The URL can be used to link to this page

Home My WebLink About16027 Indian River HydroelectricAlaska Energy Authority Renewable Energy Fund Program Round 16 6/29/2023 Contact Alaska Energy Authority Karen Bell Variables Social Cost of Carbon Projection Social Cost of Carbon Rate of Increase Discount Rate Sheet Name Instructions 999-Calc Diesels ON Diesels OFF Assumptions Diesel Fuel Prices Railbelt Price Worksheet Natural Gas Prices Carbon Pricing Biomass Units kbell@akenergyauthority.org Units (all $ are $2023) % per Year Annual Sheet Description Details the function of each cell in the model and appropriate inputs Provides an area to record all underlying calculations for figures used in the model Model for calculating the benefit-cost ratio of a project which does not result in diesel generators being turned off Model for calculating the benefit-cost ratio of a project which does result in diesel generators being turned off Lists assumptions used by AEA in calculating project economics Lists diesel generation fuel price projections for all fuel communities Lists fuel price projections and calculations for the Railbelt regions Lists natural gas price projections Lists carbon price projections and methodology Provides biomass reference material and an area to record information and figures specific to the biomass project Mid 0.03 0.03 PLEASE READ Home Hid rows including social cost of carbon assumptions Instructions PLEASE READ Updated field names to be consistent with "Economic Model" Updated instructions to be consistent with updates to "Economic Model" Highlighted where to include any potential reduction in recovered heat from an existing project due to the proposed REF project ('Displaced Heat') 999-Calc O&M $/hr assumptions for diesels Method $/kWh for O&M for diesels--added requirement for kWh of diesel generation. Uses division to calculate $/kWh for O&M Diesels ON Hid tab Economic Model Combined Diesels ON and Diesels OFF models into one model. Updated Nearest Fuel Community (non-railbelt only) lookup Update calculation for "Renewable Generation O&M". It is now an average of the sum of O&M and scheduled repairs for Heat & Electricity Reporting for natural gas in Mcf and not MMBtu (this is how contracts are written). Updated years to start at 2020 Updated rows 45 & 46 including equations Fixed NPV calculation in column BO (should be current year + PV of future) Added Renewable Other costs (Property tax, insurance) Added Renewable Heat Other costs (Property tax, insurance) Added field for "Diesels OFF time" Updated Diesels Off calculation to include number of hours diesels are turned off Updated naming for "Base Case" to include "Displaced" Assumptions O&M table hydro (reservoir) & run of river Rb (based on Bradley 2019) hydro rural biomass Solar PV Heat recovery Added notes to O&M estimates Wind project cost $/kW (based on ACEP 2016) Wind capacity factors Updated "NOTES" Diesel Fuel Prices Added new communities Updated fuel prices Start at 2020 Removed carbon price Real prices held constant after 2045 Railbelt Price Worksheet Updated heat rate for South of AK range Updated Coal forecast using 2019 AEO Updated Fuel use for North of AK range using 2018 GVEA reported values Removed unused row Start at 2020 Removed carbon price Real prices held constant after 2045 Natural Gas Prices Updated gas prices and explanation Real prices held constant after 2045 Carbon Conversion factors Changed name from Carbon Pricing Hid rows for carbon pricing Renewable Energy Fund Economic Benefit-Cost Analysis Model IMPORTANT: PLEASE READ INSTRUCTIONS PRIOR TO COMPLETING THE ECONOMIC MODEL. PLEASE CONTACT AEA WITH ANY QUESTIONS. Values are to be entered in the cells with blue background only. Cells which are not shaded SHOULD NOT be edited. IF THESE CELLS MUST BE CHANGED, CHANGE FONT COLOR TO BLUE AND NOTE WITH A "Entered Value" LABEL. INPUT: Manually enter the community where the project is located or that would be served by the project. It may be different than "Nearest Fuel Community". This cell is not linked to any other cells INPUT: Select from drop-down menu to select the community where the project is located or the nearest community with similar energy characteristics. This entry is linked to the look up table of the community fuel price. If the community is located on the Railbelt, then this cell is not used. INPUT: The region determines the fuel type the project will offset for electrical generation projects, fuel oil for rural region, natural gas utility power generation and space heating for Railbelt South of the Alaska Range, and fuel oil or coal for Railbelt North of the Alaska Range. Selecting the region automatically set the title and units of the project analysis worksheet cells so should be done before entering other project data. INPUT: Select from drop-down menu. INPUT: Enter appropriate information; this cell is not linked to any other cells. INPUT: Enter appropriate information; this cell is not linked to any other cells. INPUT: Enter appropriate information; this cell is not linked to any other cells. CALCULATION: Displays the NPV value of the benefits/savings provided by the project over its life. CALCULATION: Displays the total NPV value of the costs of the project over its life. CALCULATION: Displays the Benefit-Cost ratio CALCULATION: Displays the NPV value of the net benefit of the project over its life. CALCULATIONS: Displays summary performance measures of the project given the parameters provided. CALCULATION: Displays the total capital costs of the project. INPUT: Enter the year the project commences operation. INPUT: Use the applicant's project life information for the "Applicant B/C" model. For the "AEA B/C" model, use AEA's baseline assumption found in the "Assumptions" worksheet. INPUT: Enter only the renewable energy production that offsets base electric production. Generation in excess of the electric load (e.g. for heating) should not be entered into this cell. INPUT: Enter the amount of space heat produced by the proposed project in terms of displaced gallons of heating fuel or mmBtu of natural gas. If a project will decrease the amount of recovered heat from an existing heat recovery system, include the reduced displaced heat here. Input: Renewable O&M (Electric) is input here and is referenced by row 88. Input: Renewable O&M (Heat) is input here and is referenced by row 88. INPUT: If the project will operate in "Diesels OFF" mode, put in the expected hours the engines will remain off per year INPUT: Enter the installed capacity of the proposed electric system; this cell is not linked to any other cells. CALCULATION: Calculates the capacity factor INPUT: Enter the capacity of the propose heating system in Btu per hour; this cell is not linked to any other cells CALCULATION: Calculates the capacity factor INPUT: If appropriate, enter the estimated additional public benefit of the project beyond fuel displacement to be included in the B/C ratio calculations. Please enter value in row 62. Before using this feature, please read the accompanying notes provided as a word document in the comment section. Please show detailed source and/or assumptions in the 'Calc' worksheet. INPUT: Select size of base system engines from dropdown list INPUT: Manually enter current kWh/gallon INPUT: Enter the current total diesel generation for the community in cell C47 of "Economic Model" INPUT: Enter capital costs of the project in the year where they're expected to be incurred. CALCULATION: Calculated net benefits of the project from electricity CALCULATION: Calculated net benefits of the project from heat INPUT: If appropriate, enter the estimated additional public benefit of the project beyond fuel displacement to be included in the B/C ratio calculations. Before using this feature, please read the accompanying word document included in the comments section. Show detailed sources and/or assumptions in the 'Calc' worksheet. CALCULATION: Calculated total net benefits of the project. INPUT: Enter a value if the technology's output is expected to increase or decrease over time. For instance, a solar PV project will experience ~0.5% decrease in output per year or a hydro project may fulfill a greater load in the future. INPUT: Enter a value if one exists in the application. Note that standard repair and maintenance is included in the O&M estimate REFERENCE: By default, references cell D34 INPUT: Enter a value if one exists in the application. INPUT: Enter a value if one exists in the application, please see worksheet 'Biomass Units' for reference. Please show your all your calculations in the 'Calc' sheet. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. CALCULATION: Calculated Fuel cost based on quantity and unit cost CALCULATION: Sum of all annual renewable energy costs CALCULATION: Cell changes title and units based on region, e.g. Railbelt South of the Range produces avoided costs in $/kWh INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. DO NOT USE IF DIESELS DO NOT TURN OFF CALCULATION: These cells will autocalculate by default. If there is good information with which to provide a more nuanced analysis please refer to assumption about O&M in both the assumptions tab and use the format provided in the Calc tab. Please document all alternate values in notes section. CALCULATION: These cells will autocalculate by default based on displaced generation and generation efficiency. CALCULATION: These cells will autocalculate by default. CALCULATION: INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. INPUT: Enter a value if one exists in the application, please see worksheet 'Biomass Units' for reference. This will also be used for heat pumps, pumping loads for heat recovery, etc. Please show your all your calculations in the 'Calc' sheet. INPUT: Enter applicant provided value if one exists, provide documentation for other values in the notes section. CALCULATION: CALCULATION: Enter applicant provided value if one exists, provide documentation for other values in the notes section. Enter applicant provided value if one exists, provide documentation for other values in the notes section. Project Description Community Nearest Fuel Community Region RE Technology Project ID Applicant Name Project Title Results NPV Benefits NPV Capital Costs B/C Ratio NPV Net Benefit Performance Displaced Electricity Displaced Electricity Displaced Petroleum Fuel Displaced Petroleum Fuel Displaced Natural Gas Displaced Natural Gas Avoided CO2 Avoided CO2 Proposed System Capital Costs Project Start Project Life Displaced Electric Displaced Heat Renewable Generation O&M (Electric) Renewable Generation O&M (Heat) Diesels OFF time Electric Capacity Electric Capacity Factor Heating Capacity Heating Capacity Factor Total Other Public Benefit Base System - Non-Railbelt Only Diesel Generator O&M Applicant's Diesel Generator Efficiency Diesel Generation Efficiency Annual Cost and Savings Entered Value Entered Value Electric Proposed Entered Value Entered Value Entered Value Entered Value Base Entered Value Heating Proposed Entered Value Entered Value Entered Value Entered Value Entered Value Base Entered Value Entered Value Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 361-600kW kWh per gallon Total current annual generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) Renewable O&M Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost Proposed Generation Cost Displaced Fossil Fuel Generation Avoided Generation Cost Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Use Displaced Fuel Cost Base Generation Displaced Cost Renewable Heat Scheduled Repairs Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity Renewable Fuel Cost Total Renewable Fuel Cost Proposed Heat Cost Displaced Fuel Use Displaced Fuel Cost Displaced Scheduled Repairs Displaced O&M Displaced Annual Fuel Cost Base Heating Displaced Cost Value Value $/hr 9.95 13 kWh/gallon 13 Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $/gallon or $/kWh $ per year $ per year gallons per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year gallons per year $ per gallon $ per year $ per year $ per year $ per year 4 2022 2022 2022 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 5 2023 2023 2023 Description PUBLIC BENEFITS. Please read attached document 6 2024 2024 2024 7 2025 2025 2025 8 2026 2026 2026 9 2027 2027 2027 10 2028 2028 2028 11 2029 2029 2029 12 2030 2030 2030 13 2031 2031 2031 14 2032 2032 2032 15 2033 2033 2033 16 2034 2034 2034 17 2035 2035 2035 18 2036 2036 2036 19 2037 2037 2037 20 2038 2038 2038 21 2039 2039 2039 22 2040 2040 2040 23 2041 2041 2041 24 2042 2042 2042 25 2043 2043 2043 26 2044 2044 2044 27 2045 2045 2045 28 2046 2046 2046 29 2047 2047 2047 30 2048 2048 2048 31 2049 2049 2049 32 2050 2050 2050 33 2051 2051 2051 34 2052 2052 2052 35 2053 2053 2053 36 2054 2054 2054 37 2055 2055 2055 38 2056 2056 2056 39 2057 2057 2057 40 2058 2058 2058 41 2059 2059 2059 42 2060 2060 2060 43 2061 2061 2061 44 2062 2062 2062 45 2063 2063 2063 46 2064 2064 2064 47 2065 2065 2065 48 2066 2066 2066 49 2067 2067 2067 50 2068 2068 2068 51 2069 2069 2069 52 2070 2070 2070 53 2071 2071 2071 54 2072 2072 2072 55 2073 2073 2073 56 2074 2074 2074 57 2075 2075 2075 58 2076 2076 2076 59 2077 2077 2077 60 2078 2078 2078 61 2079 2079 2079 62 2080 2080 2080 63 2081 2081 2081 64 2082 2082 2082 65 2083 2083 2083 PV PV PV CODE TO UNLOCK ECONOMIC MODEL WORKSHEET REFRound16 Please use this worksheet to show all your calculations. Base Case O&M - For Diesels OFF ONLY Average kWh/year generated by diesel Average load Genset Power Class 60-150kW 151-360kW 361-600kW 601-1,300kW If you can estimate run-hours saved on diesel engines please calculate an annual cost and resulting cost per kWh based on your project's specifications. If you do not have this information use the cost/kWh provided above. # hours diesels OFF per year 0 $/hour 7.0097 9.3463 9.9463 15.1551 Estimated renewable generation kWh/year $/kWh test Calculated base case $/kWh # of Cylinders 4 6 6 or 8 8 to 16 Sample Gensets JD4045 JD6068/6081/6090, DD Series 60, Cat C9 Cat 3456/3408/C18/C27, MTU 1600, Cummins QSX15 Cat 3508/3512/3516 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 1 8 9 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 Tenakee Springs Tenakee Springs Rural Hydro (Run of River) 16027 City of Tenakee Springs Indian River Hydroelectric Project 4139536.8679 6402834.8343 0.646516265842755 -3624114.7154 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) 60-150kW kWh per gallon Total current annual diesel generation Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) (Electric) Renewable O&M (Electric) Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost (Electric) Proposed Generation Cost (Electric) Displaced Fossil Fuel Generation Displaced Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Use Displaced Fuel Cost Base Generation Displaced Cost Renewable scheduled replacement(s) Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity (Heat) Renewable Fuel Cost (Heat) Total Renewable Fuel Cost (Heat) Proposed Generation Cost (Heat) Displaced Fossil Fuel Use Displaced Fossil Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Cost Base Heating Displaced Cost Value 384000 19200000 37220 1861000 0 0 379.2718 18963.59 Value 6592500 2026 50 384000 6500 31000 0 8409.6 180 0.243531202435312 0 $/hr 7.0097 kWh/gallon 12.5 Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $ per gallon $ per year $ per year gallons per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year gallons per year $ per gallon $ per year $ per year $ per year $ per year <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Input <--Calculation <--Calculation REFERENCE: '999-Calc' <--Input <--Calculation 4 2023 0 0 0 0 0 2023 0 0 0 0 0 0 3.6175 0 0 0 0 0 2023 0 0 0 0 0 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 5 2024 0 0 0 0 0 2024 0 0 0 0 0 0 3.6475 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description Project improvements including roads, plastic penstock, and heavy earthwork have a useful life that exceeds 50 years. These elements of the project are recovered at the end of the 50-year life as a negative capital cost in 2023$ to reflect their salvage value. Total of 25% capex due to relatively high porportion of roads / earthwork that comprises the project. Applicant did not include an O&M estimate in the excel model but included an O&M projection on pg. 22 of the application. 6 2025 4445000 0 0 0 0 -4445000 2025 0 0 0 0 0 0 3.4799 0 0 0 0 0 2025 0 0 0 0 0 0 0 7 2026 4445000 135638.5318 30785.9783 0 166424.5101 -4278575.4899 2026 384000 0 31000 0 31000 384000 3.5055 0 58948.4928 30720 107690.039 166638.5318 2026 0 0 0 0 6500 3.5055 8000 22785.9783 30785.9783 8 2027 136038.2355 30870.551 0 166908.7865 166908.7865 2027 384000 0 31000 0 31000 384000 3.5185 0 58948.4928 30720 108089.7427 167038.2355 2027 0 0 0 0 6500 3.5185 8000 22870.551 30870.551 9 2028 136577.892 30984.7362 0 167562.6282 167562.6282 2028 384000 0 31000 0 31000 384000 3.5361 0 58948.4928 30720 108629.3992 167577.892 2028 0 0 0 0 6500 3.5361 8000 22984.7362 30984.7362 10 2029 137134.7349 31102.5577 0 168237.2927 168237.2927 2029 384000 31000 0 31000 384000 3.5542 58948.4928 30720 109186.2421 168134.7349 2029 0 0 0 6500 3.5542 8000 23102.5577 31102.5577 11 2030 137784.9575 31240.1374 0 169025.0949 169025.0949 2030 384000 0 31000 0 31000 384000 3.5754 0 58948.4928 30720 109836.4647 168784.9575 2030 0 0 0 0 6500 3.5754 8000 23240.1374 31240.1374 12 2031 138311.182 31351.4805 0 169662.6625 169662.6625 2031 384000 0 31000 0 31000 384000 3.5925 0 58948.4928 30720 110362.6892 169311.182 2031 0 0 0 0 6500 3.5925 8000 23351.4805 31351.4805 13 2032 139081.008 31514.3668 0 170595.3748 170595.3748 2032 384000 0 31000 0 31000 384000 3.6176 0 58948.4928 30720 111132.5152 170081.008 2032 0 0 0 0 6500 3.6176 8000 23514.3668 31514.3668 14 2033 139511.7382 31605.5044 0 171117.2426 171117.2426 2033 384000 0 31000 0 31000 384000 3.6316 0 58948.4928 30720 111563.2454 170511.7382 2033 0 0 0 0 6500 3.6316 8000 23605.5044 31605.5044 15 2034 140153.6693 31741.3297 0 171894.999 171894.999 2034 384000 0 31000 0 31000 384000 3.6525 0 58948.4928 30720 112205.1765 171153.6693 2034 0 0 0 0 6500 3.6525 8000 23741.3297 31741.3297 16 2035 140952.8478 31910.4267 172863.2744 172863.2744 2035 384000 31000 0 31000 384000 3.6785 58948.4928 30720 113004.355 171952.8478 2035 0 0 0 6500 3.6785 8000 23910.4267 31910.4267 17 2036 141501.6528 32026.5475 0 173528.2004 173528.2004 2036 384000 0 31000 0 31000 384000 3.6964 0 58948.4928 30720 113553.16 172501.6528 2036 0 0 0 0 6500 3.6964 8000 24026.5475 32026.5475 18 2037 142108.2718 32154.9012 0 174263.173 174263.173 2037 384000 0 31000 0 31000 384000 3.7161 0 58948.4928 30720 114159.779 173108.2718 2037 0 0 0 0 6500 3.7161 8000 24154.9012 32154.9012 19 2038 142604.8633 32259.9742 0 174864.8375 174864.8375 2038 384000 0 31000 0 31000 384000 3.7323 0 58948.4928 30720 114656.3705 173604.8633 2038 0 0 0 0 6500 3.7323 8000 24259.9742 32259.9742 20 2039 143100.8221 32364.9134 0 175465.7355 175465.7355 2039 384000 0 31000 0 31000 384000 3.7484 0 58948.4928 30720 115152.3293 174100.8221 2039 0 0 0 0 6500 3.7484 8000 24364.9134 32364.9134 21 2040 143586.2446 32467.6233 0 176053.8678 176053.8678 2040 384000 0 31000 0 31000 384000 3.7642 0 58948.4928 30720 115637.7518 174586.2446 2040 0 0 0 0 6500 3.7642 8000 24467.6233 32467.6233 22 2041 144090.8298 32574.3877 0 176665.2175 176665.2175 2041 384000 0 31000 0 31000 384000 3.7807 0 58948.4928 30720 116142.337 175090.8298 2041 0 0 0 0 6500 3.7807 8000 24574.3877 32574.3877 23 2042 144499.582 32660.875 0 177160.457 177160.457 2042 384000 0 31000 0 31000 384000 3.794 0 58948.4928 30720 116551.0892 175499.582 2042 0 0 0 0 6500 3.794 8000 24660.875 32660.875 24 2043 144847.2239 32734.432 0 177581.656 177581.656 2043 384000 0 31000 0 31000 384000 3.8053 0 58948.4928 30720 116898.7311 175847.2239 2043 0 0 0 0 6500 3.8053 8000 24734.432 32734.432 25 2044 145292.0431 32828.5507 0 178120.5938 178120.5938 2044 384000 0 31000 0 31000 384000 3.8198 0 58948.4928 30720 117343.5503 176292.0431 2044 0 0 0 0 6500 3.8198 8000 24828.5507 32828.5507 26 2045 145618.5152 32897.6284 0 178516.1436 178516.1436 2045 384000 0 31000 0 31000 384000 3.8304 0 58948.4928 30720 117670.0224 176618.5152 2045 0 0 0 0 6500 3.8304 8000 24897.6284 32897.6284 27 2046 146335.6976 33049.376 0 179385.0736 179385.0736 2046 384000 0 31000 0 31000 384000 3.8538 0 58948.4928 30720 118387.2048 177335.6976 2046 0 0 0 0 6500 3.8538 8000 25049.376 33049.376 28 2047 146718.0437 33130.2761 0 179848.3197 179848.3197 2047 384000 0 31000 0 31000 384000 3.8662 0 58948.4928 30720 118769.5509 177718.0437 2047 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 29 2048 146718.0437 33130.2761 0 179848.3197 179848.3197 2048 384000 0 31000 0 31000 384000 3.8662 0 58948.4928 30720 118769.5509 177718.0437 2048 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 30 2049 146718.0437 33130.2761 0 179848.3197 179848.3197 2049 384000 0 31000 0 31000 384000 3.8662 0 58948.4928 30720 118769.5509 177718.0437 2049 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 31 2050 146718.0437 33130.2761 0 179848.3197 179848.3197 2050 384000 0 31000 0 31000 384000 3.8662 0 58948.4928 30720 118769.5509 177718.0437 2050 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 32 2051 134676.6386 30582.4527 0 165259.0913 165259.0913 2051 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2051 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 33 2052 134676.6386 30582.4527 0 165259.0913 165259.0913 2052 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2052 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 34 2053 134676.6386 30582.4527 0 165259.0913 165259.0913 2053 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2053 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 35 2054 134676.6386 30582.4527 0 165259.0913 165259.0913 2054 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2054 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 36 2055 134676.6386 30582.4527 0 165259.0913 165259.0913 2055 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2055 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 37 2056 134676.6386 30582.4527 0 165259.0913 165259.0913 2056 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2056 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 38 2057 134676.6386 30582.4527 0 165259.0913 165259.0913 2057 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2057 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 39 2058 134676.6386 30582.4527 0 165259.0913 165259.0913 2058 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2058 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 40 2059 134676.6386 30582.4527 0 165259.0913 165259.0913 2059 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2059 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 41 2060 134676.6386 30582.4527 0 165259.0913 165259.0913 2060 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2060 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 42 2061 134676.6386 30582.4527 0 165259.0913 165259.0913 2061 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2061 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 43 2062 134676.6386 30582.4527 0 165259.0913 165259.0913 2062 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2062 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 44 2063 134676.6386 30582.4527 0 165259.0913 165259.0913 2063 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2063 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 45 2064 134676.6386 30582.4527 0 165259.0913 165259.0913 2064 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2064 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 46 2065 134676.6386 30582.4527 0 165259.0913 165259.0913 2065 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2065 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 47 2066 134676.6386 30582.4527 0 165259.0913 165259.0913 2066 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2066 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 48 2067 134676.6386 30582.4527 0 165259.0913 165259.0913 2067 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2067 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 49 2068 134676.6386 30582.4527 0 165259.0913 165259.0913 2068 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2068 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 50 2069 134676.6386 30582.4527 0 165259.0913 165259.0913 2069 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2069 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 51 2070 134676.6386 30582.4527 0 165259.0913 165259.0913 2070 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2070 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 52 2071 134676.6386 30582.4527 0 165259.0913 165259.0913 2071 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2071 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 53 2072 134676.6386 30582.4527 0 165259.0913 165259.0913 2072 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2072 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 54 2073 134676.6386 30582.4527 0 165259.0913 165259.0913 2073 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2073 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 55 2074 134676.6386 30582.4527 0 165259.0913 165259.0913 2074 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2074 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 56 2075 -2297500 134676.6386 30582.4527 0 165259.0913 2462759.0913 2075 384000 0 31000 0 31000 384000 3.4742 0 58948.4928 30720 106728.1458 165676.6386 2075 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 3.4742 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 3.4742 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 3.4742 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 3.4742 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 3.4742 0 0 0 0 0 2080 0 0 0 0 0 0 0 62 2081 0 0 0 0 0 2081 0 0 0 0 0 0 3.4742 0 0 0 0 0 2081 0 0 0 0 0 0 0 63 2082 0 0 0 0 0 2082 0 0 0 0 0 0 3.4742 0 0 0 0 0 2082 0 0 0 0 0 0 0 64 2083 0 0 0 0 0 2083 0 0 0 0 0 0 3.4742 0 0 0 0 0 2083 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 3.4742 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 6402834.8343 3374854.8146 764682.0533 0 4139536.8679 -3624114.7154 PV 0 751835.8792 0 0 751835.8792 0 1429664.2552 2697026.4386 4126690.6937 PV 0 0 0 0 0 325000 0 205838.1121 570659.891 764682.0533 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 6 7 8 8 9 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 Tenakee Springs Tenakee Springs Rural Hydro (Run of River) 16027 City of Tenakee Springs Indian River Hydroelectric Project 2821461.0977 5635168.2534 0.500687995603604 -2649576.0415 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) 60-150kW kWh per gallon Total current annual diesel generation 400000 Project Capital Cost Electric Cost Savings Heating Cost Savings Other Public Benefits Total Cost Savings Net Benefit Renewable Generation Renewable scheduled replacement(s) (Electric) Renewable O&M (Electric) Renewable Electric Other costs Renewable Fuel Use Quantity (Biomass) Renewable Fuel Cost Total Renewable Fuel Cost (Electric) Proposed Generation Cost (Electric) Displaced Fossil Fuel Generation Displaced Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Use Displaced Fuel Cost Base Generation Displaced Cost Renewable scheduled replacement(s) Renewable Heat O&M Renewable Heat Other costs Renewable Fuel Use Quantity (Heat) Renewable Fuel Cost (Heat) Total Renewable Fuel Cost (Heat) Proposed Generation Cost (Heat) Displaced Fossil Fuel Use Displaced Fossil Fuel Price Displaced Scheduled component replacement(s) Displaced O&M Displaced Fuel Cost Base Heating Displaced Cost Value 375611 18780550 36530.09945 1826504.9725 0 0 372.2417133955 18612.085669775 Value 5890000 2027 50 375611 6500 79515 0 8409.6 180 0.238210933536276 0 $/hr 7.0097 12.5078173858662 kWh/gallon 12.5078173858662 Units $ per year $ per year $ per year $ per year $ per year $ per year Units kWh per year $ per year $ per year $ per year green tons $ per unit $ per year $ per year kWh per year $ per gallon $ per year $ per year gallons per year $ per year $ per year Units $ per year $ per year $ per year green tons/kWh/etc. $ per unit $ per year $ per year gallons per year $ per gallon $ per year $ per year $ per year $ per year <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Calculation <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Input <--Calculation <--Input <--Calculation <--Calculation REFERENCE: '999-Calc' <--Input <--Calculation 4 2023 0 0 0 0 0 2023 0 0 0 0 0 0 3.6175 0 0 0 0 0 2023 0 0 0 0 0 0 0 Comments: (Please assign comment ID and hyperlink next to applicable column/row) ID 1 2 3 4 5 6 7 8 5 2024 0 0 0 0 0 2024 0 0 0 0 0 0 3.6475 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description First year post-construction AEA benchmark of 1.35% of capital costs Pg. 22 of application. Pg. 22 of application, 250,946 kWh of electricity available for heat generation. Applicant converts this to 6,500 gallons. AEA benchmark of 1.35% of capital costs Per pg. 21 & 22, diesels will operate in "deisels off" mode. Calculated per pg. 18 of application Assume two years of construction. 6 2025 2945000 0 0 0 0 -2945000 2025 0 0 0 0 0 0 3.4799 0 0 0 0 0 2025 0 0 0 0 0 0 0 7 2026 2945000 0 8000 0 8000 -2937000 2026 0 0 0 0 0 0 3.5055 0 0 0 0 0 2026 0 0 0 0 0 3.5055 8000 0 8000 8 2027 85095.7885 30870.551 0 115966.3395 115966.3395 2027 375611 0 79515 0 79515 375611 3.5185 0 58948.4928 30030.09945 105662.2957 164610.7885 2027 0 0 0 0 6500 3.5185 8000 22870.551 30870.551 9 2028 85623.3255 30984.7362 0 116608.0617 116608.0617 2028 375611 0 79515 0 79515 375611 3.5361 0 58948.4928 30030.09945 106189.8327 165138.3255 2028 0 0 0 0 6500 3.5361 8000 22984.7362 30984.7362 10 2029 86167.663 31102.5577 0 117270.2208 117270.2208 2029 375611 79515 0 79515 375611 3.5542 58948.4928 30030.09945 106734.1702 165682.663 2029 0 0 0 6500 3.5542 8000 23102.5577 31102.5577 11 2030 86803.2831 31240.1374 0 118043.4205 118043.4205 2030 375611 0 79515 0 79515 375611 3.5754 0 58948.4928 30030.09945 107369.7903 166318.2831 2030 0 0 0 0 6500 3.5754 8000 23240.1374 31240.1374 12 2031 87317.6898 31351.4805 0 118669.1703 118669.1703 2031 375611 0 79515 0 79515 375611 3.5925 0 58948.4928 30030.09945 107884.197 166832.6898 2031 0 0 0 0 6500 3.5925 8000 23351.4805 31351.4805 13 2032 88070.2273 31514.3668 0 119584.5941 119584.5941 2032 375611 0 79515 0 79515 375611 3.6176 0 58948.4928 30030.09945 108636.7345 167585.2273 2032 0 0 0 0 6500 3.6176 8000 23514.3668 31514.3668 14 2033 88491.2843 31605.5044 0 120096.7887 120096.7887 2033 375611 0 79515 0 79515 375611 3.6316 0 58948.4928 30030.09945 109057.7915 168006.2843 2033 0 0 0 0 6500 3.6316 8000 23605.5044 31605.5044 15 2034 89118.7991 31741.3297 0 120860.1288 120860.1288 2034 375611 0 79515 0 79515 375611 3.6525 0 58948.4928 30030.09945 109685.3063 168633.7991 2034 0 0 0 0 6500 3.6525 8000 23741.3297 31741.3297 16 2035 89900.0298 31910.4267 121810.4565 121810.4565 2035 375611 79515 0 79515 375611 3.6785 58948.4928 30030.09945 110466.537 169415.0298 2035 0 0 0 6500 3.6785 8000 23910.4267 31910.4267 17 2036 90436.51 32026.5475 0 122463.0576 122463.0576 2036 375611 0 79515 0 79515 375611 3.6964 0 58948.4928 30030.09945 111003.0172 169951.51 2036 0 0 0 0 6500 3.6964 8000 24026.5475 32026.5475 18 2037 91029.5058 32154.9012 0 123184.4069 123184.4069 2037 375611 0 79515 0 79515 375611 3.7161 0 58948.4928 30030.09945 111596.013 170544.5058 2037 0 0 0 0 6500 3.7161 8000 24154.9012 32154.9012 19 2038 91514.9449 32259.9742 0 123774.9191 123774.9191 2038 375611 0 79515 0 79515 375611 3.7323 0 58948.4928 30030.09945 112081.4521 171029.9449 2038 0 0 0 0 6500 3.7323 8000 24259.9742 32259.9742 20 2039 91999.7656 32364.9134 0 124364.679 124364.679 2039 375611 0 79515 0 79515 375611 3.7484 0 58948.4928 30030.09945 112566.2728 171514.7656 2039 0 0 0 0 6500 3.7484 8000 24364.9134 32364.9134 21 2040 92474.2866 32467.6233 0 124941.9099 124941.9099 2040 375611 0 79515 0 79515 375611 3.7642 0 58948.4928 30030.09945 113040.7938 171989.2866 2040 0 0 0 0 6500 3.7642 8000 24467.6233 32467.6233 22 2041 92967.54 32574.3877 0 125541.9277 125541.9277 2041 375611 0 79515 0 79515 375611 3.7807 0 58948.4928 30030.09945 113534.0472 172482.54 2041 0 0 0 0 6500 3.7807 8000 24574.3877 32574.3877 23 2042 93367.1126 32660.875 0 126027.9876 126027.9876 2042 375611 0 79515 0 79515 375611 3.794 0 58948.4928 30030.09945 113933.6198 172882.1126 2042 0 0 0 0 6500 3.794 8000 24660.875 32660.875 24 2043 93706.9473 32734.432 0 126441.3793 126441.3793 2043 375611 0 79515 0 79515 375611 3.8053 0 58948.4928 30030.09945 114273.4545 173221.9473 2043 0 0 0 0 6500 3.8053 8000 24734.432 32734.432 25 2044 94141.7769 32828.5507 0 126970.3276 126970.3276 2044 375611 0 79515 0 79515 375611 3.8198 0 58948.4928 30030.09945 114708.2841 173656.7769 2044 0 0 0 0 6500 3.8198 8000 24828.5507 32828.5507 26 2045 94460.9171 32897.6284 0 127358.5455 127358.5455 2045 375611 0 79515 0 79515 375611 3.8304 0 58948.4928 30030.09945 115027.4243 173975.9171 2045 0 0 0 0 6500 3.8304 8000 24897.6284 32897.6284 27 2046 95161.9932 33049.376 0 128211.3693 128211.3693 2046 375611 0 79515 0 79515 375611 3.8538 0 58948.4928 30030.09945 115728.5004 174676.9932 2046 0 0 0 0 6500 3.8538 8000 25049.376 33049.376 28 2047 95535.7527 33130.2761 0 128666.0288 128666.0288 2047 375611 0 79515 0 79515 375611 3.8662 0 58948.4928 30030.09945 116102.2599 175050.7527 2047 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 29 2048 95535.7527 33130.2761 0 128666.0288 128666.0288 2048 375611 0 79515 0 79515 375611 3.8662 0 58948.4928 30030.09945 116102.2599 175050.7527 2048 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 30 2049 95535.7527 33130.2761 0 128666.0288 128666.0288 2049 375611 0 79515 0 79515 375611 3.8662 0 58948.4928 30030.09945 116102.2599 175050.7527 2049 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 31 2050 95535.7527 33130.2761 0 128666.0288 128666.0288 2050 375611 0 79515 0 79515 375611 3.8662 0 58948.4928 30030.09945 116102.2599 175050.7527 2050 0 0 0 0 6500 3.8662 8000 25130.2761 33130.2761 32 2051 83764.7699 30582.4527 0 114347.2226 114347.2226 2051 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2051 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 33 2052 83764.7699 30582.4527 0 114347.2226 114347.2226 2052 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2052 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 34 2053 83764.7699 30582.4527 0 114347.2226 114347.2226 2053 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2053 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 35 2054 83764.7699 30582.4527 0 114347.2226 114347.2226 2054 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2054 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 36 2055 83764.7699 30582.4527 0 114347.2226 114347.2226 2055 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2055 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 37 2056 83764.7699 30582.4527 0 114347.2226 114347.2226 2056 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2056 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 38 2057 83764.7699 30582.4527 0 114347.2226 114347.2226 2057 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2057 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 39 2058 83764.7699 30582.4527 0 114347.2226 114347.2226 2058 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2058 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 40 2059 83764.7699 30582.4527 0 114347.2226 114347.2226 2059 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2059 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 41 2060 83764.7699 30582.4527 0 114347.2226 114347.2226 2060 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2060 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 42 2061 83764.7699 30582.4527 0 114347.2226 114347.2226 2061 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2061 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 43 2062 83764.7699 30582.4527 0 114347.2226 114347.2226 2062 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2062 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 44 2063 83764.7699 30582.4527 0 114347.2226 114347.2226 2063 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2063 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 45 2064 83764.7699 30582.4527 0 114347.2226 114347.2226 2064 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2064 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 46 2065 83764.7699 30582.4527 0 114347.2226 114347.2226 2065 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2065 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 47 2066 83764.7699 30582.4527 0 114347.2226 114347.2226 2066 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2066 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 48 2067 83764.7699 30582.4527 0 114347.2226 114347.2226 2067 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2067 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 49 2068 83764.7699 30582.4527 0 114347.2226 114347.2226 2068 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2068 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 50 2069 83764.7699 30582.4527 0 114347.2226 114347.2226 2069 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2069 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 51 2070 83764.7699 30582.4527 0 114347.2226 114347.2226 2070 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2070 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 52 2071 83764.7699 30582.4527 0 114347.2226 114347.2226 2071 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2071 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 53 2072 83764.7699 30582.4527 0 114347.2226 114347.2226 2072 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2072 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 54 2073 83764.7699 30582.4527 0 114347.2226 114347.2226 2073 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2073 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 55 2074 83764.7699 30582.4527 0 114347.2226 114347.2226 2074 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2074 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 56 2075 83764.7699 30582.4527 0 114347.2226 114347.2226 2075 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2075 0 0 0 0 6500 3.4742 8000 22582.4527 30582.4527 57 2076 83764.7699 0 0 83764.7699 83764.7699 2076 375611 0 79515 0 79515 375611 3.4742 0 58948.4928 30030.09945 104331.2771 163279.7699 2076 0 0 0 0 6500 0 0 58 2077 0 0 0 0 0 2077 0 0 0 0 0 0 3.4742 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 3.4742 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 3.4742 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 3.4742 0 0 0 0 0 2080 0 0 0 0 0 0 0 62 2081 0 0 0 0 0 2081 0 0 0 0 0 0 3.4742 0 0 0 0 0 2081 0 0 0 0 0 0 0 63 2082 0 0 0 0 0 2082 0 0 0 0 0 0 3.4742 0 0 0 0 0 2082 0 0 0 0 0 0 0 64 2083 0 0 0 0 0 2083 0 0 0 0 0 0 3.4742 0 0 0 0 0 2083 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 3.4742 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 5635168.2534 2077631.4423 743829.6553 0 2821461.0977 -2649576.0415 PV 0 1872290.3205 0 0 1872290.3205 0 1388023.5487 2561898.2141 3949921.7628 PV 0 0 0 0 0 325000 0 205838.1121 549807.493 743829.6553 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