The URL can be used to link to this page

Home My WebLink About16015 AEEC-KPB CPL Landfill Gas CHPAlaska 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 Project Capital Cost by Year Source: Application Page 8 Phase Feasibility and Conceptual Design Final Design and Permitting Construction Construction Subtotal Total Project Costs (sum of above) Generation Information From Application, Attachment J (Notes: Most row headers are copied from Attachment J; see source for more information. Highlighted rows or cells indicate values referenced in the model.) O&M CALCULATIONS Electricity sales (MWh with availability and losses) CHP routine maintenance, labor and consumables ($/kWh) CHP major maintenance and non-routine reserve ($/kWh) Percent Pipeline gas Cost per kWh - NG only Cost per kWh - NG with LFG Average cost per kWh Routine maintenance as % of total non-fuel operations cost Major maintenance as % of total non-fuel operations cost Total non-fuel operating costs Estimated routine O&M cost Estimated major O&M cost Reduction if natural gas fuel only Displaced O&M for existing system, routine Displaced O&M for existing system, major FUEL USE Landfill methane available per year (Ccf/year) Landfill methane available per year (MCF/year) DISPLACED HEAT Natural gas equivalents/yr to operate CHP engine at 1.6MW (Ccf/year) Natural gas equivalents/yr to operate CHP engine at 1.6MW (MCF/year) Days required to evaporate leachate at 1.6MW Calculation: displaced heat (MCF/year) RENEWABLE FUEL COST Natural gas purchased (Ccf) Landfill methane (Ccf) Total gas purchased (MCF) Total Fuel Cost Average cost per MCF Weighted average cost of fuel purchased Landfill methane available per year (MCF/year) Cost of landfill methane Total gas purchased (MCF) Average cost per MCF of purchased fuel Weighted average cost per MCF 0 $/hour 7.0097 9.3463 9.9463 15.1551 Estimated renewable generation kWh/year Actual/Estimated [Actual] [Estimated] [Estimated] Estimated $/kWh test Calculated base case $/kWh Amount 151700 1106233 60000 11188234 179149 11427383 12685316 2026 9250.5 0.029 0.023 0.319 0.041 0.052 0.0485 0.557692307692308 0.442307692307692 174590.25 97367.6394230769 77222.6105769231 0.2 77894.1115384615 61778.0884615385 724737 72473.7 1419120 141912 357 104101.2 452804 966316 106434 1082716.5 10.1727 72473.7 0 106434 10.1726562940414 6.05181610405813 # of Cylinders 4 6 6 or 8 8 to 16 Year 2023 2023 2024 2025 2026 2027 12334 0.029 0.023 0.291 0.042 0.053 0.0498 0.547169811320755 0.433962264150943 237443 129921.641509434 103041.301886792 0.2 103937.313207547 82433.041509434 1005736 100573.6 1419120 141912 357 138801.6 413384 1005736 141912 1480743 10.4342 100573.6 0 141912 10.4342338914257 6.10651931496138 Sample Gensets JD4045 JD6068/6081/6090, DD Series 60, Cat C9 Cat 3456/3408/C18/C27, MTU 1600, Cummins QSX15 Cat 3508/3512/3516 Notes Assumed 2023 Assumed 2023 Allocated based on Application Page 10 Allocated based on Application Page 10; in year started for construction Allocated based on Application Page 10; assumed all incurred after construction finished (4/26) 2028 12334 0.03 0.024 0.264 0.043 0.054 0.0511 0.555555555555556 0.444444444444444 242192 134551.111111111 107640.888888889 0.2 107640.888888889 86112.7111111111 1043842 104384.2 1419120 141912 357 138801.6 375278 1043842 141912 1518492 10.7002 104384.2 0 141912 10.7002367664468 6.16530827515812 2029 12334 0.03 0.024 0.239 0.044 0.055 0.0524 0.545454545454545 0.436363636363636 247036 134746.909090909 107797.527272727 0.2 107797.527272727 86238.0218181818 1080634 108063.4 1419120 141912 357 138801.6 338486 1080634 141912 1556873 10.9707 108063.4 0 141912 10.9706931055866 6.2281048455168 2030 12334 0.031 0.025 0.214 0.045 0.056 0.0536 0.553571428571429 0.446428571428571 251977 139487.267857143 112489.732142857 0.2 111589.814285714 89991.7857142857 1116112 111611.2 1419120 141912 357 138801.6 303008 1116112 141912 1595889 11.2456 111611.2 0 141912 11.2456240487062 6.29484402216444 2031 12334 0.032 0.025 0.189 0.046 0.057 0.0549 0.56140350877193 0.43859649122807 257016 144289.684210526 112726.315789474 0.2 115431.747368421 90181.052631579 1150538 115053.8 1419120 141912 357 138801.6 268582 1150538 141912 1635605 11.5255 115053.8 0 141912 11.5254876261345 6.3650688146049 2032 12334 0.032 0.026 0.166 0.047 0.058 0.0562 0.551724137931034 0.448275862068965 262156 144637.793103448 117518.206896552 0.2 115710.234482759 94014.5655172414 1183914 118391.4 1419120 141912 357 138801.6 235206 1183914 141912 1676029 11.8103 118391.4 0 141912 11.8103402108349 6.43875185648747 2033 12334 0.033 0.026 0.143 0.048 0.059 0.0574 0.559322033898305 0.440677966101695 267400 149562.711864407 117837.288135593 0.2 119650.169491525 94269.8305084746 1216238 121623.8 1419120 141912 357 138801.6 202882 1216238 141912 1717167 12.1002 121623.8 0 141912 12.10022408253 6.51587753921858 2034 12334 0.034 0.027 0.121 0.048 0.061 0.0594 0.557377049180328 0.442622950819672 272748 152023.475409836 120724.524590164 0.2 121618.780327869 96579.6196721311 1247512 124751.2 1419120 141912 357 138801.6 171608 1247512 141912 1759028 12.3952 124751.2 0 141912 12.3952026608039 6.5964407537298 2035 12334 0.034 0.027 0.104 0.049 0.062 0.0606 0.548387096774194 0.435483870967742 278203 152562.935483871 121152.919354839 0.2 122050.348387097 96922.335483871 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 1799944 12.6835 127090.1 0 141912 12.6835221827611 6.69118939963666 2036 12334 0.035 0.028 0.104 0.05 0.063 0.0616 0.555555555555556 0.444444444444444 283767 157648.333333333 126118.666666667 0.2 126118.666666667 100894.933333333 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 1835942 12.9372 127090.1 0 141912 12.9371864253904 6.82500991627946 2037 12334 0.036 0.029 0.104 0.051 0.064 0.0626 0.5625 0.453125 289442 162811.125 131153.40625 0.2 130248.9 104922.725 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 1872661 13.1959 127090.1 0 141912 13.1959312813575 6.96151070939595 2038 12334 0.036 0.029 0.104 0.052 0.066 0.0645 0.545454545454545 0.439393939393939 295231 161035.090909091 129722.712121212 0.2 128828.072727273 103778.16969697 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 1910114 13.4598 127090.1 0 141912 13.4598483567281 7.10074010574639 2039 12334 0.037 0.03 0.104 0.053 0.067 0.0655 0.552238805970149 0.447761194029851 301135 166298.432835821 134836.567164179 0.2 133038.746268657 107869.253731343 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 1948317 13.7291 127090.1 0 141912 13.7290503974294 7.24275758442035 2040 12334 0.038 0.03 0.104 0.055 0.068 0.0666 0.558823529411765 0.441176470588235 307158 171647.117647059 135510.882352941 0.2 137317.694117647 108408.705882353 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 1987283 14.0036 127090.1 0 141912 14.003629009527 7.3876114721781 2041 12334 0.039 0.031 0.104 0.056 0.07 0.0685 0.557142857142857 0.442857142857143 313301 174553.414285714 138747.585714286 0.2 139642.731428571 110998.068571429 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2027029 14.2837 127090.1 0 141912 14.2837039855685 7.53536496555231 2042 12334 0.039 0.032 0.104 0.057 0.071 0.0695 0.549295774647887 0.450704225352113 319567 175536.802816901 144030.197183099 0.2 140429.442253521 115224.157746479 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2067569 14.5694 127090.1 0 141912 14.56937397824 7.68607010874636 2043 12334 0.04 0.032 0.104 0.058 0.072 0.0705 0.555555555555556 0.444444444444444 325959 181088.333333333 144870.666666667 0.2 144870.666666667 115896.533333333 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2108921 14.8608 127090.1 0 141912 14.8607658267095 7.83979381573601 2044 12334 0.041 0.033 0.104 0.059 0.074 0.0724 0.554054054054054 0.445945945945946 332478 184210.783783784 148267.216216216 0.2 147368.627027027 118613.772972973 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2151099 15.158 127090.1 0 141912 15.1579781836631 7.99658813072463 2045 12334 0.042 0.033 0.104 0.06 0.075 0.0734 0.56 0.44 339127 189911.12 149215.88 0.2 151928.896 119372.704 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2194121 15.4611 127090.1 0 141912 15.4611378882688 8.15651996768799 2046 12334 0.043 0.034 0.104 0.061 0.077 0.0753 0.558441558441558 0.441558441558442 345910 193170.519480519 152739.480519481 0.2 154536.415584416 122191.584415584 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2238004 15.7704 127090.1 0 141912 15.770364733074 8.31965252315874 2047 12334 0.044 0.035 0.104 0.063 0.078 0.0764 0.564102564102564 0.448717948717949 352828 199031.179487179 158320.256410256 0.2 159224.943589744 126656.205128205 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2282764 16.0858 127090.1 0 141912 16.0857714640059 8.48604527622647 2048 12334 0.044 0.036 0.104 0.064 0.08 0.0783 0.55 0.45 359885 197936.75 161948.25 0.2 158349.4 129558.6 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2328419 16.4075 127090.1 0 141912 16.4074849202323 8.65576514086693 2049 12334 0.045 0.036 0.104 0.065 0.082 0.0802 0.548780487804878 0.439024390243902 367082 201447.43902439 161157.951219512 0.2 161157.951219512 128926.36097561 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2374987 16.7356 127090.1 0 141912 16.7356319409211 8.82887903105589 2050 12334 0.046 0.037 0.104 0.067 0.083 0.0813 0.55421686746988 0.44578313253012 374424 207512.096385542 166911.903614458 0.2 166009.677108434 133529.522891566 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2422487 17.0703 127090.1 0 141912 17.0703464118609 9.00545757821222 2051 12334 0.047 0.038 0.104 0.068 0.085 0.0832 0.552941176470588 0.447058823529412 381912 211174.870588235 170737.129411765 0.2 168939.896470588 136589.703529412 1270901 127090.1 1419120 141912 357 138801.6 148219 1270901 141912 2470937 17.4118 127090.1 0 141912 17.4117551722194 9.18556769631167 2052 12334 0.0477 0.0386 0.104 0.0691 0.0863 0.0846 0.552907743291879 0.447092256708121 387911.743846154 214479.406886394 173432.336959759 0.2 171583.525509115 138745.869567808 127090.1 138801.6 148219 1270901 141912 2511590.88692308 17.6982 127090.1 0 141912 17.698227682811 9.33669620766186 2053 12334 0.0485 0.0392 0.104 0.0701 0.0877 0.0859 0.552875337707449 0.447124662292551 393911.487692308 217783.946784728 176127.54090758 0.2 174227.157427783 140902.032726064 127090.1 138801.6 148219 1270901 141912 2552244.77384615 17.9847 127090.1 0 141912 17.9847001934026 9.48782471901206 2054 12334 0.0492 0.0398 0.104 0.0712 0.089 0.0872 0.552843913058502 0.447156086941498 399911.231538462 221088.490119768 178822.741418694 0.2 176870.792095814 143058.193134955 127090.1 138801.6 148219 1270901 141912 2592898.66076923 18.2712 127090.1 0 141912 18.2711727039942 9.63895323036226 2055 12334 0.05 0.0404 0.104 0.0723 0.0904 0.0885 0.552813425468904 0.447186574531096 405910.975384615 224393.036737793 181517.938646822 0.2 179514.429390235 145214.350917458 127090.1 138801.6 148219 1270901 141912 2633552.54769231 18.5576 127090.1 0 141912 18.5576452145859 9.79008174171246 2052-2055 extrapolated, linear 2052-2055 extrapolated, linear Held at constant value 2052-2055 extrapolated, linear Sum of major and regular O&M 2052-2055 extrapolated, linear Held at constant value Held at constant value Held at constant value Held at constant value 2052-2055 extrapolated, linear 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 2 3 4 5 12 6 13 14 3 8 9 10 13 6 7 11 11 7 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 Kenai Adak Railbelt South of Alaska Range Biofuels 16015 Alaska Electric & Energy Cooperative, Inc. AEEC-KPB CPL Landfill Gas CHP 24367535.7146 12026115.7391 2.02621829384576 12341419.9754 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 MCF 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) 60-150kW kWh per gallon Total current annual diesel generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) (Electric) Renewable O&M (Electric) Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost (Electric) Proposed Generation Cost (Electric) Displaced Fossil Fuel Generation Avoided Generation Cost 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 12334080 370022400 0 0 236317.56 7089526.8 12503.5620996 375106.862988 Value 12685316 2026 30 12334080 138801.6 129921.641509434 5469000 3.00442383847189 0 $/hr 0 kWh/gallon 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 kWh $ per year $ per year MCF per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year MCF per year $ per MCF $ 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 1257933 0 0 0 0 -1257933 2023 0 0 0 0 0 0 0.078 0 0 0 0 0 2023 0 0 0 0 0 7.547 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 14 5 2024 60000 0 0 0 0 -60000 2024 0 0 0 0 0 0 0.078 0 0 0 0 0 2024 0 0 0 0 0 7.5238 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab AEEC is the generation subsidiary of Homer Electric Association, Inc. Capital costs: $12,685,316. Page 8 of application. Attachment E cost estimate: $12,534,000 -10%/+20% ($11,280,000 - $15,040,000). Level 3 Estimate AACE. Cost allocated per Application pages 8 and 10. 18 months years from start to finish of construction (9/24 through 3/26). Page 7 of application. Applicant assumed a 30-year life, Page 24. Displaced heat using Natural Gas equivalent for 2027 (first full year of operations); see Calc sheet, which is based on Attachment J (PDF page 288). Note that 2026 calculation has been adjusted for partial-year operation. AEA Natural Gas Price Forecast on Railbelt Price Worksheet Component replacement/major maintenance. See calculations on Calc sheet based on Attachment J (PDF page 288) Regular non-fuel operating cost. See calculations on Calc sheet based on Attachment J (PDF page 288). Note that 2026 calculation has been adjusted for partial-year operation. See calculations on Calc sheet for fuel use Displaced O&M, Natural Gas 20% less than Landfill Gas, from Attachment J (PDF page 288); see Calc sheet for calcuation of major and routine reductions Annual electricity production from Page 21 See calculations in Calc sheet, based on Attachment J (PDF page 288). Since this model uses a single value, 2027 cell is referenced since it is the first full year of operations. CHP heat fuel cost set at zero transfer cost for LFG (per Attachment J, KPB payment to AEEC for heat would exceed the estimated payment, on Calc sheet, or AEEC's payment to KPB for the LFG; the analysis assumes net zero cost to be conservative). Full non-fuel O&M set at engineer's estimates. Purchased pipeline Natural Gas required beyond LFG. From page 20 of the application 6 2025 11188234 0 0 0 0 -11188234 2025 0 0 0 0 0 0 0.0774 0 0 0 0 0 2025 0 0 0 0 0 7.4669 0 0 7 2026 179149 986009.0687 123626.6015 0 1109635.6702 930486.6702 2026 12334080 0 0 0 0 12334080 0.0799 0 0 98672.64 7888.0725 986009.0687 2026 77222.6106 97441.2311 106434 6.0518 644118.9952 818782.8369 104101.2 7.7111 61778.0885 77894.1115 802737.2384 942409.4384 8 2027 1040912.2405 216732.9467 0 1257645.1873 1257645.1873 2027 12334080 0 0 0 0 12334080 0.0844 0 0 98672.64 8327.2979 1040912.2405 2027 103041.3019 129921.6415 141912 6.1065 866588.369 1099551.3124 138801.6 8.1405 82433.0415 103937.3132 1129913.9044 1316284.2591 9 2028 1078709.3264 252202.616 0 1330911.9424 1330911.9424 2028 12334080 0 0 0 0 12334080 0.0875 0 0 98672.64 8629.6746 1078709.3264 2028 107640.8889 129921.6415 141912 6.1653 874931.2279 1112493.7583 138801.6 8.4361 86112.7111 107640.8889 1170942.7743 1364696.3743 10 2029 1109153.5236 276463.6231 0 1385617.1468 1385617.1468 2029 12334080 0 0 0 12334080 0.0899 0 98672.64 8873.2282 1109153.5236 2029 107797.5273 129921.6415 141912 6.2281 883842.8148 1121561.9836 138801.6 8.6742 86238.0218 107797.5273 1203990.0577 1398025.6068 11 2030 1136143.931 299144.5614 0 1435288.4925 1435288.4925 2030 12334080 0 0 0 0 12334080 0.0921 0 0 98672.64 9089.1514 1136143.931 2030 112489.7321 129921.6415 141912 6.2948 893313.9049 1135725.2785 138801.6 8.8853 89991.7857 111589.8143 1233288.24 1434869.84 12 2031 1146897.7111 304646.7032 0 1451544.4142 1451544.4142 2031 12334080 0 0 0 0 12334080 0.093 0 0 98672.64 9175.1817 1146897.7111 2031 112726.3158 129921.6415 141912 6.3651 903279.6456 1145927.6029 138801.6 8.9694 90181.0526 115431.7474 1244961.5061 1450574.3061 13 2032 1168826.5354 317314.1203 0 1486140.6557 1486140.6557 2032 12334080 0 0 0 0 12334080 0.0948 0 0 98672.64 9350.6123 1168826.5354 2032 117518.2069 129921.6415 141912 6.4388 913736.1535 1161176.0019 138801.6 9.1409 94014.5655 115710.2345 1268765.3222 1478490.1222 14 2033 1167001.6982 308264.3119 0 1475266.0101 1475266.0101 2033 12334080 0 0 0 0 12334080 0.0946 0 0 98672.64 9336.0136 1167001.6982 2033 117837.2881 129921.6415 141912 6.5159 924681.2133 1172440.143 138801.6 9.1266 94269.8305 119650.1695 1266784.4549 1480704.4549 15 2034 1166300.5529 297461.4929 0 1463762.0457 1463762.0457 2034 12334080 0 0 0 0 12334080 0.0946 0 0 98672.64 9330.4044 1166300.5529 2034 120724.5246 129921.6415 141912 6.5964 936114.1002 1186760.2663 138801.6 9.1211 96579.6197 121618.7803 1266023.3592 1484221.7592 16 2035 1169470.6145 287802.5252 1457273.1397 1457273.1397 2035 12334080 0 0 0 12334080 0.0948 0 98672.64 9355.7649 1169470.6145 2035 121152.9194 129921.6415 141912 6.6912 949560.0701 1200634.6309 138801.6 9.1459 96922.3355 122050.3484 1269464.4723 1488437.1561 17 2036 1175002.8337 277892.2003 0 1452895.034 1452895.034 2036 12334080 0 0 0 0 12334080 0.0953 0 0 98672.64 9400.0227 1175002.8337 2036 126118.6667 129921.6415 141912 6.825 968550.8072 1224591.1154 138801.6 9.1892 100894.9333 126118.6667 1275469.7157 1502483.3157 18 2037 1181049.2902 268207.835 0 1449257.1252 1449257.1252 2037 12334080 0 0 0 0 12334080 0.0958 0 0 98672.64 9448.3943 1181049.2902 2037 131153.4062 129921.6415 141912 6.9615 987921.9078 1248996.9556 138801.6 9.2364 104922.725 130248.9 1282033.1656 1517204.7906 19 2038 1181406.4351 247702.5065 0 1429108.9416 1429108.9416 2038 12334080 0 0 0 0 12334080 0.0958 0 0 98672.64 9451.2515 1181406.4351 2038 129722.7121 129921.6415 141912 7.1007 1007680.2299 1267324.5835 138801.6 9.2392 103778.1697 128828.0727 1282420.8476 1515027.09 20 2039 1192792.7527 243096.3125 0 1435889.0652 1435889.0652 2039 12334080 0 0 0 0 12334080 0.0967 0 0 98672.64 9542.342 1192792.7527 2039 134836.5672 129921.6415 141912 7.2428 1027834.2143 1292592.423 138801.6 9.3283 107869.2537 133038.7463 1294780.7355 1535688.7355 21 2040 1194733.9666 228791.0869 0 1423525.0536 1423525.0536 2040 12334080 0 0 0 0 12334080 0.0969 0 0 98672.64 9557.8717 1194733.9666 2040 135510.8824 129921.6415 141912 7.3876 1048390.7192 1313823.2431 138801.6 9.3435 108408.7059 137317.6941 1296887.93 1542614.33 22 2041 1187436.2206 201579.0608 0 1389015.2814 1389015.2814 2041 12334080 0 0 0 0 12334080 0.0963 0 0 98672.64 9499.4898 1187436.2206 2041 138747.5857 129921.6415 141912 7.5354 1069358.713 1338027.9402 138801.6 9.2864 110998.0686 139642.7314 1288966.201 1539607.001 23 2042 1188570.8128 181153.9849 0 1369724.7978 1369724.7978 2042 12334080 0 0 0 0 12334080 0.0964 0 0 98672.64 9508.5665 1188570.8128 2042 144030.1972 129921.6415 141912 7.6861 1090745.5813 1364697.42 138801.6 9.2953 115224.1577 140429.4423 1290197.8049 1545851.4049 24 2043 1168621.3534 141956.6683 0 1310578.0217 1310578.0217 2043 12334080 0 0 0 0 12334080 0.0947 0 0 98672.64 9348.9708 1168621.3534 2043 144870.6667 129921.6415 141912 7.8398 1112560.82 1387353.1282 138801.6 9.1393 115896.5333 144870.6667 1268542.5964 1529309.7964 25 2044 1158807.5633 110871.4202 0 1269678.9835 1269678.9835 2044 12334080 0 0 0 0 12334080 0.094 0 0 98672.64 9270.4605 1158807.5633 2044 148267.2162 129921.6415 141912 7.9966 1134811.8148 1413000.6725 138801.6 9.0625 118613.773 147368.627 1257889.6927 1523872.0927 26 2045 1155129.0351 88552.6542 0 1243681.6893 1243681.6893 2045 12334080 0 0 0 0 12334080 0.0937 0 0 98672.64 9241.0323 1155129.0351 2045 149215.88 129921.6415 141912 8.1565 1157508.0617 1436645.5832 138801.6 9.0337 119372.704 151928.896 1253896.6373 1525198.2373 27 2046 1153140.0523 67304.9865 0 1220445.0387 1220445.0387 2046 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2046 152739.4805 129921.6415 141912 8.3197 1180658.5289 1463319.6509 138801.6 9.0337 122191.5844 154536.4156 1253896.6373 1530624.6373 28 2047 1153140.0523 47264.2309 0 1200404.2832 1200404.2832 2047 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2047 158320.2564 129921.6415 141912 8.486 1204271.6572 1492513.5552 138801.6 9.0337 126656.2051 159224.9436 1253896.6373 1539777.7861 29 2048 1153140.0523 21577.8032 0 1174717.8554 1174717.8554 2048 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2048 161948.25 129921.6415 141912 8.6558 1228356.9427 1520226.8342 138801.6 9.0337 129558.6 158349.4 1253896.6373 1541804.6373 30 2049 1153140.0523 -22.5242 0 1153117.528 1153117.528 2049 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2049 161157.9512 129921.6415 141912 8.8289 1252923.8811 1544003.4738 138801.6 9.0337 128926.361 161157.9512 1253896.6373 1543980.9495 31 2050 1153140.0523 -21380.2036 0 1131759.8487 1131759.8487 2050 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2050 166911.9036 129921.6415 141912 9.0055 1277982.4958 1574816.041 138801.6 9.0337 133529.5229 166009.6771 1253896.6373 1553435.8373 32 2051 1153140.0523 -44774.8165 0 1108365.2358 1108365.2358 2051 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2051 170737.1294 129921.6415 141912 9.1856 1303542.2829 1604201.0538 138801.6 9.0337 136589.7035 168939.8965 1253896.6373 1559426.2373 33 2052 1153140.0523 -64117.1783 0 1089022.874 1089022.874 2052 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2052 173432.337 129921.6415 141912 9.3367 1324989.2322 1628343.2107 138801.6 9.0337 138745.8696 171583.5255 1253896.6373 1564226.0324 34 2053 1153140.0523 -83459.5364 0 1069680.5158 1069680.5158 2053 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2053 176127.5409 129921.6415 141912 9.4878 1346436.1815 1652485.3639 138801.6 9.0337 140902.0327 174227.1574 1253896.6373 1569025.8275 35 2054 1153140.0523 -102801.8912 0 1050338.1611 1050338.1611 2054 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2054 178822.7414 129921.6415 141912 9.639 1367883.1308 1676627.5138 138801.6 9.0337 143058.1931 176870.7921 1253896.6373 1573825.6226 36 2055 1153140.0523 -122144.2426 0 1030995.8096 1030995.8096 2055 12334080 0 0 0 0 12334080 0.0935 0 0 98672.64 9225.1204 1153140.0523 2055 181517.9386 129921.6415 141912 9.7901 1389330.0801 1700769.6603 138801.6 9.0337 145214.3509 179514.4294 1253896.6373 1578625.4177 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 0.0935 0 0 0 0 0 2056 0 0 0 0 0 9.0337 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 0.0935 0 0 0 0 0 2057 0 0 0 0 0 9.0337 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 0.0935 0 0 0 0 0 2058 0 0 0 0 0 9.0337 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 0.0935 0 0 0 0 0 2059 0 0 0 0 0 9.0337 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 0.0935 0 0 0 0 0 2060 0 0 0 0 0 9.0337 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 0.0935 0 0 0 0 0 2061 0 0 0 0 0 9.0337 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 0.0935 0 0 0 0 0 2062 0 0 0 0 0 9.0337 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 0.0935 0 0 0 0 0 2063 0 0 0 0 0 9.0337 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 0.0935 0 0 0 0 0 2064 0 0 0 0 0 9.0337 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 0.0935 0 0 0 0 0 2065 0 0 0 0 0 9.0337 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 0.0935 0 0 0 0 0 2066 0 0 0 0 0 9.0337 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 0.0935 0 0 0 0 0 2067 0 0 0 0 0 9.0337 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 0.0935 0 0 0 0 0 2068 0 0 0 0 0 9.0337 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 0.0935 0 0 0 0 0 2069 0 0 0 0 0 9.0337 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 0.0935 0 0 0 0 0 2070 0 0 0 0 0 9.0337 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 0.0935 0 0 0 0 0 2071 0 0 0 0 0 9.0337 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 0.0935 0 0 0 0 0 2072 0 0 0 0 0 9.0337 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 0.0935 0 0 0 0 0 2073 0 0 0 0 0 9.0337 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 0.0935 0 0 0 0 0 2074 0 0 0 0 0 9.0337 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 0.0935 0 0 0 0 0 2075 0 0 0 0 0 9.0337 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 0.0935 0 0 0 0 0 2076 0 0 0 0 0 9.0337 0 0 58 2077 0 0 0 0 0 2077 0 0 0 0 0 0 0.0935 0 0 0 0 0 2077 0 0 0 0 0 9.0337 0 0 59 2078 0 0 0 0 0 2078 0 0 0 0 0 0 0.0935 0 0 0 0 0 2078 0 0 0 0 0 9.0337 0 0 60 2079 0 0 0 0 0 2079 0 0 0 0 0 0 0.0935 0 0 0 0 0 2079 0 0 0 0 0 9.0337 0 0 61 2080 0 0 0 0 0 2080 0 0 0 0 0 0 0.0935 0 0 0 0 0 2080 0 0 0 0 0 9.0337 0 0 62 2081 0 0 0 0 0 2081 0 0 0 0 0 0 0.0935 0 0 0 0 0 2081 0 0 0 0 0 9.0337 0 0 63 2082 0 0 0 0 0 2082 0 0 0 0 0 0 0.0935 0 0 0 0 0 2082 0 0 0 0 0 9.0337 0 0 64 2083 0 0 0 0 0 2083 0 0 0 0 0 0 0.0935 0 0 0 0 0 2083 0 0 0 0 0 9.0337 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 0.0935 0 0 0 0 0 2084 0 0 0 0 0 9.0337 0 0 PV 12026115.7391 21129814.8651 3237720.8494 0 24367535.7146 12341419.9754 PV 0 0 0 0 0 0 0 169038.5189 21129814.8651 PV 2444322.5711 2370616.5854 0 19045925.9901 23860865.1465 4129347.6 2074545.4525 2590612.2052 22701227.4723 27098585.9959 Renewable Energy Fund Economic Benefit-Cost Analysis Model 2 3 4 5 12 6 13 14 3 8 9 10 13 6 7 11 11 7 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 Kenai Adak Railbelt South of Alaska Range Biofuels 16015 Alaska Electric & Energy Cooperative, Inc. AEEC-KPB CPL Landfill Gas CHP 19345621.3138 12026115.7391 1.60863422017851 7319505.5747 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 MCF 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) 60-150kW kWh per gallon Total current annual diesel generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) (Electric) Renewable O&M (Electric) Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost (Electric) Proposed Generation Cost (Electric) Displaced Fossil Fuel Generation Avoided Generation Cost 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 12334080 246681600 0 0 235739.22 4714784.4 12472.9621302 249459.242604 Value 12685316 2026 20 12334080 138801.6 129921.641509434 5469000 3.00442383847189 0 $/hr 0 kWh/gallon 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 kWh $ per year $ per year MCF per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year MCF per year $ per MCF $ 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 1257933 0 0 0 0 -1257933 2023 0 0 0 0 0 0 0.078 0 0 0 0 0 2023 0 0 0 0 0 7.547 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 14 5 2024 60000 0 0 0 0 -60000 2024 0 0 0 0 0 0 0.078 0 0 0 0 0 2024 0 0 0 0 0 7.5238 0 0 Description PUBLIC BENEFITS. Before using this new feature, please read the accompanying notes in the Instructions tab AEEC is the generation subsidiary of Homer Electric Association, Inc. Capital costs: $12,685,316. Page 8 of application. Attachment E cost estimate: $12,534,000 -10%/+20% ($11,280,000 - $15,040,000). Level 3 Estimate AACE. Cost allocated per Application pages 8 and 10. 18 months years from start to finish of construction (9/24 through 3/26). Page 7 of application. Reduced to 20-year life per AEA standard for biofuel projects Displaced heat using Natural Gas equivalent for 2027 (first full year of operations); see Calc sheet, which is based on Attachment J (PDF page 288). Note that 2026 calculation has been adjusted for partial-year operation. AEA Natural Gas Price Forecast on Railbelt Price Worksheet Component replacement/major maintenance. See calculations on Calc sheet based on Attachment J (PDF page 288) Regular non-fuel operating cost. See calculations on Calc sheet based on Attachment J (PDF page 288). Note that 2026 calculation has been adjusted for partial-year operation. See calculations on Calc sheet for fuel use Displaced O&M, Natural Gas 20% less than Landfill Gas, from Attachment J (PDF page 288); see Calc sheet for calcuation of major and routine reductions Annual electricity production from Page 21 See calculations in Calc sheet, based on Attachment J (PDF page 288). Since this model uses a single value, 2027 cell is referenced since it is the first full year of operations. CHP heat fuel cost set at zero transfer cost for LFG (per Attachment J, KPB payment to AEEC for heat would exceed the estimated payment, on Calc sheet, or AEEC's payment to KPB for the LFG; the analysis assumes net zero cost to be conservative). Full non-fuel O&M set at engineer's estimates. Purchased pipeline Natural Gas required beyond LFG. From page 20 of the application 6 2025 11188234 0 0 0 0 -11188234 2025 0 0 0 0 0 0 0.0774 0 0 0 0 0 2025 0 0 0 0 0 7.4669 0 0 7 2026 179149 986009.0687 123626.6015 0 1109635.6702 930486.6702 2026 12334080 0 0 0 0 12334080 0.0799 0 0 98672.64 7888.0725 986009.0687 2026 77222.6106 97441.2311 106434 6.0518 644118.9952 818782.8369 104101.2 7.7111 61778.0885 77894.1115 802737.2384 942409.4384 8 2027 1040912.2405 216732.9467 0 1257645.1873 1257645.1873 2027 12334080 0 0 0 0 12334080 0.0844 0 0 98672.64 8327.2979 1040912.2405 2027 103041.3019 129921.6415 141912 6.1065 866588.369 1099551.3124 138801.6 8.1405 82433.0415 103937.3132 1129913.9044 1316284.2591 9 2028 1078709.3264 252202.616 0 1330911.9424 1330911.9424 2028 12334080 0 0 0 0 12334080 0.0875 0 0 98672.64 8629.6746 1078709.3264 2028 107640.8889 129921.6415 141912 6.1653 874931.2279 1112493.7583 138801.6 8.4361 86112.7111 107640.8889 1170942.7743 1364696.3743 10 2029 1109153.5236 276463.6231 0 1385617.1468 1385617.1468 2029 12334080 0 0 0 12334080 0.0899 0 98672.64 8873.2282 1109153.5236 2029 107797.5273 129921.6415 141912 6.2281 883842.8148 1121561.9836 138801.6 8.6742 86238.0218 107797.5273 1203990.0577 1398025.6068 11 2030 1136143.931 299144.5614 0 1435288.4925 1435288.4925 2030 12334080 0 0 0 0 12334080 0.0921 0 0 98672.64 9089.1514 1136143.931 2030 112489.7321 129921.6415 141912 6.2948 893313.9049 1135725.2785 138801.6 8.8853 89991.7857 111589.8143 1233288.24 1434869.84 12 2031 1146897.7111 304646.7032 0 1451544.4142 1451544.4142 2031 12334080 0 0 0 0 12334080 0.093 0 0 98672.64 9175.1817 1146897.7111 2031 112726.3158 129921.6415 141912 6.3651 903279.6456 1145927.6029 138801.6 8.9694 90181.0526 115431.7474 1244961.5061 1450574.3061 13 2032 1168826.5354 317314.1203 0 1486140.6557 1486140.6557 2032 12334080 0 0 0 0 12334080 0.0948 0 0 98672.64 9350.6123 1168826.5354 2032 117518.2069 129921.6415 141912 6.4388 913736.1535 1161176.0019 138801.6 9.1409 94014.5655 115710.2345 1268765.3222 1478490.1222 14 2033 1167001.6982 308264.3119 0 1475266.0101 1475266.0101 2033 12334080 0 0 0 0 12334080 0.0946 0 0 98672.64 9336.0136 1167001.6982 2033 117837.2881 129921.6415 141912 6.5159 924681.2133 1172440.143 138801.6 9.1266 94269.8305 119650.1695 1266784.4549 1480704.4549 15 2034 1166300.5529 297461.4929 0 1463762.0457 1463762.0457 2034 12334080 0 0 0 0 12334080 0.0946 0 0 98672.64 9330.4044 1166300.5529 2034 120724.5246 129921.6415 141912 6.5964 936114.1002 1186760.2663 138801.6 9.1211 96579.6197 121618.7803 1266023.3592 1484221.7592 16 2035 1169470.6145 287802.5252 1457273.1397 1457273.1397 2035 12334080 0 0 0 12334080 0.0948 0 98672.64 9355.7649 1169470.6145 2035 121152.9194 129921.6415 141912 6.6912 949560.0701 1200634.6309 138801.6 9.1459 96922.3355 122050.3484 1269464.4723 1488437.1561 17 2036 1175002.8337 277892.2003 0 1452895.034 1452895.034 2036 12334080 0 0 0 0 12334080 0.0953 0 0 98672.64 9400.0227 1175002.8337 2036 126118.6667 129921.6415 141912 6.825 968550.8072 1224591.1154 138801.6 9.1892 100894.9333 126118.6667 1275469.7157 1502483.3157 18 2037 1181049.2902 268207.835 0 1449257.1252 1449257.1252 2037 12334080 0 0 0 0 12334080 0.0958 0 0 98672.64 9448.3943 1181049.2902 2037 131153.4062 129921.6415 141912 6.9615 987921.9078 1248996.9556 138801.6 9.2364 104922.725 130248.9 1282033.1656 1517204.7906 19 2038 1181406.4351 247702.5065 0 1429108.9416 1429108.9416 2038 12334080 0 0 0 0 12334080 0.0958 0 0 98672.64 9451.2515 1181406.4351 2038 129722.7121 129921.6415 141912 7.1007 1007680.2299 1267324.5835 138801.6 9.2392 103778.1697 128828.0727 1282420.8476 1515027.09 20 2039 1192792.7527 243096.3125 0 1435889.0652 1435889.0652 2039 12334080 0 0 0 0 12334080 0.0967 0 0 98672.64 9542.342 1192792.7527 2039 134836.5672 129921.6415 141912 7.2428 1027834.2143 1292592.423 138801.6 9.3283 107869.2537 133038.7463 1294780.7355 1535688.7355 21 2040 1194733.9666 228791.0869 0 1423525.0536 1423525.0536 2040 12334080 0 0 0 0 12334080 0.0969 0 0 98672.64 9557.8717 1194733.9666 2040 135510.8824 129921.6415 141912 7.3876 1048390.7192 1313823.2431 138801.6 9.3435 108408.7059 137317.6941 1296887.93 1542614.33 22 2041 1187436.2206 201579.0608 0 1389015.2814 1389015.2814 2041 12334080 0 0 0 0 12334080 0.0963 0 0 98672.64 9499.4898 1187436.2206 2041 138747.5857 129921.6415 141912 7.5354 1069358.713 1338027.9402 138801.6 9.2864 110998.0686 139642.7314 1288966.201 1539607.001 23 2042 1188570.8128 181153.9849 0 1369724.7978 1369724.7978 2042 12334080 0 0 0 0 12334080 0.0964 0 0 98672.64 9508.5665 1188570.8128 2042 144030.1972 129921.6415 141912 7.6861 1090745.5813 1364697.42 138801.6 9.2953 115224.1577 140429.4423 1290197.8049 1545851.4049 24 2043 1168621.3534 141956.6683 0 1310578.0217 1310578.0217 2043 12334080 0 0 0 0 12334080 0.0947 0 0 98672.64 9348.9708 1168621.3534 2043 144870.6667 129921.6415 141912 7.8398 1112560.82 1387353.1282 138801.6 9.1393 115896.5333 144870.6667 1268542.5964 1529309.7964 25 2044 1158807.5633 110871.4202 0 1269678.9835 1269678.9835 2044 12334080 0 0 0 0 12334080 0.094 0 0 98672.64 9270.4605 1158807.5633 2044 148267.2162 129921.6415 141912 7.9966 1134811.8148 1413000.6725 138801.6 9.0625 118613.773 147368.627 1257889.6927 1523872.0927 26 2045 1155129.0351 88552.6542 0 1243681.6893 1243681.6893 2045 12334080 0 0 0 0 12334080 0.0937 0 0 98672.64 9241.0323 1155129.0351 2045 149215.88 129921.6415 141912 8.1565 1157508.0617 1436645.5832 138801.6 9.0337 119372.704 151928.896 1253896.6373 1525198.2373 27 2046 0 0 0 0 0 2046 0 0 0 0 0 0 0.0935 0 0 0 0 0 2046 0 0 0 0 0 0 0 28 2047 0 0 0 0 0 2047 0 0 0 0 0 0 0.0935 0 0 0 0 0 2047 0 0 0 0 0 0 0 29 2048 0 0 0 0 0 2048 0 0 0 0 0 0 0.0935 0 0 0 0 0 2048 0 0 0 0 0 0 0 30 2049 0 0 0 0 0 2049 0 0 0 0 0 0 0.0935 0 0 0 0 0 2049 0 0 0 0 0 0 0 31 2050 0 0 0 0 0 2050 0 0 0 0 0 0 0.0935 0 0 0 0 0 2050 0 0 0 0 0 0 0 32 2051 0 0 0 0 0 2051 0 0 0 0 0 0 0.0935 0 0 0 0 0 2051 0 0 0 0 0 0 0 33 2052 0 0 0 0 0 2052 0 0 0 0 0 0 0.0935 0 0 0 0 0 2052 0 0 0 0 0 0 0 34 2053 0 0 0 0 0 2053 0 0 0 0 0 0 0.0935 0 0 0 0 0 2053 0 0 0 0 0 0 0 35 2054 0 0 0 0 0 2054 0 0 0 0 0 0 0.0935 0 0 0 0 0 2054 0 0 0 0 0 0 0 36 2055 0 0 0 0 0 2055 0 0 0 0 0 0 0.0935 0 0 0 0 0 2055 0 0 0 0 0 0 0 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 0.0935 0 0 0 0 0 2056 0 0 0 0 0 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 0.0935 0 0 0 0 0 2057 0 0 0 0 0 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 0.0935 0 0 0 0 0 2058 0 0 0 0 0 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 0.0935 0 0 0 0 0 2059 0 0 0 0 0 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 0.0935 0 0 0 0 0 2060 0 0 0 0 0 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 0.0935 0 0 0 0 0 2061 0 0 0 0 0 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 0.0935 0 0 0 0 0 2062 0 0 0 0 0 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 0.0935 0 0 0 0 0 2063 0 0 0 0 0 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 0.0935 0 0 0 0 0 2064 0 0 0 0 0 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 0.0935 0 0 0 0 0 2065 0 0 0 0 0 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 0.0935 0 0 0 0 0 2066 0 0 0 0 0 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 0.0935 0 0 0 0 0 2067 0 0 0 0 0 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 0.0935 0 0 0 0 0 2068 0 0 0 0 0 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 0.0935 0 0 0 0 0 2069 0 0 0 0 0 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 0.0935 0 0 0 0 0 2070 0 0 0 0 0 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 0.0935 0 0 0 0 0 2071 0 0 0 0 0 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 0.0935 0 0 0 0 0 2072 0 0 0 0 0 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 0.0935 0 0 0 0 0 2073 0 0 0 0 0 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 0.0935 0 0 0 0 0 2074 0 0 0 0 0 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 0.0935 0 0 0 0 0 2075 0 0 0 0 0 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 0.0935 0 0 0 0 0 2076 0 0 0 0 0 0 0 58 2077 0 0 0 0 0 2077 0 0 0 0 0 0 0.0935 0 0 0 0 0 2077 0 0 0 0 0 0 0 59 2078 0 0 0 0 0 2078 0 0 0 0 0 0 0.0935 0 0 0 0 0 2078 0 0 0 0 0 0 0 60 2079 0 0 0 0 0 2079 0 0 0 0 0 0 0.0935 0 0 0 0 0 2079 0 0 0 0 0 0 0 61 2080 0 0 0 0 0 2080 0 0 0 0 0 0 0.0935 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 0.0935 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 0.0935 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 0.0935 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 0.0935 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 12026115.7391 15996209.6016 3349411.7122 0 19345621.3138 7319505.5747 PV 0 0 0 0 0 0 0 127969.6768 15996209.6016 PV 1699030.5086 1792225.0696 0 13338915.8925 16830171.4707 2741331.6 1442001.1733 1804898.199 17119069.1173 20179583.1829 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