.3061 53.5234 0.076 42 2061 0.1558 0.0935 9.0337 2061 9.0337 0.008 0.0723 0.0935 2061 0.1558 0.1558 4.3061 53.5234 0.076 43 2062 0.1558 0.0935 9.0337 2062 9.0337 0.008 0.0723 0.0935 2062 0.1558 0.1558 4.3061 53.5234 0.076 44 2063 0.1558 0.0935 9.0337 2063 9.0337 0.008 0.0723 0.0935 2063 0.1558 0.1558 4.3061 53.5234 0.076 45 2064 0.1558 0.0935 9.0337 2064 9.0337 0.008 0.0723 0.0935 2064 0.1558 0.1558 4.3061 53.5234 0.076 46 2065 0.1558 0.0935 9.0337 2065 9.0337 0.008 0.0723 0.0935 2065 0.1558 0.1558 4.3061 53.5234 0.076 47 2066 0.1558 0.0935 9.0337 2066 9.0337 0.008 0.0723 0.0935 2066 0.1558 0.1558 4.3061 53.5234 0.076 48 2067 0.1558 0.0935 9.0337 2067 9.0337 0.008 0.0723 0.0935 2067 0.1558 0.1558 4.3061 53.5234 0.076 49 2068 0.1558 0.0935 9.0337 2068 9.0337 0.008 0.0723 0.0935 2068 0.1558 0.1558 4.3061 53.5234 0.076 50 2069 0.1558 0.0935 9.0337 2069 9.0337 0.008 0.0723 0.0935 2069 0.1558 0.1558 4.3061 53.5234 0.076 51 2070 0.1558 0.0935 9.0337 2070 9.0337 0.008 0.0723 0.0935 2070 0.1558 0.1558 4.3061 53.5234 0.076 52 2071 0.1558 0.0935 9.0337 2071 9.0337 0.008 0.0723 0.0935 2071 0.1558 0.1558 4.3061 53.5234 0.076 53 2072 0.1558 0.0935 9.0337 2072 9.0337 0.008 0.0723 0.0935 2072 0.1558 0.1558 4.3061 53.5234 0.076 54 2073 0.1558 0.0935 9.0337 2073 9.0337 0.008 0.0723 0.0935 2073 0.1558 0.1558 4.3061 53.5234 0.076 55 2074 0.1558 0.0935 9.0337 2074 9.0337 0.008 0.0723 0.0935 2074 0.1558 0.1558 4.3061 53.5234 0.076 56 2075 0.1558 0.0935 9.0337 2075 9.0337 0.008 0.0723 0.0935 2075 0.1558 0.1558 4.3061 53.5234 0.076 57 2076 0.1558 0.0935 9.0337 2076 9.0337 0.008 0.0723 0.0935 2076 0.1558 0.1558 4.3061 53.5234 0.076 58 2077 0.1558 0.0935 9.0337 2077 9.0337 0.008 0.0723 0.0935 2077 0.1558 0.1558 4.3061 53.5234 0.076 59 2078 0.1558 0.0935 9.0337 2078 9.0337 0.008 0.0723 0.0935 2078 0.1558 0.1558 4.3061 53.5234 0.076 60 2079 0.1558 0.0935 9.0337 2079 9.0337 0.008 0.0723 0.0935 2079 0.1558 0.1558 4.3061 53.5234 0.076 61 2080 0.1558 0.0935 9.0337 2080 9.0337 0.008 0.0723 0.0935 2080 0.1558 0.1558 4.3061 53.5234 0.076 62 2081 0.1558 0.0935 9.0337 2081 9.0337 0.008 0.0723 0.0935 2081 0.1558 0.1558 4.3061 53.5234 0.076 63 2082 0.1558 0.0935 9.0337 2082 9.0337 0.008 0.0723 0.0935 2082 0.1558 0.1558 4.3061 53.5234 0.076 64 2083 0.1558 0.0935 9.0337 2083 9.0337 0.008 0.0723 0.0935 2083 0.1558 0.1558 4.3061 53.5234 0.076 65 2084 0.1558 0.0935 9.0337 2084 9.0337 0.008 0.0723 0.0935 2084 0.1558 0.1558 4.3061 53.5234 0.076 Natural Gas Projections, 2023 2023 Assumed real growth rate Nominal contract price $2023 per mmBtu Prices held constant after 2050 2016-2023 based on Hilcorp contract price with CEA, 2024-2045 forward based on EIA Henry Hub, held constant post-2045 2013 2014 2015 Hilcorp Contract Prices (nominal) 7.13 2016 7.42 2017 7.72 2018 8.03 2019 7.35 2020 7.5 2021 7.65 2022 7.8 2023 7.96 7.547 2024 7.5238 -7.56489443771486E-03 2025 7.4669 3.27077290679332E-02 2026 7.7111 0.055682217963533 2027 8.1405 3.63115010340967E-02 2028 8.4361 2.82227996567887E-02 2029 8.6742 2.43342393974884E-02 2030 8.8853 9.46515644047144E-03 2031 8.9694 1.91201221675174E-02 2032 9.1409 -1.56125583996641E-03 2033 9.1266 -6.0080915559533E-04 2034 9.1211 2.71804863459842E-03 2035 9.1459 4.73053288126082E-03 2036 9.1892 5.14590804813473E-03 2037 9.2364 3.02396259624246E-04 2038 9.2392 9.63793431898097E-03 2039 9.3283 1.62745280386867E-03 2040 9.3435 -6.10826027956363E-03 2041 9.2864 9.55497417538051E-04 2042 9.2953 -1.67844096446833E-02 2043 9.1393 -8.39775010198501E-03 2044 9.0625 -3.17440819447724E-03 2045 9.0337 -1.72187069983327E-03 2046 9.0337 0 2047 9.0337 0 2048 9.0337 0 2049 9.0337 0 2050 9.0337 0 2051 9.0337 0 2052 9.0337 0 2053 9.0337 0 2054 9.0337 0 2055 9.0337 0 2056 9.0337 0 2057 9.0337 0 2058 9.0337 0 2059 9.0337 0 2060 9.0337 0 2061 9.0337 0 2062 9.0337 0 2063 9.0337 0 2064 9.0337 0 2065 9.0337 0 2066 9.0337 0 2067 9.0337 0 2068 9.0337 0 2069 9.0337 0 2070 9.0337 0 2071 9.0337 0 2072 9.0337 0 2073 9.0337 0 2074 9.0337 0 2075 9.0337 0 2076 9.0337 0 2077 9.0337 0 2078 9.0337 0 2079 9.0337 0 2080 9.0337 0 2081 9.0337 0 2082 9.0337 0 2083 9.0337 0 Carbon Prices Source: Interagency Working Group on Social Cost of Greenhouses Gases United States Government Technical Support Document: Social Cost of Carbon, Methane and Nitrouse Oxide Interim Estimates Under Executive Order 13990 Technical Support Document: Social Cost of Carbon, Methane, (whitehouse.gov) Real 2023$ per metric ton CO2-equivalent Low Mid High Metric Tons CO2 per gallon: Real 2023$ per metric ton CO2-equivalent Low Mid High Metric Tons CO2 per Mcf: Real 2023$ per metric ton CO2-equivalent Low Mid High Assumptions and workup Source: Technical Support Document: Social Cost of Carbon, Methane, (whitehouse.gov) 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 Source: Interagency Working Group on Social Cost of Greenhouses Gases United States Government Technical Support Document: Social Cost of Carbon, Methane and Nitrouse Oxide Interim Estimates Under Executive Order 13990 Technical Support Document: Social Cost of Carbon, Methane, (whitehouse.gov) CPI-rate Annual CPI-U CPI multiplier 0.01019 0.05291 Low Mid High US Energy Information Association Carbon Dioxide Emissions Coefficients U.S. Energy Information Administration - EIA - Independent Statistics and Analysis 1000 Emission Factor 74.14 10.19 52.91 5.291 3 2023 15.26 55.59 82.84 3 0.51765 0.7714 0.74284 2.70606 4.03256 Multiplier to 2023$ Benchmark price is: Increasing at In 2023 Dollars Benchmark price is: Increasing at In 2023 Dollars Benchmark price is: Increasing at In 2023 Dollars Kg Units Kg CO2/MMBtu Kg CO2/gallon Kg CO2/MMBtu Kg CO2/therm 2013 0.015 234.719 1.19345259650902 pg 6 4 2024 15.7178 57.2577 85.3252 0.152184186661773 0.554385251410745 0.826142727592482 0.795555955100855 2.89809669358169 4.31873232769035 1.09 14 0.03 15.26 51 0.03 55.59 76 0.03 82.84 pg 6 Metric Ton CO2/unit 0.07414 0.01019 0.05291 0.005291 pg 6 2014 0.8 236.252 1.18570848077477 5 2025 16.189334 58.975431 87.884956 0.156749712261626 0.571016808953067 0.850927009420257 0.81942263375388 2.98503959438914 4.44829429752107 2015 0.7 237.761 1.17818313348278 6 2026 16.67501402 60.74469393 90.52150468 0.161452203629475 0.588147313221659 0.876454819702864 0.844005312766497 3.07459078222081 4.5817431264467 2016 0.021 242.637 1.15450652620993 7 2027 17.1752644406 62.5670347479 93.2371498204 0.166295769738359 0.605791732618309 0.90274846429395 0.869325472149492 3.16682850568743 4.7191954202401 2017 0.021 247.805 1.13042916809588 8 2028 17.690522373818 64.444045790337 96.034264315012 0.17128464283051 0.623965484596858 0.929830918222769 0.895405236313977 3.26183336085806 4.8607712828473 2018 0.019 252.551 1.10918586740896 9 2029 18.2212380450325 66.3773671640471 98.9152922444624 0.176423182115425 0.642684449134764 0.957725845769452 0.922267393403396 3.3596883616838 5.00659442133272 2019 0.023 258.263 1.08465401548034 10 2030 18.7678751863835 68.3686881789685 101.882751011796 0.181715877578888 0.661964982608807 0.986457621142535 0.949935415205498 3.46047901253431 5.1567922539727 2020 0.014 261.564 1.07096542337631 11 2031 19.330911441975 70.4197488243376 104.93923354215 0.187167353906255 0.681823932087071 1.01605134977681 0.978433477661663 3.56429338291034 5.31149602159188 2021 7.09654233763054E-02 280.126 1 12 2032 19.9108387852343 72.5323412890677 108.087410548415 0.192782374523442 0.702278650049683 1.04653289027012 1.00778648199151 3.67122218439765 5.47084090223964 2022 0.03 288.52978 0.970873786407767 13 2033 20.5081639487913 74.7083115277398 111.330032864867 0.198565845759146 0.723347009551174 1.07792887697822 1.03802007645126 3.78135884992958 5.63496612930683 2023 0.024 295.45449472 0.948118932038835 14 2034 21.123408867255 76.949560873572 114.669933850813 0.20452282113192 0.745047419837709 1.11026674328757 1.0691606787448 3.89479961542747 5.80401511318603 2024 2.39999999999958E-02 302.545402593279 0.925897394569179 15 2035 21.7571111332727 79.2580476997791 118.110031866338 0.210658505765878 0.76739884243284 1.14357474558619 1.10123549910714 4.0116436038903 5.97813556658162 2025 0.023999999999995 309.806492255516 0.904196674383968 16 2036 22.4098244672709 81.6357891307725 121.653332822328 0.216978260938854 0.790420807705825 1.17788198795378 1.13427256408035 4.131992912007 6.15747963357906 2026 2.39999999999939E-02 317.241848069646 0.883004564828099 17 2037 23.082119201289 84.0848628046957 125.302932806997 0.22348760876702 0.814133431937 1.21321844759239 1.16830074100277 4.25595269936721 6.34220402258644 2027 2.39999999999931E-02 324.855652423316 0.862309145339946 18 2038 23.7745827773277 86.6074086888366 129.062020791207 0.23019223703003 0.83855743489511 1.24961500102016 1.20334976323285 4.38363128034823 6.53247014326403 2028 2.39999999999922E-02 332.652188081473 0.842098774746048 19 2039 24.4878202606475 89.2056309495017 132.933881414944 0.237098004140931 0.863714157941963 1.28710345105077 1.23945025612983 4.51514021875868 6.72844424756195 2029 2.39999999999913E-02 340.635840595425 0.822362084712944 20 2040 25.2224548684669 91.8817998779867 136.921897857392 0.244210944265159 0.889625582680223 1.32571655458229 1.27663376381373 4.65059442532144 6.93029757498881 2030 2.39999999999905E-02 348.811100769712 0.803087973352492 21 2041 25.9791285145209 94.6382538743263 141.029554793114 0.251537272593114 0.916314350160629 1.36548805121976 1.31493277672814 4.79011225808108 7.13820650223847 2031 2.39999999999897E-02 357.182567188182 0.784265598977051 22 2042 26.7585023699566 97.4774014905561 145.260441436907 0.259083390770907 0.943803780665448 1.40645269275635 1.35438076002998 4.93381562582351 7.35235269730563 2032 2.39999999999888E-02 365.754948800694 0.765884374001035 23 2043 27.5612574410553 100.401723535273 149.618254680014 0.266855892494035 0.972117894085412 1.44864627353904 1.39501218283088 5.08183009459822 7.5729232782248 2033 2.39999999999878E-02 374.533067571906 0.747933958985394 24 2044 28.3880951642869 103.413775241331 154.106802320415 0.274861569268856 1.00128143090797 1.49210566174522 1.43686254831581 5.23428499743617 7.80011097657154 2034 2.39999999999869E-02 383.521861193627 0.730404256821684 25 2045 29.2397380192155 106.516188498571 158.730006390027 0.283107416346921 1.03131987383521 1.53686883159757 1.47996842476529 5.39131354735925 8.03411430586869 2035 0.023999999999986 392.726385862269 0.713285407052435 26 2046 30.116930159792 109.711674153528 163.491906581728 0.291600638837329 1.06225947005027 1.5829748965455 1.52436747750824 5.55305295378003 8.27513773504475 2036 2.39999999999852E-02 402.151819122957 0.696567780324654 27 2047 31.0204380645858 113.003024378134 168.39666377918 0.300348658002449 1.09412725415178 1.63046414344186 1.57009850183349 5.71964454239343 8.52339186709609 2037 2.39999999999842E-02 411.803462781902 0.680241972973305 28 2048 31.9510512065233 116.393115109478 173.448563692555 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2038 2.39999999999834E-02 421.686745888661 0.664298801731754 29 2049 32.909582742719 119.884908562762 178.652020603332 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2039 2.39999999999825E-02 431.807227789981 0.648729298566177 30 2050 33.8968702250006 123.481455819645 184.011581221432 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2040 2.39999999999816E-02 442.170601256933 0.633524705631044 31 2051 34.9137763317506 127.185899494234 189.531928658075 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2041 2.39999999999816E-02 452.782695687091 0.618676470342827 32 2052 35.9611896217031 131.001476479062 195.217886517817 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2042 2.39999999999815E-02 463.649480383573 0.604176240569178 33 2053 37.0400253103542 134.931520773433 201.074423113352 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2043 2.39999999999816E-02 474.77706791277 0.590015859930849 34 2054 38.1512260696649 138.979466396636 207.106655806752 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2044 2.39999999999816E-02 486.171717542668 0.57618736321373 35 2055 39.2957628517548 143.148850388535 213.319855480955 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2045 2.39999999999816E-02 497.839838763683 0.562682971888418 36 2056 40.4746357373075 147.443315900191 219.719451145383 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2046 2.39999999999815E-02 509.787994894002 0.549495089734793 37 2057 41.6888748094267 151.866615377197 226.311034679745 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2047 2.39999999999816E-02 522.022906771449 0.536616298569144 38 2058 42.9395410537095 156.422613838513 233.100365720137 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2048 2.39999999999815E-02 534.551456533954 0.524039354071439 39 2059 44.2277272853208 161.115292253669 240.093376691741 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2049 2.39999999999816E-02 547.380691490759 0.511757181710399 40 2060 45.5545591038804 165.948751021279 247.296177992494 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2050 2.39999999999816E-02 547.380691490759 0.511757181710399 41 2061 46.9211958769968 170.927213551917 254.715063332269 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2051 2.39999999999816E-02 547.380691490759 0.511757181710399 42 2062 48.3288317533067 176.055029958474 262.356515232237 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2052 2.39999999999816E-02 547.380691490759 0.511757181710399 43 2063 49.7786967059059 181.336680857229 270.227210689204 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2053 2.39999999999816E-02 547.380691490759 0.511757181710399 44 2064 51.2720576070831 186.776781282946 278.33402700988 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2054 2.39999999999816E-02 547.380691490759 0.511757181710399 45 2065 52.8102193352956 192.380084721434 286.684047820176 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2055 2.39999999999816E-02 547.380691490759 0.511757181710399 46 2066 54.3945259153545 198.151487263077 295.284569254782 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2056 2.39999999999816E-02 547.380691490759 0.511757181710399 47 2067 56.0263616928151 204.096031880969 304.143106332425 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2057 2.39999999999816E-02 547.380691490759 0.511757181710399 48 2068 57.7071525435996 210.218912837398 313.267399522398 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2058 2.39999999999816E-02 547.380691490759 0.511757181710399 49 2069 59.4383671199076 216.52548022252 322.66542150807 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2059 2.39999999999816E-02 547.380691490759 0.511757181710399 50 2070 61.2215181335048 223.021244629196 332.345384153312 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2060 2.39999999999816E-02 547.380691490759 0.511757181710399 51 2071 63.0581636775099 229.711881968072 342.315745677911 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2061 2.39999999999816E-02 547.380691490759 0.511757181710399 52 2072 64.9499085878352 236.603238427114 352.585218048249 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2062 2.39999999999816E-02 547.380691490759 0.511757181710399 53 2073 66.8984058454703 243.701335579927 363.162774589696 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2063 2.39999999999816E-02 547.380691490759 0.511757181710399 54 2074 68.9053580208344 251.012375647325 374.057657827387 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2064 2.39999999999816E-02 547.380691490759 0.511757181710399 55 2075 70.9725187614594 258.542746916745 385.279387562208 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2065 2.39999999999816E-02 547.380691490759 0.511757181710399 56 2076 73.1016943243032 266.299029324247 396.837769189075 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2066 2.39999999999816E-02 547.380691490759 0.511757181710399 57 2077 75.2947451540323 274.288000203975 408.742902264747 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2067 2.39999999999816E-02 547.380691490759 0.511757181710399 58 2078 77.5535875086533 282.516640210094 421.005189332689 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2068 2.39999999999816E-02 547.380691490759 0.511757181710399 59 2079 79.8801951339129 290.992139416397 433.63534501267 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2069 2.39999999999816E-02 547.380691490759 0.511757181710399 60 2080 82.2766009879303 299.721903598889 446.64440536305 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2070 2.39999999999816E-02 547.380691490759 0.511757181710399 61 2081 84.7448990175682 308.713560706856 460.043737523942 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2071 2.39999999999816E-02 547.380691490759 0.511757181710399 62 2082 30.4787308120712 111.029662243973 165.455967265529 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2072 2.39999999999816E-02 547.380691490759 0.511757181710399 63 2083 30.4787308120712 111.029662243973 165.455967265529 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2073 2.39999999999816E-02 547.380691490759 0.511757181710399 64 2084 30.4787308120712 111.029662243973 165.455967265529 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2074 2.39999999999816E-02 547.380691490759 0.511757181710399 65 2085 30.4787308120712 111.029662243973 165.455967265529 0.309359117742522 1.12695107177633 1.67937806774512 1.6172014568885 5.89123387866523 8.77909362310898 2075 2.39999999999816E-02 547.380691490759 0.511757181710399 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