Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
16028 Ruby Solar and Storage
Alaska 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 1 2 3 4 5 6 7 8 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 Ruby Ruby Rural Solar PV 16028 Tanana Chiefs Conference Ruby Solar PV and BESS 4180390.0944 2720491.0925 1.53663068626679 1459899.0019 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 96933 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 266232 6655800 35640.1606425703 891004.016064257 0 0 363.173236947791 9079.33092369478 Value 2883019 2025 25 266232 11350 2129 300 0.101305936073059 0 $/hr 7.0097 7.47 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 6.75 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 105000 0 0 0 0 -105000 2024 0 0 0 0 0 0 6.7976 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description AEA Benchmark Solar PV Estimates determined from Feasibility Study Analysis Annual O&M is based on industry standard and experience with Shungnak and other operating systems of $13/kW for Solar PV and 1% of battery capital cost ($745k). Diesel's Off projection based upon solar production / battery capacity analysis from modeling effort. 7.47 is actual efficiency based on 2022 PCE Data Report 96,933 is FY22 gallons used, not diesel generation. Believe applicant made an error but this does not impact the B/C ratio. Fuel Prices Updated to reflect Acutal 2023 Fuel Costs for the Utility in Ruby. Escalation over time adjusted to match AEA fuel model rates. Uses Actual Community Diesel Efficiency and Solar production projections 6 2025 2778019 236325.7288 0 0 236325.7288 -2541693.2712 2025 266232 0 11350 0 11350 266232 6.5306 0 14923.5803 35640.1606425703 232752.1484 247675.7288 2025 0 0 0 0 0 0 0 7 2026 237786.7743 0 0 237786.7743 237786.7743 2026 266232 0 11350 0 11350 266232 6.5716 0 14923.5803 35640.1606425703 234213.194 249136.7743 2026 0 0 0 0 0 0 0 8 2027 238526.8554 0 0 238526.8554 238526.8554 2027 266232 0 11350 0 11350 266232 6.5924 0 14923.5803 35640.1606425703 234953.275 249876.8554 2027 0 0 0 0 0 0 0 9 2028 239525.4255 0 0 239525.4255 239525.4255 2028 266232 0 11350 0 11350 266232 6.6204 0 14923.5803 35640.1606425703 235951.8452 250875.4255 2028 0 0 0 0 0 0 0 10 2029 240555.0256 0 0 240555.0256 240555.0256 2029 266232 11350 0 11350 266232 6.6493 14923.5803 35640.1606425703 236981.4453 251905.0256 2029 0 0 0 0 0 0 11 2030 241756.2987 0 0 241756.2987 241756.2987 2030 266232 0 11350 0 11350 266232 6.683 0 14923.5803 35640.1606425703 238182.7184 253106.2987 2030 0 0 0 0 0 0 0 12 2031 242727.715 0 0 242727.715 242727.715 2031 266232 0 11350 0 11350 266232 6.7102 0 14923.5803 35640.1606425703 239154.1346 254077.715 2031 0 0 0 0 0 0 0 13 2032 244147.5854 0 0 244147.5854 244147.5854 2032 266232 0 11350 0 11350 266232 6.7501 0 14923.5803 35640.1606425703 240574.0051 255497.5854 2032 0 0 0 0 0 0 0 14 2033 244941.3886 0 0 244941.3886 244941.3886 2033 266232 0 11350 0 11350 266232 6.7724 0 14923.5803 35640.1606425703 241367.8083 256291.3886 2033 0 0 0 0 0 0 0 15 2034 246123.5761 0 0 246123.5761 246123.5761 2034 266232 0 11350 0 11350 266232 6.8055 0 14923.5803 35640.1606425703 242549.9958 257473.5761 2034 0 0 0 0 0 0 0 16 2035 247593.9506 0 247593.9506 247593.9506 2035 266232 11350 0 11350 266232 6.8468 14923.5803 35640.1606425703 244020.3702 258943.9506 2035 0 0 0 0 0 0 17 2036 248602.7795 0 0 248602.7795 248602.7795 2036 266232 0 11350 0 11350 266232 6.8751 0 14923.5803 35640.1606425703 245029.1992 259952.7795 2036 0 0 0 0 0 0 0 18 2037 249717.0421 0 0 249717.0421 249717.0421 2037 266232 0 11350 0 11350 266232 6.9064 0 14923.5803 35640.1606425703 246143.4618 261067.0421 2037 0 0 0 0 0 0 0 19 2038 250628.5474 0 0 250628.5474 250628.5474 2038 266232 0 11350 0 11350 266232 6.9319 0 14923.5803 35640.1606425703 247054.9671 261978.5474 2038 0 0 0 0 0 0 0 20 2039 251538.3069 0 0 251538.3069 251538.3069 2039 266232 0 11350 0 11350 266232 6.9575 0 14923.5803 35640.1606425703 247964.7266 262888.3069 2039 0 0 0 0 0 0 0 21 2040 252428.1762 0 0 252428.1762 252428.1762 2040 266232 0 11350 0 11350 266232 6.9824 0 14923.5803 35640.1606425703 248854.5958 263778.1762 2040 0 0 0 0 0 0 0 22 2041 253352.5868 0 0 253352.5868 253352.5868 2041 266232 0 11350 0 11350 266232 7.0084 0 14923.5803 35640.1606425703 249779.0065 264702.5868 2041 0 0 0 0 0 0 0 23 2042 254100.9923 0 0 254100.9923 254100.9923 2042 266232 0 11350 0 11350 266232 7.0294 0 14923.5803 35640.1606425703 250527.412 265450.9923 2042 0 0 0 0 0 0 0 24 2043 254737.2013 0 0 254737.2013 254737.2013 2043 266232 0 11350 0 11350 266232 7.0472 0 14923.5803 35640.1606425703 251163.621 266087.2013 2043 0 0 0 0 0 0 0 25 2044 255550.8422 0 0 255550.8422 255550.8422 2044 266232 0 11350 0 11350 266232 7.07 0 14923.5803 35640.1606425703 251977.2619 266900.8422 2044 0 0 0 0 0 0 0 26 2045 256147.7171 0 0 256147.7171 256147.7171 2045 266232 0 11350 0 11350 266232 7.0868 0 14923.5803 35640.1606425703 252574.1368 267497.7171 2045 0 0 0 0 0 0 0 27 2046 257458.0494 0 0 257458.0494 257458.0494 2046 266232 0 11350 0 11350 266232 7.1236 0 14923.5803 35640.1606425703 253884.4691 268808.0494 2046 0 0 0 0 0 0 0 28 2047 258156.1352 0 0 258156.1352 258156.1352 2047 266232 0 11350 0 11350 266232 7.1431 0 14923.5803 35640.1606425703 254582.5549 269506.1352 2047 0 0 0 0 0 0 0 29 2048 258156.1352 0 0 258156.1352 258156.1352 2048 266232 0 11350 0 11350 266232 7.1431 0 14923.5803 35640.1606425703 254582.5549 269506.1352 2048 0 0 0 0 0 0 0 30 2049 258156.1352 0 0 258156.1352 258156.1352 2049 266232 0 11350 0 11350 266232 7.1431 0 14923.5803 35640.1606425703 254582.5549 269506.1352 2049 0 0 0 0 0 0 0 31 2050 0 0 0 0 0 2050 0 0 0 0 0 0 7.1431 0 0 0 0 0 2050 0 0 0 0 0 0 0 32 2051 0 0 0 0 0 2051 0 0 0 0 0 0 6.5216 0 0 0 0 0 2051 0 0 0 0 0 0 0 33 2052 0 0 0 0 0 2052 0 0 0 0 0 0 6.5216 0 0 0 0 0 2052 0 0 0 0 0 0 0 34 2053 0 0 0 0 0 2053 0 0 0 0 0 0 6.5216 0 0 0 0 0 2053 0 0 0 0 0 0 0 35 2054 0 0 0 0 0 2054 0 0 0 0 0 0 6.5216 0 0 0 0 0 2054 0 0 0 0 0 0 0 36 2055 0 0 0 0 0 2055 0 0 0 0 0 0 6.5216 0 0 0 0 0 2055 0 0 0 0 0 0 0 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 6.5216 0 0 0 0 0 2056 0 0 0 0 0 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 6.5216 0 0 0 0 0 2057 0 0 0 0 0 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 6.5216 0 0 0 0 0 2058 0 0 0 0 0 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 6.5216 0 0 0 0 0 2059 0 0 0 0 0 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 6.5216 0 0 0 0 0 2060 0 0 0 0 0 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 6.5216 0 0 0 0 0 2061 0 0 0 0 0 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 6.5216 0 0 0 0 0 2062 0 0 0 0 0 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 6.5216 0 0 0 0 0 2063 0 0 0 0 0 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 6.5216 0 0 0 0 0 2064 0 0 0 0 0 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 6.5216 0 0 0 0 0 2065 0 0 0 0 0 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 6.5216 0 0 0 0 0 2066 0 0 0 0 0 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 6.5216 0 0 0 0 0 2067 0 0 0 0 0 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 6.5216 0 0 0 0 0 2068 0 0 0 0 0 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 6.5216 0 0 0 0 0 2069 0 0 0 0 0 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 6.5216 0 0 0 0 0 2070 0 0 0 0 0 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 6.5216 0 0 0 0 0 2071 0 0 0 0 0 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 6.5216 0 0 0 0 0 2072 0 0 0 0 0 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 6.5216 0 0 0 0 0 2073 0 0 0 0 0 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 6.5216 0 0 0 0 0 2074 0 0 0 0 0 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 6.5216 0 0 0 0 0 2075 0 0 0 0 0 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 6.5216 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 6.5216 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 6.5216 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 6.5216 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 6.5216 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 6.5216 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 6.5216 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 6.5216 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 3.1726 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 2720491.0925 4180390.0944 0 0 4180390.0944 1459899.0019 PV 0 191882.744 0 0 191882.744 0 252297.581 4119975.2574 4372272.8384 PV 0 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 6 7 8 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 Ruby Ruby Rural Solar PV 16028 Tanana Chiefs Conference Ruby Solar PV and BESS 547411.7148 2720491.0925 0.201217977284072 -2173079.3776 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 724043 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 266212 6655300 21296.96 532424 0 0 217.0160224 5425.40056 Value 2883019 2026 25 266212 57660.38 2129 300 0.101298325722983 0 $/hr 9.3463 7.46952018404465 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 3.2838 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 105000 0 0 0 0 -105000 2024 0 0 0 0 0 0 3.3069 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description Assume start first year after construction complete AEA Benchmark Feasibility study page 2. AEA Benchmark of 2% of capital costs Per attached feasibility study monitoring. Assume diesel off hours only applies to secondary generator. Engine #1 John Deere 6090FM85 319 HP 284kW Newage Generator; Engine #2 John Deere 6081FH070 317 HP 180kW Marathon Generator; Engine #2 John Deere 4045AFM85 148 HP 125kW Newage Generator; Calculated using FY22 PCE Data (263,770 generated diesel total / 96,933 diesel fuel gallons used) FY 22 PCE Data 6 2025 2778019 0 0 0 0 -2778019 2025 0 0 0 0 0 0 3.177 0 0 0 0 0 2025 0 0 0 0 0 0 0 7 2026 30323.9867 0 0 30323.9867 30323.9867 2026 266212 0 57660.38 0 57660.38 266212 3.197 0 19898.3437 21296.96 68086.023 87984.3667 2026 0 0 0 0 0 0 0 8 2027 30539.1291 0 0 30539.1291 30539.1291 2027 266212 0 57660.38 0 57660.38 266212 3.2071 0 19898.3437 21296.96 68301.1654 88199.5091 2027 0 0 0 0 0 0 0 9 2028 30829.4145 0 0 30829.4145 30829.4145 2028 266212 0 57660.38 0 57660.38 266212 3.2207 0 19898.3437 21296.96 68591.4508 88489.7945 2028 0 0 0 0 0 0 0 10 2029 31128.7203 0 0 31128.7203 31128.7203 2029 266212 57660.38 0 57660.38 266212 3.2348 19898.3437 21296.96 68890.7566 88789.1003 2029 0 0 0 0 0 0 11 2030 31477.9316 0 0 31477.9316 31477.9316 2030 266212 0 57660.38 0 57660.38 266212 3.2512 0 19898.3437 21296.96 69239.968 89138.3116 2030 0 0 0 0 0 0 0 12 2031 31760.3234 0 0 31760.3234 31760.3234 2031 266212 0 57660.38 0 57660.38 266212 3.2644 0 19898.3437 21296.96 69522.3597 89420.7034 2031 0 0 0 0 0 0 0 13 2032 32173.0812 0 0 32173.0812 32173.0812 2032 266212 0 57660.38 0 57660.38 266212 3.2838 0 19898.3437 21296.96 69935.1175 89833.4612 2032 0 0 0 0 0 0 0 14 2033 32403.8407 0 0 32403.8407 32403.8407 2033 266212 0 57660.38 0 57660.38 266212 3.2946 0 19898.3437 21296.96 70165.877 90064.2207 2033 0 0 0 0 0 0 0 15 2034 32747.5038 0 0 32747.5038 32747.5038 2034 266212 0 57660.38 0 57660.38 266212 3.3108 0 19898.3437 21296.96 70509.5401 90407.8838 2034 0 0 0 0 0 0 0 16 2035 33174.9432 0 33174.9432 33174.9432 2035 266212 57660.38 0 57660.38 266212 3.3309 19898.3437 21296.96 70936.9795 90835.3232 2035 0 0 0 0 0 0 17 2036 33468.2109 0 0 33468.2109 33468.2109 2036 266212 0 57660.38 0 57660.38 266212 3.3446 0 19898.3437 21296.96 71230.2472 91128.5909 2036 0 0 0 0 0 0 0 18 2037 33792.1282 0 0 33792.1282 33792.1282 2037 266212 0 57660.38 0 57660.38 266212 3.3598 0 19898.3437 21296.96 71554.1645 91452.5082 2037 0 0 0 0 0 0 0 19 2038 34057.1037 0 0 34057.1037 34057.1037 2038 266212 0 57660.38 0 57660.38 266212 3.3723 0 19898.3437 21296.96 71819.1401 91717.4837 2038 0 0 0 0 0 0 0 20 2039 34321.5718 0 0 34321.5718 34321.5718 2039 266212 0 57660.38 0 57660.38 266212 3.3847 0 19898.3437 21296.96 72083.6081 91981.9518 2039 0 0 0 0 0 0 0 21 2040 34580.2577 0 0 34580.2577 34580.2577 2040 266212 0 57660.38 0 57660.38 266212 3.3968 0 19898.3437 21296.96 72342.294 92240.6377 2040 0 0 0 0 0 0 0 22 2041 34848.9848 0 0 34848.9848 34848.9848 2041 266212 0 57660.38 0 57660.38 266212 3.4095 0 19898.3437 21296.96 72611.0212 92509.3648 2041 0 0 0 0 0 0 0 23 2042 35066.5471 0 0 35066.5471 35066.5471 2042 266212 0 57660.38 0 57660.38 266212 3.4197 0 19898.3437 21296.96 72828.5835 92726.9271 2042 0 0 0 0 0 0 0 24 2043 35251.4937 0 0 35251.4937 35251.4937 2043 266212 0 57660.38 0 57660.38 266212 3.4284 0 19898.3437 21296.96 73013.5301 92911.8737 2043 0 0 0 0 0 0 0 25 2044 35488.02 0 0 35488.02 35488.02 2044 266212 0 57660.38 0 57660.38 266212 3.4395 0 19898.3437 21296.96 73250.0564 93148.4 2044 0 0 0 0 0 0 0 26 2045 35661.5322 0 0 35661.5322 35661.5322 2045 266212 0 57660.38 0 57660.38 266212 3.4476 0 19898.3437 21296.96 73423.5685 93321.9122 2045 0 0 0 0 0 0 0 27 2046 36042.4472 0 0 36042.4472 36042.4472 2046 266212 0 57660.38 0 57660.38 266212 3.4655 0 19898.3437 21296.96 73804.4835 93702.8272 2046 0 0 0 0 0 0 0 28 2047 36245.3815 0 0 36245.3815 36245.3815 2047 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 21296.96 74007.4178 93905.7615 2047 0 0 0 0 0 0 0 29 2048 36245.3815 0 0 36245.3815 36245.3815 2048 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 21296.96 74007.4178 93905.7615 2048 0 0 0 0 0 0 0 30 2049 36245.3815 0 0 36245.3815 36245.3815 2049 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 21296.96 74007.4178 93905.7615 2049 0 0 0 0 0 0 0 31 2050 36245.3815 0 0 36245.3815 36245.3815 2050 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 21296.96 74007.4178 93905.7615 2050 0 0 0 0 0 0 0 32 2051 0 0 0 0 0 2051 0 0 0 0 0 0 3.1726 0 0 0 0 0 2051 0 0 0 0 0 0 0 33 2052 0 0 0 0 0 2052 0 0 0 0 0 0 3.1726 0 0 0 0 0 2052 0 0 0 0 0 0 0 34 2053 0 0 0 0 0 2053 0 0 0 0 0 0 3.1726 0 0 0 0 0 2053 0 0 0 0 0 0 0 35 2054 0 0 0 0 0 2054 0 0 0 0 0 0 3.1726 0 0 0 0 0 2054 0 0 0 0 0 0 0 36 2055 0 0 0 0 0 2055 0 0 0 0 0 0 3.1726 0 0 0 0 0 2055 0 0 0 0 0 0 0 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 3.1726 0 0 0 0 0 2056 0 0 0 0 0 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 3.1726 0 0 0 0 0 2057 0 0 0 0 0 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 3.1726 0 0 0 0 0 2058 0 0 0 0 0 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 3.1726 0 0 0 0 0 2059 0 0 0 0 0 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 3.1726 0 0 0 0 0 2060 0 0 0 0 0 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 3.1726 0 0 0 0 0 2061 0 0 0 0 0 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 3.1726 0 0 0 0 0 2062 0 0 0 0 0 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 3.1726 0 0 0 0 0 2063 0 0 0 0 0 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 3.1726 0 0 0 0 0 2064 0 0 0 0 0 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 3.1726 0 0 0 0 0 2065 0 0 0 0 0 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 3.1726 0 0 0 0 0 2066 0 0 0 0 0 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 3.1726 0 0 0 0 0 2067 0 0 0 0 0 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 3.1726 0 0 0 0 0 2068 0 0 0 0 0 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 3.1726 0 0 0 0 0 2069 0 0 0 0 0 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 3.1726 0 0 0 0 0 2070 0 0 0 0 0 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 3.1726 0 0 0 0 0 2071 0 0 0 0 0 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 3.1726 0 0 0 0 0 2072 0 0 0 0 0 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 3.1726 0 0 0 0 0 2073 0 0 0 0 0 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 3.1726 0 0 0 0 0 2074 0 0 0 0 0 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 3.1726 0 0 0 0 0 2075 0 0 0 0 0 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 2720491.0925 547411.7148 0 0 547411.7148 -2173079.3776 PV 0 946412.2093 0 0 946412.2093 0 326602.6931 1167221.2311 1493823.9242 PV 0 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 6 7 8 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 Ruby Ruby Rural Solar PV 16028 Tanana Chiefs Conference Ruby Solar PV and BESS 1333497.3936 2720491.0925 0.490167895527198 -1386993.6989 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 724043 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 266212 6655300 35639.7724941751 890994.312354377 0 0 363.169281715644 9079.2320428911 Value 2883019 2026 25 266212 57660.38 2129 300 0.101298325722983 0 $/hr 9.3463 7.46952018404465 kWh/gallon 7.46952018404465 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 3.2838 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 105000 0 0 0 0 -105000 2024 0 0 0 0 0 0 3.3069 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description Assume start first year after construction complete AEA Benchmark Feasibility study page 2. AEA Benchmark of 2% of capital costs Per attached feasibility study monitoring. Assume diesel off hours only applies to secondary generator. Engine #1 John Deere 6090FM85 319 HP 284kW Newage Generator; Engine #2 John Deere 6081FH070 317 HP 180kW Marathon Generator; Engine #2 John Deere 4045AFM85 148 HP 125kW Newage Generator; Calculated using FY22 PCE Data (263,770 generated diesel total / 96,933 diesel fuel gallons used) Diesel generator efficiency equals actual efficiency as calculated using PCE data (see comment #7) 6 2025 2778019 0 0 0 0 -2778019 2025 0 0 0 0 0 0 3.177 0 0 0 0 0 2025 0 0 0 0 0 0 0 7 2026 76177.7171 0 0 76177.7171 76177.7171 2026 266212 0 57660.38 0 57660.38 266212 3.197 0 19898.3437 35639.7724941751 113939.7534 133838.0971 2026 0 0 0 0 0 0 0 8 2027 76537.7508 0 0 76537.7508 76537.7508 2027 266212 0 57660.38 0 57660.38 266212 3.2071 0 19898.3437 35639.7724941751 114299.7872 134198.1308 2027 0 0 0 0 0 0 0 9 2028 77023.5341 0 0 77023.5341 77023.5341 2028 266212 0 57660.38 0 57660.38 266212 3.2207 0 19898.3437 35639.7724941751 114785.5704 134683.9141 2028 0 0 0 0 0 0 0 10 2029 77524.4127 0 0 77524.4127 77524.4127 2029 266212 57660.38 0 57660.38 266212 3.2348 19898.3437 35639.7724941751 115286.449 135184.7927 2029 0 0 0 0 0 0 11 2030 78108.8066 0 0 78108.8066 78108.8066 2030 266212 0 57660.38 0 57660.38 266212 3.2512 0 19898.3437 35639.7724941751 115870.8429 135769.1866 2030 0 0 0 0 0 0 0 12 2031 78581.38 0 0 78581.38 78581.38 2031 266212 0 57660.38 0 57660.38 266212 3.2644 0 19898.3437 35639.7724941751 116343.4163 136241.76 2031 0 0 0 0 0 0 0 13 2032 79272.1168 0 0 79272.1168 79272.1168 2032 266212 0 57660.38 0 57660.38 266212 3.2838 0 19898.3437 35639.7724941751 117034.1532 136932.4968 2032 0 0 0 0 0 0 0 14 2033 79658.2853 0 0 79658.2853 79658.2853 2033 266212 0 57660.38 0 57660.38 266212 3.2946 0 19898.3437 35639.7724941751 117420.3216 137318.6653 2033 0 0 0 0 0 0 0 15 2034 80233.3944 0 0 80233.3944 80233.3944 2034 266212 0 57660.38 0 57660.38 266212 3.3108 0 19898.3437 35639.7724941751 117995.4308 137893.7744 2034 0 0 0 0 0 0 0 16 2035 80948.7004 0 80948.7004 80948.7004 2035 266212 57660.38 0 57660.38 266212 3.3309 19898.3437 35639.7724941751 118710.7368 138609.0804 2035 0 0 0 0 0 0 17 2036 81439.4743 0 0 81439.4743 81439.4743 2036 266212 0 57660.38 0 57660.38 266212 3.3446 0 19898.3437 35639.7724941751 119201.5107 139099.8543 2036 0 0 0 0 0 0 0 18 2037 81981.5395 0 0 81981.5395 81981.5395 2037 266212 0 57660.38 0 57660.38 266212 3.3598 0 19898.3437 35639.7724941751 119743.5758 139641.9195 2037 0 0 0 0 0 0 0 19 2038 82424.9675 0 0 82424.9675 82424.9675 2038 266212 0 57660.38 0 57660.38 266212 3.3723 0 19898.3437 35639.7724941751 120187.0038 140085.3475 2038 0 0 0 0 0 0 0 20 2039 82867.5462 0 0 82867.5462 82867.5462 2039 266212 0 57660.38 0 57660.38 266212 3.3847 0 19898.3437 35639.7724941751 120629.5825 140527.9262 2039 0 0 0 0 0 0 0 21 2040 83300.4487 0 0 83300.4487 83300.4487 2040 266212 0 57660.38 0 57660.38 266212 3.3968 0 19898.3437 35639.7724941751 121062.485 140960.8287 2040 0 0 0 0 0 0 0 22 2041 83750.1549 0 0 83750.1549 83750.1549 2041 266212 0 57660.38 0 57660.38 266212 3.4095 0 19898.3437 35639.7724941751 121512.1912 141410.5349 2041 0 0 0 0 0 0 0 23 2042 84114.2383 0 0 84114.2383 84114.2383 2042 266212 0 57660.38 0 57660.38 266212 3.4197 0 19898.3437 35639.7724941751 121876.2746 141774.6183 2042 0 0 0 0 0 0 0 24 2043 84423.7405 0 0 84423.7405 84423.7405 2043 266212 0 57660.38 0 57660.38 266212 3.4284 0 19898.3437 35639.7724941751 122185.7768 142084.1205 2043 0 0 0 0 0 0 0 25 2044 84819.5595 0 0 84819.5595 84819.5595 2044 266212 0 57660.38 0 57660.38 266212 3.4395 0 19898.3437 35639.7724941751 122581.5959 142479.9395 2044 0 0 0 0 0 0 0 26 2045 85109.9265 0 0 85109.9265 85109.9265 2045 266212 0 57660.38 0 57660.38 266212 3.4476 0 19898.3437 35639.7724941751 122871.9628 142770.3065 2045 0 0 0 0 0 0 0 27 2046 85747.3754 0 0 85747.3754 85747.3754 2046 266212 0 57660.38 0 57660.38 266212 3.4655 0 19898.3437 35639.7724941751 123509.4117 143407.7554 2046 0 0 0 0 0 0 0 28 2047 86086.9793 0 0 86086.9793 86086.9793 2047 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 35639.7724941751 123849.0157 143747.3593 2047 0 0 0 0 0 0 0 29 2048 86086.9793 0 0 86086.9793 86086.9793 2048 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 35639.7724941751 123849.0157 143747.3593 2048 0 0 0 0 0 0 0 30 2049 86086.9793 0 0 86086.9793 86086.9793 2049 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 35639.7724941751 123849.0157 143747.3593 2049 0 0 0 0 0 0 0 31 2050 86086.9793 0 0 86086.9793 86086.9793 2050 266212 0 57660.38 0 57660.38 266212 3.475 0 19898.3437 35639.7724941751 123849.0157 143747.3593 2050 0 0 0 0 0 0 0 32 2051 0 0 0 0 0 2051 0 0 0 0 0 0 3.1726 0 0 0 0 0 2051 0 0 0 0 0 0 0 33 2052 0 0 0 0 0 2052 0 0 0 0 0 0 3.1726 0 0 0 0 0 2052 0 0 0 0 0 0 0 34 2053 0 0 0 0 0 2053 0 0 0 0 0 0 3.1726 0 0 0 0 0 2053 0 0 0 0 0 0 0 35 2054 0 0 0 0 0 2054 0 0 0 0 0 0 3.1726 0 0 0 0 0 2054 0 0 0 0 0 0 0 36 2055 0 0 0 0 0 2055 0 0 0 0 0 0 3.1726 0 0 0 0 0 2055 0 0 0 0 0 0 0 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 3.1726 0 0 0 0 0 2056 0 0 0 0 0 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 3.1726 0 0 0 0 0 2057 0 0 0 0 0 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 3.1726 0 0 0 0 0 2058 0 0 0 0 0 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 3.1726 0 0 0 0 0 2059 0 0 0 0 0 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 3.1726 0 0 0 0 0 2060 0 0 0 0 0 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 3.1726 0 0 0 0 0 2061 0 0 0 0 0 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 3.1726 0 0 0 0 0 2062 0 0 0 0 0 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 3.1726 0 0 0 0 0 2063 0 0 0 0 0 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 3.1726 0 0 0 0 0 2064 0 0 0 0 0 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 3.1726 0 0 0 0 0 2065 0 0 0 0 0 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 3.1726 0 0 0 0 0 2066 0 0 0 0 0 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 3.1726 0 0 0 0 0 2067 0 0 0 0 0 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 3.1726 0 0 0 0 0 2068 0 0 0 0 0 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 3.1726 0 0 0 0 0 2069 0 0 0 0 0 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 3.1726 0 0 0 0 0 2070 0 0 0 0 0 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 3.1726 0 0 0 0 0 2071 0 0 0 0 0 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 3.1726 0 0 0 0 0 2072 0 0 0 0 0 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 3.1726 0 0 0 0 0 2073 0 0 0 0 0 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 3.1726 0 0 0 0 0 2074 0 0 0 0 0 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 3.1726 0 0 0 0 0 2075 0 0 0 0 0 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 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 3.1726 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 2720491.0925 1333497.3936 0 0 1333497.3936 -1386993.6989 PV 0 946412.2093 0 0 946412.2093 0 326602.6931 1953306.9099 2279909.6029 PV 0 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 6 7 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 Ruby Ruby Rural Solar PV 16028 Tanana Chiefs Conference Ruby Solar PV and BESS 1756368.4747 2720491.0925 0.645607140385746 -964122.6178 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 724043 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 266212 6655300 21296.96 532424 0 0 217.0160224 5425.40056 Value 2883019 2026 25 266212 57660.38 2129 300 0.101298325722983 0 $/hr 9.3463 7.46952018404465 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 6.75 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 9 5 2024 105000 0 0 0 0 -105000 2024 0 0 0 0 0 0 6.7976 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description Assume start first year after construction complete AEA Benchmark Feasibility study page 2. AEA Benchmark of 2% of capital costs Per attached feasibility study monitoring. Assume diesel off hours only applies to secondary generator. Engine #1 John Deere 6090FM85 319 HP 284kW Newage Generator; Engine #2 John Deere 6081FH070 317 HP 180kW Marathon Generator; Engine #2 John Deere 4045AFM85 148 HP 125kW Newage Generator; Calculated using FY22 PCE Data (263,770 generated diesel total / 96,933 diesel fuel gallons used) FY 22 PCE Data Fuel price for 2023 updated to match applicant receipt ($6.75) and adjusted annually per AEA forecast % 6 2025 2778019 0 0 0 0 -2778019 2025 0 0 0 0 0 0 6.7976 0 0 0 0 0 2025 0 0 0 0 0 0 0 7 2026 107007.1504 0 0 107007.1504 107007.1504 2026 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2026 0 0 0 0 0 0 0 8 2027 107007.1504 0 0 107007.1504 107007.1504 2027 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2027 0 0 0 0 0 0 0 9 2028 107007.1504 0 0 107007.1504 107007.1504 2028 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2028 0 0 0 0 0 0 0 10 2029 107007.1504 0 0 107007.1504 107007.1504 2029 266212 57660.38 0 57660.38 266212 6.7976 19898.3437 21296.96 144769.1868 164667.5304 2029 0 0 0 0 0 0 11 2030 107007.1504 0 0 107007.1504 107007.1504 2030 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2030 0 0 0 0 0 0 0 12 2031 107007.1504 0 0 107007.1504 107007.1504 2031 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2031 0 0 0 0 0 0 0 13 2032 107007.1504 0 0 107007.1504 107007.1504 2032 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2032 0 0 0 0 0 0 0 14 2033 107007.1504 0 0 107007.1504 107007.1504 2033 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2033 0 0 0 0 0 0 0 15 2034 107007.1504 0 0 107007.1504 107007.1504 2034 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2034 0 0 0 0 0 0 0 16 2035 107007.1504 0 107007.1504 107007.1504 2035 266212 57660.38 0 57660.38 266212 6.7976 19898.3437 21296.96 144769.1868 164667.5304 2035 0 0 0 0 0 0 17 2036 107007.1504 0 0 107007.1504 107007.1504 2036 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2036 0 0 0 0 0 0 0 18 2037 107007.1504 0 0 107007.1504 107007.1504 2037 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2037 0 0 0 0 0 0 0 19 2038 107007.1504 0 0 107007.1504 107007.1504 2038 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2038 0 0 0 0 0 0 0 20 2039 107007.1504 0 0 107007.1504 107007.1504 2039 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2039 0 0 0 0 0 0 0 21 2040 107007.1504 0 0 107007.1504 107007.1504 2040 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2040 0 0 0 0 0 0 0 22 2041 107007.1504 0 0 107007.1504 107007.1504 2041 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2041 0 0 0 0 0 0 0 23 2042 107007.1504 0 0 107007.1504 107007.1504 2042 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2042 0 0 0 0 0 0 0 24 2043 107007.1504 0 0 107007.1504 107007.1504 2043 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2043 0 0 0 0 0 0 0 25 2044 107007.1504 0 0 107007.1504 107007.1504 2044 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2044 0 0 0 0 0 0 0 26 2045 107007.1504 0 0 107007.1504 107007.1504 2045 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2045 0 0 0 0 0 0 0 27 2046 107007.1504 0 0 107007.1504 107007.1504 2046 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2046 0 0 0 0 0 0 0 28 2047 107007.1504 0 0 107007.1504 107007.1504 2047 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2047 0 0 0 0 0 0 0 29 2048 107007.1504 0 0 107007.1504 107007.1504 2048 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2048 0 0 0 0 0 0 0 30 2049 107007.1504 0 0 107007.1504 107007.1504 2049 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2049 0 0 0 0 0 0 0 31 2050 107007.1504 0 0 107007.1504 107007.1504 2050 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 21296.96 144769.1868 164667.5304 2050 0 0 0 0 0 0 0 32 2051 0 0 0 0 0 2051 0 0 0 0 0 0 6.7976 0 0 0 0 0 2051 0 0 0 0 0 0 0 33 2052 0 0 0 0 0 2052 0 0 0 0 0 0 6.7976 0 0 0 0 0 2052 0 0 0 0 0 0 0 34 2053 0 0 0 0 0 2053 0 0 0 0 0 0 6.7976 0 0 0 0 0 2053 0 0 0 0 0 0 0 35 2054 0 0 0 0 0 2054 0 0 0 0 0 0 6.7976 0 0 0 0 0 2054 0 0 0 0 0 0 0 36 2055 0 0 0 0 0 2055 0 0 0 0 0 0 6.7976 0 0 0 0 0 2055 0 0 0 0 0 0 0 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 6.7976 0 0 0 0 0 2056 0 0 0 0 0 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 6.7976 0 0 0 0 0 2057 0 0 0 0 0 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 6.7976 0 0 0 0 0 2058 0 0 0 0 0 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 6.7976 0 0 0 0 0 2059 0 0 0 0 0 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 6.7976 0 0 0 0 0 2060 0 0 0 0 0 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 6.7976 0 0 0 0 0 2061 0 0 0 0 0 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 6.7976 0 0 0 0 0 2062 0 0 0 0 0 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 6.7976 0 0 0 0 0 2063 0 0 0 0 0 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 6.7976 0 0 0 0 0 2064 0 0 0 0 0 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 6.7976 0 0 0 0 0 2065 0 0 0 0 0 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 6.7976 0 0 0 0 0 2066 0 0 0 0 0 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 6.7976 0 0 0 0 0 2067 0 0 0 0 0 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 6.7976 0 0 0 0 0 2068 0 0 0 0 0 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 6.7976 0 0 0 0 0 2069 0 0 0 0 0 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 6.7976 0 0 0 0 0 2070 0 0 0 0 0 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 6.7976 0 0 0 0 0 2071 0 0 0 0 0 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 6.7976 0 0 0 0 0 2072 0 0 0 0 0 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 6.7976 0 0 0 0 0 2073 0 0 0 0 0 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 6.7976 0 0 0 0 0 2074 0 0 0 0 0 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 6.7976 0 0 0 0 0 2075 0 0 0 0 0 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 0 0 0 0 0 2083 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 0 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 2720491.0925 1756368.4747 0 0 1756368.4747 -964122.6178 PV 0 946412.2093 0 0 946412.2093 0 326602.6931 2376177.9909 2702780.684 PV 0 0 0 0 0 0 0 0 0 0 Renewable Energy Fund Economic Benefit-Cost Analysis Model 1 2 3 4 5 6 7 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 Ruby Ruby Rural Solar PV 16028 Tanana Chiefs Conference Ruby Solar PV and BESS 3356647.3584 2720491.0925 1.23383876084415 636156.266 Unit kWh per year total lifetime kWh gallons per year total lifetime gallons MCF per year total lifetime MCF tonnes per year total lifetime tonnes Unit $ year years kWh per year gallons displaced per year $ per year $ per year Hours per year kW % Btu/hr % 2023$ (Total over the life of the project) Size of impacted engines (select from list) 151-360kW kWh per gallon Total current annual diesel generation 724043 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 266212 6655300 35639.7724941751 890994.312354377 0 0 363.169281715644 9079.2320428911 Value 2883019 2026 25 266212 57660.38 2129 300 0.101298325722983 0 $/hr 9.3463 7.46952018404465 kWh/gallon 7.46952018404465 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 6.75 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 9 5 2024 105000 0 0 0 0 -105000 2024 0 0 0 0 0 0 6.7976 0 0 0 0 0 2024 0 0 0 0 0 0 0 Description Assume start first year after construction complete AEA Benchmark Feasibility study page 2. AEA Benchmark of 2% of capital costs Per attached feasibility study monitoring. Assume diesel off hours only applies to secondary generator. Engine #1 John Deere 6090FM85 319 HP 284kW Newage Generator; Engine #2 John Deere 6081FH070 317 HP 180kW Marathon Generator; Engine #2 John Deere 4045AFM85 148 HP 125kW Newage Generator; Calculated using FY22 PCE Data (263,770 generated diesel total / 96,933 diesel fuel gallons used) Diesel generator efficiency equals actual efficiency as calculated using PCE data (see comment #7) Fuel price for 2023 updated to match applicant receipt ($6.75) and adjusted annually per AEA forecast % 6 2025 2778019 0 0 0 0 -2778019 2025 0 0 0 0 0 0 6.7976 0 0 0 0 0 2025 0 0 0 0 0 0 0 7 2026 204504.5069 0 0 204504.5069 204504.5069 2026 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2026 0 0 0 0 0 0 0 8 2027 204504.5069 0 0 204504.5069 204504.5069 2027 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2027 0 0 0 0 0 0 0 9 2028 204504.5069 0 0 204504.5069 204504.5069 2028 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2028 0 0 0 0 0 0 0 10 2029 204504.5069 0 0 204504.5069 204504.5069 2029 266212 57660.38 0 57660.38 266212 6.7976 19898.3437 35639.7724941751 242266.5433 262164.8869 2029 0 0 0 0 0 0 11 2030 204504.5069 0 0 204504.5069 204504.5069 2030 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2030 0 0 0 0 0 0 0 12 2031 204504.5069 0 0 204504.5069 204504.5069 2031 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2031 0 0 0 0 0 0 0 13 2032 204504.5069 0 0 204504.5069 204504.5069 2032 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2032 0 0 0 0 0 0 0 14 2033 204504.5069 0 0 204504.5069 204504.5069 2033 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2033 0 0 0 0 0 0 0 15 2034 204504.5069 0 0 204504.5069 204504.5069 2034 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2034 0 0 0 0 0 0 0 16 2035 204504.5069 0 204504.5069 204504.5069 2035 266212 57660.38 0 57660.38 266212 6.7976 19898.3437 35639.7724941751 242266.5433 262164.8869 2035 0 0 0 0 0 0 17 2036 204504.5069 0 0 204504.5069 204504.5069 2036 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2036 0 0 0 0 0 0 0 18 2037 204504.5069 0 0 204504.5069 204504.5069 2037 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2037 0 0 0 0 0 0 0 19 2038 204504.5069 0 0 204504.5069 204504.5069 2038 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2038 0 0 0 0 0 0 0 20 2039 204504.5069 0 0 204504.5069 204504.5069 2039 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2039 0 0 0 0 0 0 0 21 2040 204504.5069 0 0 204504.5069 204504.5069 2040 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2040 0 0 0 0 0 0 0 22 2041 204504.5069 0 0 204504.5069 204504.5069 2041 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2041 0 0 0 0 0 0 0 23 2042 204504.5069 0 0 204504.5069 204504.5069 2042 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2042 0 0 0 0 0 0 0 24 2043 204504.5069 0 0 204504.5069 204504.5069 2043 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2043 0 0 0 0 0 0 0 25 2044 204504.5069 0 0 204504.5069 204504.5069 2044 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2044 0 0 0 0 0 0 0 26 2045 204504.5069 0 0 204504.5069 204504.5069 2045 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2045 0 0 0 0 0 0 0 27 2046 204504.5069 0 0 204504.5069 204504.5069 2046 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2046 0 0 0 0 0 0 0 28 2047 204504.5069 0 0 204504.5069 204504.5069 2047 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2047 0 0 0 0 0 0 0 29 2048 204504.5069 0 0 204504.5069 204504.5069 2048 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2048 0 0 0 0 0 0 0 30 2049 204504.5069 0 0 204504.5069 204504.5069 2049 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2049 0 0 0 0 0 0 0 31 2050 204504.5069 0 0 204504.5069 204504.5069 2050 266212 0 57660.38 0 57660.38 266212 6.7976 0 19898.3437 35639.7724941751 242266.5433 262164.8869 2050 0 0 0 0 0 0 0 32 2051 0 0 0 0 0 2051 0 0 0 0 0 0 6.7976 0 0 0 0 0 2051 0 0 0 0 0 0 0 33 2052 0 0 0 0 0 2052 0 0 0 0 0 0 6.7976 0 0 0 0 0 2052 0 0 0 0 0 0 0 34 2053 0 0 0 0 0 2053 0 0 0 0 0 0 6.7976 0 0 0 0 0 2053 0 0 0 0 0 0 0 35 2054 0 0 0 0 0 2054 0 0 0 0 0 0 6.7976 0 0 0 0 0 2054 0 0 0 0 0 0 0 36 2055 0 0 0 0 0 2055 0 0 0 0 0 0 6.7976 0 0 0 0 0 2055 0 0 0 0 0 0 0 37 2056 0 0 0 0 0 2056 0 0 0 0 0 0 6.7976 0 0 0 0 0 2056 0 0 0 0 0 0 0 38 2057 0 0 0 0 0 2057 0 0 0 0 0 0 6.7976 0 0 0 0 0 2057 0 0 0 0 0 0 0 39 2058 0 0 0 0 0 2058 0 0 0 0 0 0 6.7976 0 0 0 0 0 2058 0 0 0 0 0 0 0 40 2059 0 0 0 0 0 2059 0 0 0 0 0 0 6.7976 0 0 0 0 0 2059 0 0 0 0 0 0 0 41 2060 0 0 0 0 0 2060 0 0 0 0 0 0 6.7976 0 0 0 0 0 2060 0 0 0 0 0 0 0 42 2061 0 0 0 0 0 2061 0 0 0 0 0 0 6.7976 0 0 0 0 0 2061 0 0 0 0 0 0 0 43 2062 0 0 0 0 0 2062 0 0 0 0 0 0 6.7976 0 0 0 0 0 2062 0 0 0 0 0 0 0 44 2063 0 0 0 0 0 2063 0 0 0 0 0 0 6.7976 0 0 0 0 0 2063 0 0 0 0 0 0 0 45 2064 0 0 0 0 0 2064 0 0 0 0 0 0 6.7976 0 0 0 0 0 2064 0 0 0 0 0 0 0 46 2065 0 0 0 0 0 2065 0 0 0 0 0 0 6.7976 0 0 0 0 0 2065 0 0 0 0 0 0 0 47 2066 0 0 0 0 0 2066 0 0 0 0 0 0 6.7976 0 0 0 0 0 2066 0 0 0 0 0 0 0 48 2067 0 0 0 0 0 2067 0 0 0 0 0 0 6.7976 0 0 0 0 0 2067 0 0 0 0 0 0 0 49 2068 0 0 0 0 0 2068 0 0 0 0 0 0 6.7976 0 0 0 0 0 2068 0 0 0 0 0 0 0 50 2069 0 0 0 0 0 2069 0 0 0 0 0 0 6.7976 0 0 0 0 0 2069 0 0 0 0 0 0 0 51 2070 0 0 0 0 0 2070 0 0 0 0 0 0 6.7976 0 0 0 0 0 2070 0 0 0 0 0 0 0 52 2071 0 0 0 0 0 2071 0 0 0 0 0 0 6.7976 0 0 0 0 0 2071 0 0 0 0 0 0 0 53 2072 0 0 0 0 0 2072 0 0 0 0 0 0 6.7976 0 0 0 0 0 2072 0 0 0 0 0 0 0 54 2073 0 0 0 0 0 2073 0 0 0 0 0 0 6.7976 0 0 0 0 0 2073 0 0 0 0 0 0 0 55 2074 0 0 0 0 0 2074 0 0 0 0 0 0 6.7976 0 0 0 0 0 2074 0 0 0 0 0 0 0 56 2075 0 0 0 0 0 2075 0 0 0 0 0 0 6.7976 0 0 0 0 0 2075 0 0 0 0 0 0 0 57 2076 0 0 0 0 0 2076 0 0 0 0 0 0 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 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 6.7976 0 0 0 0 0 2083 0 0 0 0 0 0 0 65 2084 0 0 0 0 0 2084 0 0 0 0 0 0 0 0 0 0 0 0 2084 0 0 0 0 0 0 0 PV 2720491.0925 3356647.3584 0 0 3356647.3584 636156.266 PV 0 946412.2093 0 0 946412.2093 0 326602.6931 3976456.8747 4303059.5677 PV 0 0 0 0 0 0 0 0 0 0 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 Ruby - Applicant 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 6.75 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 7.05860979455014E-03 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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 6.79764561611321 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