Docstoc

666 Nikiski_Wind_final_110410

Document Sample
666 Nikiski_Wind_final_110410 Powered By Docstoc
					Alaska Energy Authority
Renewable Energy Grant
Round 4
3-Aug-10

Contact
Institute of Social and Economic Research
Ginny Fay                                   907-789-5402
Alejandra Villalobos-Melendez               907-786-5454


Variables                                   Units (all $ are $2010)
Crude Forecast
Natural Gas Forecast
Carbon Tax
Custom Crude Price                          $ per barrel
Custom Natural Gas Price                    $ per mmBtu
Custom Starting Carbon Tax                  $ per tonne
Custom Carbon Tax Start Year                year
Custom Carbon Tax Rate of Increase          % per year
Discount Rate                               annual
Low Sulfur Premium                          $ per gallon of diesel
EIA Mid
EIA Natural Gas Mid
Mid
 $                    110.00
 $                      8.76
 $                     15.20
                        2012
                          5%
                          3%
$                       0.05
AEA Assumptions

                                           O&M Rural               O&M Railbelt
                                                       $ per kWh             $ per kWh
Wind                                                      0.0469                  0.018
Hydro (Reservoir)
Hydro (Run of River)
Hydrokinetic
Biofuels
Biomass
Geothermal
Ocean/Tidal
Solar PV
Solar Thermal
Gas
Intertie
Heat Recovery


Gallons of Displaced Heating Fuel          Heating Fuel Premium
<1,000                                     $               1.00
1,000 < 25,000                             $               0.50
25,000 > 100,000                           $               0.25
>100,000                                   $                -

Gallons of Displaced Transportation Fuel
All                                         $              1.00


                                           Electric                Heat
Railbelt North of Alaska Range             GVE                     Diesel
Railbelt South of Alaska Range             CEA                     Natural Gas
Rural                                      Diesel                  Diesel


Rate of Construction Cost Increase
                                     0.04% annually
                       Installed Cost                               Total System
Installed Cost Rural Railbelt                Project Life           Availability
             $ per kW               $ per kW                years                     %
             $10,200 $                 3,500                   20                   80%
projects < 1MW or < 1,000 people                               50                   80%
             $5,430                                            50                  100%
> 1MW and > 1,000 people
                                                              20
                                                              20 vary
                                                              20 vary

                                                              30                   100%
                                                              20                   100%
                                                              20                   100%
                                                              50                   100%
                                                              20                   100%




Transportation
Fossil Fuel
Fossil Fuel
Fossil Fuel
Steve Colt                  Ben Saylor updated July 2010
Carbon Prices

real 2010$ per metric ton CO2-equivalent                         2008      2009      2010    2011    2012         2013                           2014
Custom                      2010$ per tonne                      0.00      0.00      0.00    0.00   15.20        15.96                          16.76
High                        2010$ per tonne                      0.00      0.00     26.54   27.87   29.26        30.72                          32.26
Low                         2010$ per tonne                      0.00      0.00      9.48    9.96   10.46        10.98                          11.53
Mid                         2010$ per tonne                      0.00      0.00     15.20   15.96   16.76        17.60                          18.48



Carbon price, of petroleum product                               2008      2009     2010    2011    2012                        2013            2014
Custom                      2010$ per gallon                     0.00      0.00     0.00    0.00    0.15                        0.16            0.17
High                        2010$ per gallon                     0.00      0.00     0.27    0.28    0.30                        0.31            0.33
Low                         2010$ per gallon                     0.00      0.00     0.10    0.10    0.11                        0.11            0.12
Mid                         2010$ per gallon                     0.00      0.00     0.15    0.16    0.17                        0.18            0.19

Carbon price, of natural gas                                     2008      2009     2010    2011    2012                        2013            2014
Custom                       2010$ per mcf                       0.00      0.00     0.00    0.00    0.81                        0.85            0.89
High                         2010$ per mcf                       0.00      0.00     1.41    1.48    1.55                        1.63            1.71
Low                          2010$ per mcf                       0.00      0.00     0.50    0.53    0.56                        0.58            0.61
Mid                          2010$ per mcf                       0.00      0.00     0.81    0.85    0.89                        0.93            0.98


Carbon Content
Diesel                      Tonnes CO2 per gallon           0.0101532
Natural Gas                 Tonnes CO2 per mmBtu/mcf        0.0531066


Assumptions and workup                                                                                                                  80.00

Custom                                                                                                                                  70.00
                            Starting Carbon Tax         $       15.20 $ per tonne




                                                                                                            2010$ per metric ton CO2e
                            Carbon Tax Start Year                2012 year                                                              60.00
                            Carbon Tax Rate of Increase            5% % per year
                                                                                                                                        50.00
Low                         Based on MIT Future of Coal Study
                                                                                                                                        40.00
                                                                                                                            2010$ per metric ton CO2e
                            Benchmark price is:                    7.00 1997$ per metric ton in 2010                                                    40.00
                            Increasing at                          5.0% real per year
                            Convert to 2010$                       9.48 using U.S. CPI-U                                                                30.00

Mid                                                                                                                                                     20.00

                            rate of real increase                  5.0% per year                                                                        10.00
                            Benchmark price is:                    15.20 2010$ per metric ton in 2010
                                                                                                                                                         0.00
High                        Based on MIT Future of Coal Study
                            Benchmark price is:               25.00 1997$ per metric ton in 2015
                            Increasing at                      5.0% real per year
                            Convert to 2010$                  33.87 using U.S. CPI-U
                            Back-cast to 2010

Supporting data

                            Carbon emission coefficients
                            http://www.eia.doe.gov/oiaf/1605/coefficients.html                                  0.453592     0.001
                                                                                                               kg / lb   mton/kg
                            Emission Coefficients
                                                          Code


                                                                          Pounds CO2 per Unit Pounds CO2 per            mton CO2
                            Fuel                                          Volume or Mass      mmbtu                     per unit unit
                            Petroleum Products
                            Aviation Gasoline             AV                   18.355   per gallon   152.717             0.008326                          per gallon
                                                                              770.916   per barrel                       0.349682                          per barrel
                                                            DF                 22.384
                            Distillate Fuel (No. 1, No. 2, No. 4 Fuel Oil and Diesel)   per gallon   161.386             0.010153                          per gallon
              5.825220279                                                     940.109   per barrel                       0.426426                          per barrel
                            Jet Fuel                        JF                 21.095   per gallon   156.258             0.009569                          per gallon
              5.669981697                                                      885.98   per barrel                       0.401874                          per barrel
                            Kerosene                        KS                 21.537   per gallon   159.535             0.009769                          per gallon
              5.670009716                                                     904.565   per barrel                       0.410304                          per barrel
                            Liquified Petroleum Gases (LPG) LG                 12.805   per gallon   139.039             0.005808                          per gallon
              3.868008257                                                     537.804   per barrel                       0.243944                          per barrel
                          Motor Gasoline                MG            19.564      per gallon    156.425      0.008874    per gallon
            5.260949337                                              822.944      per barrel                 0.373281    per barrel
                         Petroleum Coke              PC               32.397      per gallon     225.13      0.014695    per gallon
                                                                   1356.461       per barrel                  0.61528    per barrel
                                                                   6768.667       per short ton              3.070216    per short ton
                                                     RF
            6.287212632 Residual Fuel (No. 5 and No. 6 Fuel Oil)      26.033      per gallon    173.906      0.011808    per gallon
E6Btu/bbl                                                           1,093.38      per barrel                 0.495951    per barrel
                   5.672 Crude oil                   5.672E6Btu/bbl 950.888       per barrel    167.646      0.431316    per barrel
                         Natural Gas and Other Gaseous Fuels
                         Methane                     ME              116.376      per 1000 ft3    115.258    0.052787    per 1000 ft3
                         Landfill Gas                LF                    1      per 1000 ft3    115.258    0.000454    per 1000 ft3
                         Flare Gas                   FG              133.759      per 1000 ft3    120.721    0.060672    per 1000 ft3
                         Natural Gas (Pipeline)      NG              120.593      per 1000 ft3     117.08       0.0547   per 1000 ft3
                         Propane                     PR               12.669      per gallon      139.178    0.005747    per gallon
                                                                     532.085      per barrel                  0.24135    per barrel

                          Electricity                   EL                                       0.758749
                          Varies depending on fuel used to generate electricity
                                                        LE
                          Electricity Generated from Landfill Gas
                          Varies depending on heat rate of the power generating facility

Btu/lb                    Coal                        CL
                 12,500   Anthracite                  AC                   5685   per short ton      227.4   2.578673    per short ton
                 12,010   Bituminous                  BC                 4931.3   per short ton      205.3      2.2368   per short ton
                  8,735   Subbituminous               SB                 3715.9   per short ton      212.7   1.685504    per short ton
                  6,480   Lignite                     LC                 2791.6   per short ton      215.4   1.266249    per short ton
                  7,800   Usibelli Subbituminous                        3318.12   per short ton      212.7   1.505074    per short ton
                          Utility Coal per EIA                                                       207.7
                          Renewable Sources                                                      0.550447
                          Biomass                     BM
                          Varies depending on the composition of the biomass
                          Geothermal Energy           GE                      0                       0
                          Wind                        WN                      0                       0
                                                      PV
                          Photovoltaic and Solar Thermal                      0                       0
                          Hydropower                  HY                      0                       0
                          Tires/Tire-Derived Fuel     TF                   6160   per short ton 189.538
                          Wood and Wood Waste 2       WW                   3812   per short ton     195
Municipal Solid Waste 2        MS                  1999 per short ton 199.854

Nuclear                        NU                      0                       0

Other                          ZZ                      0                       0


1 For a landfill gas coefficient per thousand standard cubic foot, multiply the methane factor by the share of the landfill gas that is methan

2 These biofuels contain "biogenic" carbon. Under international greenhouse gas accounting methods developed by the Intergovernmenta

3 Intergovernmental Panel on Climate Change. Greenhouse Gas Inventory Reference Manual: Revised 1996 IPCC Guidelines for Nation

4 U.S. Environmental Protection Agency, Inventory of U.S. Greenhouse Gas Emissions and Sinks: 1990-1998, EPA 236-R-00-001, Wash
 2015    2016    2017    2018    2019          2020    2021    2022    2023    2024    2025    2026    2027
17.60   18.48   19.40   20.37   21.39         22.46   23.58   24.76   26.00   27.30   28.66   30.09   31.60
33.87   35.56   37.34   39.21   41.17         43.23   45.39   47.66   50.04   52.54   55.17   57.93   60.83
12.10   12.71   13.34   14.01   14.71         15.45   16.22   17.03   17.88   18.78   19.72   20.70   21.74
19.40   20.37   21.39   22.46   23.59         24.77   26.00   27.30   28.67   30.10   31.61   33.19   34.85



2015    2016    2017    2018    2019          2020    2021    2022    2023    2024    2025    2026    2027
0.18    0.19    0.20    0.21    0.22          0.23    0.24    0.25    0.26    0.28    0.29    0.31    0.32
0.34    0.36    0.38    0.40    0.42          0.44    0.46    0.48    0.51    0.53    0.56    0.59    0.62
0.12    0.13    0.14    0.14    0.15          0.16    0.16    0.17    0.18    0.19    0.20    0.21    0.22
0.20    0.21    0.22    0.23    0.24          0.25    0.26    0.28    0.29    0.31    0.32    0.34    0.35

2015    2016    2017    2018    2019          2020    2021    2022    2023    2024    2025    2026    2027
0.93    0.98    1.03    1.08    1.14          1.19    1.25    1.31    1.38    1.45    1.52    1.60    1.68
1.80    1.89    1.98    2.08    2.19          2.30    2.41    2.53    2.66    2.79    2.93    3.08    3.23
0.64    0.67    0.71    0.74    0.78          0.82    0.86    0.90    0.95    1.00    1.05    1.10    1.15
1.03    1.08    1.14    1.19    1.25          1.32    1.38    1.45    1.52    1.60    1.68    1.76    1.85




                                        Low
                                        Medium
                                               Medium
                                               High
                                               custom




                  200
            $/mton
            allowance price



mton CO2    allowance price        check
per mmbtu   $/unit     $/mmbtu     mmbtu/unit

0.069271     1.665138   13.85425     0.12019
             69.93633
0.073203     2.030642   14.64069 0.138699
             85.28526
0.070877     1.913706   14.17549 0.135001
             80.37476
0.072364     1.953804   14.47277 0.134999
             82.06076
0.063067      1.16165   12.61341 0.092096
             48.78876
            0.070953    1.774816 14.19064 0.12507
                        74.65623
            0.102117    2.939007 20.42345 0.143904
                        123.0561
per short ton           614.0432
             0.078882   2.361674 15.77649 0.149696
                        99.19013
            0.076043    86.26312

             0.05228    10.55745   10.45603      1.0097
             0.05228    0.090718   10.45603   0.008676
            0.054758    12.13441   10.95163   1.108001
            0.053107    10.94001   10.62132   1.030005
             0.06313    1.149312   12.62602   0.091027
                        48.26994




            0.103147    515.7346   20.62938         25    12500
            0.093123      447.36    18.6245   24.01997 12009.99
            0.096479    337.1008   19.29582   17.47015 8735.073
            0.097704    253.2497   19.54076   12.96007
            0.096479    301.0148   19.29582   15.60000
            0.094211
                                              16.00000
hare of the landfill gas that is methane.

s developed by the Intergovernmental Panel on Climate Change, biogenic carbon is part of the natural carbon balance and it will not add to atmospheric concentr

sed 1996 IPCC Guidelines for National Greenhouse Gas Inventories, Vol. 3, Pg. 6.28, (Paris France 1997).

990-1998, EPA 236-R-00-001, Washington, DC, April 2000.
 2028    2029    2030    2031    2032    2033    2034    2035    2036    2037    2038    2039    2040
33.18   34.84   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58
63.87   67.06   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41
22.82   23.97   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16
36.59   38.42   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34



2028    2029    2030    2031    2032    2033    2034    2035    2036    2037    2038    2039    2040
0.34    0.35    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37
0.65    0.68    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71
0.23    0.24    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26
0.37    0.39    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41

2028    2029    2030    2031    2032    2033    2034    2035    2036    2037    2038    2039    2040
1.76    1.85    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94
3.39    3.56    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74
1.21    1.27    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34
1.94    2.04    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14
 2041    2042    2043    2044    2045    2046    2047    2048    2049    2050    2051    2052    2053
36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58   36.58
70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41   70.41
25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16   25.16
40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34   40.34



2041    2042    2043    2044    2045    2046    2047    2048    2049    2050    2051    2052    2053
0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37    0.37
0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71    0.71
0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26    0.26
0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41    0.41

2041    2042    2043    2044    2045    2046    2047    2048    2049    2050    2051    2052    2053
1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94    1.94
3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74    3.74
1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34    1.34
2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14    2.14
 2054    2055    2056    2057    2058    2059    2060
36.58   36.58   36.58   36.58   36.58   36.58   36.58
70.41   70.41   70.41   70.41   70.41   70.41   70.41
25.16   25.16   25.16   25.16   25.16   25.16   25.16
40.34   40.34   40.34   40.34   40.34   40.34   40.34



2054    2055    2056    2057    2058    2059    2060
0.37    0.37    0.37    0.37    0.37    0.37    0.37
0.71    0.71    0.71    0.71    0.71    0.71    0.71
0.26    0.26    0.26    0.26    0.26    0.26    0.26
0.41    0.41    0.41    0.41    0.41    0.41    0.41

2054    2055    2056    2057    2058    2059    2060
1.94    1.94    1.94    1.94    1.94    1.94    1.94
3.74    3.74    3.74    3.74    3.74    3.74    3.74
1.34    1.34    1.34    1.34    1.34    1.34    1.34
2.14    2.14    2.14    2.14    2.14    2.14    2.14
                                                                1             2             3
Crude                                                     2008          2009          2010
Custom                      $2010 per barrel          $   110.00    $   110.00    $   110.00
EIA High                    $2010 per barrel          $    93.53    $    57.05    $    68.07
EIA Low                     $2010 per barrel          $    93.53    $    57.05    $    68.07
EIA Mid                     $2010 per barrel          $    93.53    $    57.05    $    68.07

Natural Gas
Custom                      $2010 per mmBtu           $     8.76    $     8.76    $     8.76
EIA Natural Gas High        $2010 per mmBtu           $     8.95    $     3.52    $     4.55
EIA Natural Gas Low         $2010 per mmBtu           $     8.95    $     3.52    $     4.55
EIA Natural Gas Mid         $2010 per mmBtu           $     8.95    $     3.52    $     4.55


CPI multiplier 2008->2010               1.009968277


EIA Crude High              $2008 per barrel               92.61         56.49         67.40
EIA Crude Low               $2008 per barrel               92.61         56.49         67.40
EIA Crude Mid               $2008 per barrel               92.61         56.49         67.40


Henry Hub Spot
EIA Natural Gas High        $2008 per mmBtu                  8.86          3.49          4.50
EIA Natural Gas Low         $2008 per mmBtu                  8.86          3.49          4.50
EIA Natural Gas Mid         $2008 per mmBtu                  8.86          3.49          4.50
          4             5             6             7             8             9            10            11            12
    2011          2012          2013          2014          2015          2016          2017          2018          2019
$   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00
$    78.09    $    94.76    $   109.81    $   126.84    $   138.37    $   149.91    $   160.19    $   168.01    $   173.54
$    51.36    $    48.61    $    47.04    $    45.79    $    44.31    $    43.83    $    43.72    $    43.27    $    42.49
$    67.29    $    73.67    $    79.88    $    84.68    $    87.75    $    91.00    $    93.64    $    96.54    $    97.86


$     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76
$     5.97    $     6.60    $     6.59    $     6.67    $     6.84    $     6.98    $     6.94    $     6.96    $     7.08
$     5.32    $     5.66    $     5.63    $     5.57    $     5.64    $     5.69    $     5.70    $     5.77    $     5.88
$     5.74    $     6.23    $     6.19    $     6.15    $     6.33    $     6.44    $     6.45    $     6.50    $     6.57




     77.32         93.83        108.72        125.59        137.01        148.43        158.61        166.35        171.83
     50.86         48.13         46.57         45.34         43.88         43.40         43.29         42.85         42.07
     66.63         72.94         79.09         83.84         86.88         90.10         92.72         95.59         96.89



       5.91          6.53          6.53          6.61          6.78          6.91          6.88          6.89          7.01
       5.26          5.60          5.57          5.52          5.59          5.63          5.64          5.72          5.82
       5.68          6.17          6.13          6.09          6.27          6.38          6.38          6.43          6.51
         13            14            15            16            17            18            19            20            21
    2020          2021          2022          2023          2024          2025          2026          2027          2028
$   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00    $   110.00
$   177.65    $   179.85    $   182.02    $   184.32    $   185.67    $   187.70    $   189.55    $   190.92    $   192.71
$    42.16    $    41.68    $    41.65    $    41.87    $    41.61    $    41.77    $    41.91    $    42.01    $    42.12
$    99.12    $   100.32    $   101.54    $   102.95    $   104.15    $   105.53    $   106.40    $   107.86    $   109.36


$     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76    $     8.76
$     7.01    $     6.84    $     6.89    $     7.10    $     7.21    $     7.46    $     7.73    $     7.85    $     7.99
$     6.00    $     6.08    $     6.23    $     6.50    $     6.73    $     6.95    $     7.12    $     7.32    $     7.52
$     6.71    $     6.81    $     7.00    $     7.03    $     6.98    $     7.06    $     7.22    $     7.36    $     7.61




    175.89        178.07        180.23        182.50        183.84        185.85        187.68        189.04        190.81
     41.75         41.27         41.24         41.46         41.20         41.36         41.50         41.60         41.71
     98.14         99.33        100.54        101.94        103.12        104.49        105.35        106.80        108.28



       6.94          6.77          6.82          7.03          7.14          7.39          7.65          7.78          7.91
       5.94          6.02          6.17          6.44          6.66          6.88          7.05          7.24          7.45
       6.64          6.74          6.93          6.96          6.91          6.99          7.15          7.29          7.53
         22            23
    2029          2030
$   110.00    $   110.00
$   194.68    $   196.10
$    42.15    $    42.29
$   111.36    $   112.61


$     8.76    $     8.76
$     8.17    $     8.52
$     7.48    $     7.43
$     7.85    $     8.13




    192.76        194.16
     41.73         41.87
    110.26        111.49



       8.09          8.43
       7.40          7.36
       7.77          8.05
                       Updated July 2010 (Ben Saylor)

                       Slope for all communities:
                         1.32383

                       Intercepts
Clean community name   CommunityID                       Substitute Community
                                  CommunitySubstitute CommunityID   Intercept
Alakanuk                        1 Alakanuk
Ambler                          2 Ambler                             2.009635
Anaktuvuk Pass                  3 Anaktuvuk Pass                     1.400226
Angoon                          4 Angoon                             0.442327
Anvik                           5 Anvik                              0.769803
Atqasuk                         6 Atqasuk                            1.419251
Bettles, Evansville             7 Bettles, Evansville                0.940344
Brevig Mission                  8 Brevig Mission                       0.71506
Chuathbaluk                     9 Chuathbaluk                        1.223455
Chevak                         10 Chevak                             0.673753
Chilkat Valley                 11 Chilkat Valley                     0.483522
Chistochina                    12 Chistochina                        0.439583
Coffman Cove                   13 Coffman Cove                       0.611087
Craig                          14 Craig                              0.359382
Crooked Creek                  15 Crooked Creek                        1.23045
Eek                            16 Eek                                0.669153
Elim                           17 Elim                               0.655105
Emmonak                        18 Emmonak                            0.713463
Gambell                        19 Gambell                            0.678073
Goodnews Bay                   20 Goodnews Bay                       0.734502
Grayling                       21 Grayling                           0.791525
Healy Lake                     22 Healy Lake                         0.390652
Hollis                         23 Hollis              14 Craig       0.359382
Holy Cross                     24 Holy Cross                         0.838225
Hoonah                         25 Hoonah                             0.558356
Hooper Bay                     26 Hooper Bay                         0.705977
Huslia                         27 Huslia                             1.039408
Hydaburg                       28 Hydaburg                           0.396483
Kake                           29 Kake                               0.441748
Kaktovik                       30 Kaktovik                           0.756797
Kaltag                         31 Kaltag                             0.757705
Thorne Bay/Kasaan              32 Thorne Bay/Kasaan                  0.445849
Kiana                          33 Kiana                              1.185215
Kivalina                       34 Kivalina                           1.098701
Klawock                        35 Klawock             14 Craig       0.359382
Koyuk                          36 Koyuk                              0.696814
Lower Kalskag                  37 Lower Kalskag                      0.725034
Marshall                       38 Marshall                           0.693703
Mekoryuk                       39 Mekoryuk                           0.680096
Mentasta                       40 Mentasta                           0.427279
Minto                          41 Minto                              0.423766
Mountain Village               42 Mountain Village                   0.682075
Naukati                        43 Naukati                            0.474678
New Stuyahok                   44 New Stuyahok                       0.862168
Nightmute                      45 Nightmute                          0.765429
Noatak                            46   Noatak                            2.268848
Noorvik                           47   Noorvik                           1.173239
Nuiqsut                           48   Nuiqsut                            0.76204
Nulato                            49   Nulato                             0.82227
Nunapitchuk                       50   Nunapitchuk                       0.715757
Old Harbor                        51   Old Harbor                        0.924103
Pilot Station                     52   Pilot Station                     0.746942
Point Hope                        53   Point Hope                        0.812453
Point Lay                         54   Point Lay                         1.020683
Quinhagak                         55   Quinhagak                         0.685891
Red Devil                         56   Red Devil                         1.250981
Russian Mission                   57   Russian Mission                   0.659549
Savoonga                          58   Savoonga                          0.668553
Scammon Bay                       59   Scammon Bay                       0.673058
Selawik                           60   Selawik                           1.240893
Shageluk                          61   Shageluk                          0.856895
Shaktoolik                        62   Shaktoolik                        0.628866
Shishmaref                        63   Shishmaref                        0.808116
Shungnak                          64   Shungnak                          1.956287
Skagway                           65   Skagway                            0.36273
Sleetmute                         66   Sleetmute                         1.327993
St. Mary's, Andreafsky            67   St. Mary's, Andreafsky            0.839016
St. Michael                       68   St. Michael                       0.713007
Stebbins                          69   Stebbins                          0.656523
Stony River                       70   Stony River                       1.205197
Tetlin                            71   Tetlin                            0.927338
Togiak                            72   Togiak                            0.753192
Tok                               73   Tok                               0.322501
Toksook Bay                       74   Toksook Bay                       0.664282
Tunanak                           75   Tunanak                           0.636577
Wainwright                        76   Wainwright                        0.826081
Wales                             77   Wales                             0.662775
Whale Pass                        78   Whale Pass                         0.52817
Akhiok, City of                   79   Akhiok, City of                   1.423601
Akiachak                          80   Akiachak                          1.251357
Akiak                             81   Akiak                             0.949186
Akutan                            82   Akutan                            0.833476
Alaska Power & Telephone          83   Alaska Power & Telephone          0.389195
Alaska Village Electric Coop      84   Alaska Village Electric Coop      1.051809
Allakaket, Alatna                 85   Allakaket, Alatna                 1.795496
Karluk                            86   Karluk                            1.183635
Atka                              87   Atka                              1.207277
Aniak                             88   Aniak                             1.082447
Arctic Village                    89   Arctic Village                    2.175124
Atmautluak                        90   Atmautluak                        1.008605
Beaver                            91   Beaver                            1.309687
Bethel                            92   Bethel                            1.259331
Birch Creek                       93   Birch Creek                       1.674913
Buckland                          94   Buckland                          1.412067
Chalkyitsik Village Energy Syst   95   Chalkyitsik Village Energy Syst   1.737049
Chenega                           96   Chenega                            1.16266
Chignik                           97   Chignik                           0.472097
Chignik Lagoon                  98   Chignik Lagoon                   1.188568
Chignik Lake                    99                                    1.188568
                                     Chignik Lake (11) 98 Chignik Lagoon
Chitna                         100   Chitna                           0.592286
Circle                         101   Circle                           0.462924
City of Clark's Point          102   City of Clark's Point            0.863775
Cordova                        103   Cordova                          0.336924
Diomede                        104   Diomede                          0.926506
Eagle, Eagle Village           105   Eagle, Eagle Village             0.567805
Egegik                         106   Egegik                           1.112282
Ekwok                          107   Ekwok                            1.746879
Elfin Cove                     108   Elfin Cove                       1.140197
False Pass                     109   False Pass                       0.372269
Central                        110   Central                          0.491091
Cold Bay                       111   Cold Bay                         1.136582
Galena                         112   Galena (3)                        1.08803
Golovin                        113   Golovin                          1.113182
Gustavus                       114   Gustavus                         0.936048
Fort Yukon                     115   Fort Yukon                       1.230417
Haines                         116   Haines                            0.42469
Hughes                         117   Hughes                           1.988451
Igiugig                        118   Igiugig                          1.347742
Iliamna, Newhalen, Nondalton   119   Iliamna, Newhalen, Nondalton     1.161582
Deering                        120   Deering                          1.272754
King Cove                      121   King Cove                        0.283185
Kipnuk                         122   Kipnuk(9)                        1.046975
Kokhanok                       123   Kokhanok                         1.963693
Koliganek                      124   Koliganek                        1.604903
Kotlik                         125   Kotlik                           1.148921
Kotzebue                       126   Kotzebue                         0.465704
Koyukuk                        127   Koyukuk (8)                      1.072751
Kwethluk                       128   Kwethluk                          1.46772
Kwigilligok                    129   Kwigilligok                      0.971502
Larsen Bay                     130   Larsen Bay                       0.741576
Levelock                       131   Levelock                         1.205837
Lime Village                   132   Lime Village                     3.457995
Manley                         133   Manley                           0.600747
Manokotak                      134   Manokotak                        0.785217
McGrath                        135   McGrath                          1.037328
Middle Kuskokwim Coop          136   Middle Kuskokwim Coop            1.280178
Naknek, South Naknek           137   Naknek, South Naknek             0.276743
Napakiak                       138   Napakiak           139 Napaskiak 1.074356
Napaskiak                      139   Napaskiak                        1.074356
Chefornak                      140   Chefornak                        1.120208
Nelson Lagoon                  141   Nelson Lagoon                    1.455362
Nikolai                        142   Nikolai                           1.66175
Nome                           143   Nome                             0.357586
North Slope Borough            144   North Slope Borough              2.710177
Northway, Northway Village     145   Northway, Northway Village       0.454795
Nunam Iqua                     146   Nunam Iqua                       0.922127
Dillingham                     147   Dillingham                       0.306296
Ouzinkie                       148   Ouzinkie                          0.83735
Pedro Bay                      149   Pedro Bay                        1.602409
Pelican Utility Company   150   Pelican Utility Company              0.680821
Perryville, City of       151   Perryville, City of                  1.065766
Pilot Point               152   Pilot Point                          1.211898
Platinum                  153   Platinum (3)                         1.514864
Port Heiden               154   Port Heiden                          1.114441
Kongiganak                155   Kongiganak                           1.109788
Rampart                   156   Rampart                              1.019557
Ruby                      157   Ruby                                 1.662857
Sand Point                158   Sand Point                           0.757206
St. George                159   St. George (7)                       0.985457
St. Paul                  160   St. Paul                             1.033397
Stevens Village           161   Stevens Village                      1.290664
Takotna                   162   Takotna                              1.336418
Port Alsworth             163   Port Alsworth                        1.647898
Tanana                    164   Tanana                               1.179293
Tatitlek                  165   Tatitlek                             0.848413
Telida Village Electric   166   Telida Village Electric               3.55095
Teller                    167   Teller (6)                           1.242859
Tenakee Springs           168   Tenakee Springs                      1.020496
Thorne Bay/Kasaan         169   Thorne Bay/Kasaan14 Craig            0.359382
THREA                     170   THREA                                 0.15019
Tuluksak                  171   Tuluksak                             1.351939
Tuntutuliak               172   Tuntutuliak                          0.945248
Nikolski                  173   Nikolski                             1.385588
Unalakleet                174   Unalakleet                           0.593914
Unalaska                  175   Unalaska                             0.354112
Newtok                    176   Newtok                                1.05604
Venetie                   177   Venetie                              1.300754
White Mountain            178   White Mountain (8)                   1.047198
Yakutat                   179   Yakutat                              0.658516
Dot Lake                  180   Dot Lake             73 Tok          0.322501
Slana                     181   Slana (1)                            0.543394
Kasigluk                  182   Kasigluk             50 Nunapitchuk0.715757
Pitkas Point              183   Pitkas Point                         0.839016
                                                     67 St. Mary's, Andreafsky
Upper Kalsag              184   Upper Kalsag                         0.730052
Klukwan                   185   Klukwan              29 Kake         0.441748
Kobuk                     186   Kobuk                64 Shungnak 1.956287
Twin Hills                187   Twin Hills                           1.862073
Regress difference on CORAC   slope        intercept
Anchorage                      0.318073      0.741483
Fairbanks                      0.386577      0.618954
Juneau                         0.307108       1.01606
Kenai                           -0.24946     1.386272
Ketchikan                      0.531961      0.783695
Palmer                         0.237926      0.953528
Wasilla                        0.257919      1.008094
Community Diesel Price Projections


Forecast
EIA Mid

                                              Unit
Import Crude Oil Price                        $2010 per barrel

Incremental Cost of Ultra Low Sulfur Diesel   $2010 per gallon diesel fuel

CO2-equivalent allowance cost                 $2010 per gallon diesel fuel



Utility                                       Community Name                 SLOPE      INTERCEPT
Akiachak Native Community Electric Co.        Akiachak                          1.324        1.251
Akiak, City of                                Akiak                             1.324        0.949
Akutan Electric Utility                       Akutan                            1.324        0.833
Alaska Village Electric Cooperative           Alakanuk                          1.324        0.000
Alaska Power Company                          Allakaket, Alatna                 1.324        1.795
Alaska Village Electric Cooperative           Ambler                            1.324        2.010
North Slope Borough                           Anaktuvuk Pass                    1.324        1.400
Urban Heating Fuel                            Anchorage                         0.318        0.741
Inside Passage Electric Cooperative           Angoon                            1.324        0.442
Aniak Light & Power Company                   Aniak                             1.324        1.082
Alaska Village Electric Cooperative           Anvik                             1.324        0.770
Andreanof Electric Corporation (11)           Atka                              1.324        1.207
Atmautluak Joint Utilities                    Atmautluak                        1.324        1.009
North Slope Borough                           Atqasuk                           1.324        1.419
Beaver Joint Utilities                        Beaver                            1.324        1.310
Bethel Utilities Corp.                        Bethel                            1.324        1.259
Alaska Power Company                          Bettles, Evansville               1.324        0.940
Alaska Village Electric Cooperative           Brevig Mission                    1.324        0.715
Buckland, City of                             Buckland                          1.324        1.412
Central Electric, Inc.                        Central                           1.324        0.491
Naterkaq Light Plant                          Chefornak                         1.324        1.120
Chenega IRA Village Council                   Chenega                           1.324        1.163
Alaska Village Electric Cooperative           Chevak                            1.324        0.674
Chignik Electric                              Chignik                           1.324        0.472
Chignik Lagoon Power Utility                  Chignik Lagoon                    1.324        1.189
Chignik Lake Electric Utility, Inc. (11)      Chignik Lake                      1.324        1.189
Inside Passage Electric Cooperative           Chilkat Valley                    1.324        0.484
Alaska Power Company                          Chistochina                       1.324        0.440
Chitina Electric Inc.                         Chitna                            1.324        0.592
Middle Kuskokwim Electric Cooperative         Chuathbaluk                       1.324        1.223
Circle Electric Utility                       Circle                            1.324        0.463
Alaska Power Company                          Coffman Cove                      1.324        0.611
G&K                                           Cold Bay                          1.324        1.137
Cordova Electric Cooperative, Inc.      Cordova                        1.324    0.337
Alaska Power Company                    Craig                          1.324    0.359
Middle Kuskokwim Electric Cooperative   Crooked Creek                  1.324    1.230
Ipnatchiaq Electric Company             Deering                        1.324    1.273
Nushagak Electric Cooperative           Dillingham                     1.324    0.306
Diomede Joint Utilities                 Diomede                        1.324    0.927
Alaska Power Company                    Dot Lake                       1.324    0.323
Alaska Power Company                    Eagle, Eagle Village           1.324    0.568
Alaska Village Electric Cooperative     Eek                            1.324    0.669
Egegik Light and Power                  Egegik                         1.324    1.112
Ekwok Electric (10)                     Ekwok                          1.324    1.747
Elfin Cove Electric Utility             Elfin Cove                     1.324    1.140
Alaska Village Electric Cooperative     Elim                           1.324    0.655
Alaska Village Electric Cooperative     Emmonak                        1.324    0.713
Urban Heating Fuel                      Fairbanks                      0.387    0.619
False Pass Electric Association (9)     False Pass                     1.324    0.372
Gwitchyaa Zhee Utilities                Fort Yukon                     1.324    1.230
Galena, City of                         Galena                         1.324    1.088
Alaska Village Electric Cooperative     Gambell                        1.324    0.678
Golovin Power Utilities                 Golovin                        1.324    1.113
Alaska Village Electric Cooperative     Goodnews Bay                   1.324    0.735
Alaska Village Electric Cooperative     Grayling                       1.324    0.792
Gustavus Electric Company               Gustavus                       1.324    0.936
Alaska Power Company                    Haines                         1.324    0.425
Alaska Power Company                    Healy Lake                     1.324    0.391
Alaska Power Company                    Hollis                         1.324    0.359
Alaska Village Electric Cooperative     Holy Cross                     1.324    0.838
Inside Passage Electric Cooperative     Hoonah                         1.324    0.558
Alaska Village Electric Cooperative     Hooper Bay                     1.324    0.706
Hughes Power & Light                    Hughes                         1.324    1.988
Alaska Village Electric Cooperative     Huslia                         1.324    1.039
Alaska Power Company                    Hydaburg                       1.324    0.396
Igiugig Electric Company                Igiugig                        1.324    1.348
I-N-N Electric Cooperative              Iliamna, Newhalen, Nondalton   1.324    1.162
Urban Heating Fuel                      Juneau                         0.307    1.016
Inside Passage Electric Cooperative     Kake                           1.324    0.442
North Slope Borough                     Kaktovik                       1.324    0.757
Alaska Village Electric Cooperative     Kaltag                         1.324    0.758
Alutiiq Power Company                   Karluk                         1.324    1.184
Alaska Village Electric Cooperative     Kasigluk                       1.324    0.716
Urban Heating Fuel                      Kenai                          -0.249   1.386
Urban Heating Fuel                      Ketchikan                      0.532    0.784
Alaska Village Electric Cooperative     Kiana                          1.324    1.185
King Cove, City of                      King Cove                      1.324    0.283
Kipnuk Light Plant                      Kipnuk                         1.324    1.047
Alaska Village Electric Cooperative     Kivalina                       1.324    1.099
Alaska Power Company                    Klawock                        1.324    0.359
Inside Passage Electric Cooperative     Klukwan                        1.324    0.442
Kobuk Valley Electric Company           Kobuk                          1.324    1.956
Kokhanok Village Council                Kokhanok                       1.324    1.964
Koliganek Village Council               Koliganek                      1.324    1.605
Puvurnaq Power Company                  Kongiganak                     1.324    1.110
Kotlik Electric Services                Kotlik                       1.324   1.149
Kotzebue Electric Association           Kotzebue                     1.324   0.466
Alaska Village Electric Cooperative     Koyuk                        1.324   0.697
Koyukuk, City of (11)                   Koyukuk                      1.324   1.073
Kwethluk, Inc.                          Kwethluk                     1.324   1.468
Kwig Power Company                      Kwigilligok                  1.324   0.972
Larsen Bay Utility Company              Larsen Bay                   1.324   0.742
Levelock Electric Cooperative           Levelock                     1.324   1.206
Lime Village Electric Utility           Lime Village                 1.324   3.458
Alaska Village Electric Cooperative     Lower Kalskag                1.324   0.725
Manley Utility Company                  Manley                       1.324   0.601
Manokotak Power Company                 Manokotak                    1.324   0.785
Alaska Village Electric Cooperative     Marshall                     1.324   0.694
McGrath Light & Power                   McGrath                      1.324   1.037
Alaska Village Electric Cooperative     Mekoryuk                     1.324   0.680
Alaska Power Company                    Mentasta                     1.324   0.427
Alaska Village Electric Cooperative     Minto                        1.324   0.424
Alaska Village Electric Cooperative     Mountain Village             1.324   0.682
Naknek Electric Association             Naknek, South Naknek         1.324   0.277
Napakiak Ircinraq Power Company         Napakiak                     1.324   1.074
Napaskiak Electric Utility              Napaskiak                    1.324   1.074
Alaska Power Company                    Naukati                      1.324   0.475
Nelson Lagoon Electric Cooperative      Nelson Lagoon                1.324   1.455
Alaska Village Electric Cooperative     New Stuyahok                 1.324   0.862
Unqusrag Power Company                  Newtok                       1.324   1.056
Alaska Village Electric Cooperative     Nightmute                    1.324   0.765
Nikolai Light & Power                   Nikolai                      1.324   1.662
Umnak Power Company                     Nikolski                     1.324   1.386
Alaska Village Electric Cooperative     Noatak                       1.324   2.269
Nome Joint Utility System               Nome                         1.324   0.358
Alaska Village Electric Cooperative     Noorvik                      1.324   1.173
Alaska Power Company                    Northway, Northway Village   1.324   0.455
North Slope Borough                     Nuiqsut                      1.324   0.762
Alaska Village Electric Cooperative     Nulato                       1.324   0.822
Nunam Iqua Electric Company             Nunam Iqua                   1.324   0.922
Alaska Village Electric Cooperative     Nunapitchuk                  1.324   0.716
Alaska Village Electric Cooperative     Old Harbor                   1.324   0.924
Ouzinkie, City of                       Ouzinkie                     1.324   0.837
Urban Heating Fuel                      Palmer                       0.238   0.954
Pedro Bay Village Council               Pedro Bay                    1.324   1.602
Pilot Point Electrical                  Pilot Point                  1.324   1.212
Alaska Village Electric Cooperative     Pilot Station                1.324   0.747
Alaska Village Electric Cooperative     Pitkas Point                 1.324   0.839
Platinum, City of                       Platinum                     1.324   1.515
North Slope Borough                     Point Hope                   1.324   0.812
North Slope Borough                     Point Lay                    1.324   1.021
Tanalian Electric Cooperative           Port Alsworth                1.324   1.648
Port Heiden, City of                    Port Heiden                  1.324   1.114
Alaska Village Electric Cooperative     Quinhagak                    1.324   0.686
Middle Kuskokwim Electric Cooperative   Red Devil                    1.324   1.251
Ruby, City of                           Ruby                         1.324   1.663
Alaska Village Electric Cooperative     Russian Mission              1.324   0.660
Sand Point Electric Company                Sand Point               1.324   0.757
Alaska Village Electric Cooperative        Savoonga                 1.324   0.669
Alaska Village Electric Cooperative        Scammon Bay              1.324   0.673
Alaska Village Electric Cooperative        Selawik                  1.324   1.241
Alaska Village Electric Cooperative        Shageluk                 1.324   0.857
Alaska Village Electric Cooperative        Shaktoolik               1.324   0.629
Alaska Village Electric Cooperative        Shishmaref               1.324   0.808
Alaska Village Electric Cooperative        Shungnak                 1.324   1.956
Alaska Power Company                       Skagway                  1.324   0.363
Alaska Power Company                       Slana                    1.324   0.543
Middle Kuskokwim Electric Cooperative      Sleetmute                1.324   1.328
St. Paul Municipal Electrical Utility      St. George               1.324   0.985
Alaska Village Electric Cooperative        St. Mary's, Andreafsky   1.324   0.839
Alaska Village Electric Cooperative        St. Michael              1.324   0.713
St. Paul Municipal Electrical Utility      St. Paul                 1.324   1.033
Alaska Village Electric Cooperative        Stebbins                 1.324   0.657
Middle Kuskokwim Electric Cooperative      Stony River              1.324   1.205
Takotna Community Association Utilities    Takotna                  1.324   1.336
Tanana Power Company                       Tanana                   1.324   1.179
Tatitlek Electric Utility                  Tatitlek                 1.324   0.848
Alaska Village Electric Cooperative        Teller                   1.324   1.243
Tenakee Springs, City of                   Tenakee Springs          1.324   1.020
Alaska Power Company                       Tetlin                   1.324   0.927
Alaska Power Company                       Thorne Bay/Kasaan        1.324   0.446
Alaska Village Electric Cooperative        Togiak                   1.324   0.753
Alaska Power Company                       Tok                      1.324   0.323
Alaska Village Electric Cooperative        Toksook Bay              1.324   0.664
Tuluksak Traditional Power Utility (11)    Tuluksak                 1.324   1.352
Alaska Village Electric Cooperative        Tunanak                  1.324   0.637
Tuntutuliak Community Service Assoc.       Tuntutuliak              1.324   0.945
Twin Hills Village Council                 Twin Hills               1.324   1.862
Unalakleet Valley Electrical Cooperative   Unalakleet               1.324   0.594
Unalaska Electric Utility                  Unalaska                 1.324   0.354
Alaska Village Electric Cooperative        Upper Kalsag             1.324   0.730
North Slope Borough                        Wainwright               1.324   0.826
Alaska Village Electric Cooperative        Wales                    1.324   0.663
Urban Heating Fuel                         Wasilla                  0.258   1.008
Alaska Power Company                       Whale Pass               1.324   0.528
White Mountain Utilities                   White Mountain           1.324   1.047
Yakutat Power                              Yakutat                  1.324   0.659
           3              4            5             6             7             8             9            10            11

    2008           2009           2010          2011          2012          2013          2014          2015          2016
    $93.53         $57.05         $68.07        $67.29        $73.67        $79.88        $84.68        $87.75        $91.00

$     0.05          $0.05          $0.05         $0.05         $0.05         $0.05         $0.05         $0.05         $0.05

$      -       $      -       $     0.15    $     0.16    $     0.17    $     0.18    $     0.19    $     0.20    $     0.21


          1              2              3             4             5             6             7             8             9
      2008           2009           2010          2011          2012          2013          2014          2015          2016
     $4.25          $3.10          $3.60         $3.58         $3.79         $4.00         $4.16         $4.26         $4.38
     $3.95          $2.80          $3.30         $3.28         $3.49         $3.70         $3.86         $3.96         $4.07
     $3.83          $2.68          $3.18         $3.17         $3.38         $3.58         $3.74         $3.85         $3.96
     $3.00          $1.85          $2.35         $2.33         $2.54         $2.75         $2.91         $3.01         $3.13
     $4.79          $3.64          $4.15         $4.13         $4.34         $4.54         $4.70         $4.81         $4.92
     $5.01          $3.86          $4.36         $4.34         $4.55         $4.76         $4.92         $5.02         $5.13
     $4.40          $3.25          $3.75         $3.73         $3.94         $4.15         $4.31         $4.41         $4.53
     $3.73          $2.58          $3.08         $3.07         $3.27         $3.48         $3.64         $3.74         $3.85
     $3.44          $2.29          $2.79         $2.78         $2.98         $3.19         $3.35         $3.46         $3.57
     $4.08          $2.93          $3.43         $3.42         $3.62         $3.83         $3.99         $4.10         $4.21
     $3.77          $2.62          $3.12         $3.10         $3.31         $3.52         $3.68         $3.78         $3.89
     $4.21          $3.06          $3.56         $3.54         $3.75         $3.95         $4.11         $4.22         $4.33
     $4.01          $2.86          $3.36         $3.34         $3.55         $3.76         $3.92         $4.02         $4.13
     $4.42          $3.27          $3.77         $3.75         $3.96         $4.17         $4.33         $4.43         $4.54
     $4.31          $3.16          $3.66         $3.64         $3.85         $4.06         $4.22         $4.32         $4.43
     $4.26          $3.11          $3.61         $3.59         $3.80         $4.01         $4.17         $4.27         $4.38
     $3.94          $2.79          $3.29         $3.27         $3.48         $3.69         $3.85         $3.95         $4.07
     $3.71          $2.56          $3.06         $3.05         $3.26         $3.46         $3.62         $3.73         $3.84
     $4.41          $3.26          $3.76         $3.75         $3.95         $4.16         $4.32         $4.42         $4.54
     $3.49          $2.34          $2.84         $2.82         $3.03         $3.24         $3.40         $3.50         $3.62
     $4.12          $2.97          $3.47         $3.45         $3.66         $3.87         $4.03         $4.13         $4.25
     $4.16          $3.01          $3.51         $3.50         $3.70         $3.91         $4.07         $4.18         $4.29
     $3.67          $2.52          $3.02         $3.01         $3.22         $3.42         $3.58         $3.69         $3.80
     $3.47          $2.32          $2.82         $2.81         $3.01         $3.22         $3.38         $3.48         $3.60
     $4.19          $3.04          $3.54         $3.52         $3.73         $3.93         $4.10         $4.20         $4.31
     $4.19          $3.04          $3.54         $3.52         $3.73         $3.93         $4.10         $4.20         $4.31
     $3.48          $2.33          $2.83         $2.82         $3.03         $3.23         $3.39         $3.50         $3.61
     $3.44          $2.29          $2.79         $2.77         $2.98         $3.19         $3.35         $3.45         $3.56
     $3.59          $2.44          $2.94         $2.93         $3.13         $3.34         $3.50         $3.61         $3.72
     $4.22          $3.07          $3.57         $3.56         $3.77         $3.97         $4.13         $4.24         $4.35
     $3.46          $2.31          $2.81         $2.80         $3.01         $3.21         $3.37         $3.48         $3.59
     $3.61          $2.46          $2.96         $2.94         $3.15         $3.36         $3.52         $3.62         $3.74
     $4.13          $2.98          $3.49         $3.47         $3.68         $3.88         $4.04         $4.15         $4.26
$3.33   $2.19   $2.69   $2.67   $2.88   $3.08   $3.24   $3.35   $3.46
$3.36   $2.21   $2.71   $2.69   $2.90   $3.11   $3.27   $3.37   $3.48
$4.23   $3.08   $3.58   $3.56   $3.77   $3.98   $4.14   $4.24   $4.36
$4.27   $3.12   $3.62   $3.61   $3.81   $4.02   $4.18   $4.29   $4.40
$3.30   $2.15   $2.66   $2.64   $2.85   $3.05   $3.21   $3.32   $3.43
$3.92   $2.77   $3.28   $3.26   $3.47   $3.67   $3.83   $3.94   $4.05
$3.32   $2.17   $2.67   $2.66   $2.86   $3.07   $3.23   $3.34   $3.45
$3.57   $2.42   $2.92   $2.90   $3.11   $3.31   $3.47   $3.58   $3.69
$3.67   $2.52   $3.02   $3.00   $3.21   $3.42   $3.58   $3.68   $3.79
$4.11   $2.96   $3.46   $3.45   $3.65   $3.86   $4.02   $4.13   $4.24
$4.74   $3.60   $4.10   $4.08   $4.29   $4.49   $4.65   $4.76   $4.87
$4.14   $2.99   $3.49   $3.47   $3.68   $3.89   $4.05   $4.15   $4.27
$3.65   $2.50   $3.00   $2.99   $3.20   $3.40   $3.56   $3.67   $3.78
$3.71   $2.56   $3.06   $3.05   $3.26   $3.46   $3.62   $3.73   $3.84
$3.76   $2.55   $3.07   $3.05   $3.27   $3.48   $3.65   $3.76   $3.88
$3.37   $2.22   $2.72   $2.71   $2.91   $3.12   $3.28   $3.39   $3.50
$4.23   $3.08   $3.58   $3.56   $3.77   $3.98   $4.14   $4.24   $4.36
$4.09   $2.94   $3.44   $3.42   $3.63   $3.83   $3.99   $4.10   $4.21
$3.68   $2.53   $3.03   $3.01   $3.22   $3.42   $3.58   $3.69   $3.80
$4.11   $2.96   $3.46   $3.45   $3.66   $3.86   $4.02   $4.13   $4.24
$3.73   $2.58   $3.08   $3.07   $3.28   $3.48   $3.64   $3.75   $3.86
$3.79   $2.64   $3.14   $3.12   $3.33   $3.54   $3.70   $3.80   $3.92
$3.93   $2.78   $3.29   $3.27   $3.48   $3.68   $3.84   $3.95   $4.06
$3.42   $2.27   $2.77   $2.76   $2.97   $3.17   $3.33   $3.44   $3.55
$3.39   $2.24   $2.74   $2.72   $2.93   $3.14   $3.30   $3.40   $3.52
$3.36   $2.21   $2.71   $2.69   $2.90   $3.11   $3.27   $3.37   $3.48
$3.84   $2.69   $3.19   $3.17   $3.38   $3.58   $3.74   $3.85   $3.96
$3.56   $2.41   $2.91   $2.89   $3.10   $3.30   $3.46   $3.57   $3.68
$3.70   $2.55   $3.06   $3.04   $3.25   $3.45   $3.61   $3.72   $3.83
$4.99   $3.84   $4.34   $4.32   $4.53   $4.73   $4.90   $5.00   $5.11
$4.04   $2.89   $3.39   $3.37   $3.58   $3.79   $3.95   $4.05   $4.16
$3.39   $2.24   $2.75   $2.73   $2.94   $3.14   $3.30   $3.41   $3.52
$4.35   $3.20   $3.70   $3.68   $3.89   $4.09   $4.25   $4.36   $4.47
$4.16   $3.01   $3.51   $3.49   $3.70   $3.91   $4.07   $4.17   $4.29
$3.98   $2.84   $3.34   $3.32   $3.53   $3.73   $3.89   $3.99   $4.10
$3.44   $2.29   $2.79   $2.77   $2.98   $3.19   $3.35   $3.45   $3.57
$3.75   $2.61   $3.11   $3.09   $3.30   $3.50   $3.66   $3.77   $3.88
$3.76   $2.61   $3.11   $3.09   $3.30   $3.50   $3.66   $3.77   $3.88
$4.18   $3.03   $3.53   $3.52   $3.73   $3.93   $4.09   $4.20   $4.31
$3.71   $2.56   $3.07   $3.05   $3.26   $3.46   $3.62   $3.73   $3.84
$3.11   $2.46   $2.81   $2.80   $2.92   $3.04   $3.14   $3.20   $3.27
$4.25   $2.91   $3.47   $3.45   $3.69   $3.93   $4.11   $4.23   $4.36
$4.18   $3.03   $3.54   $3.52   $3.73   $3.93   $4.09   $4.20   $4.31
$3.28   $2.13   $2.63   $2.62   $2.83   $3.03   $3.19   $3.30   $3.41
$4.05   $2.90   $3.40   $3.38   $3.59   $3.79   $3.95   $4.06   $4.17
$4.10   $2.95   $3.45   $3.43   $3.64   $3.85   $4.01   $4.11   $4.22
$3.36   $2.21   $2.71   $2.69   $2.90   $3.11   $3.27   $3.37   $3.48
$3.44   $2.29   $2.79   $2.77   $2.98   $3.19   $3.35   $3.45   $3.57
$4.95   $3.80   $4.31   $4.29   $4.50   $4.70   $4.86   $4.97   $5.08
$4.96   $3.81   $4.31   $4.30   $4.51   $4.71   $4.87   $4.98   $5.09
$4.60   $3.45   $3.95   $3.94   $4.15   $4.35   $4.51   $4.62   $4.73
$4.11   $2.96   $3.46   $3.44   $3.65   $3.86   $4.02   $4.12   $4.23
$4.15   $3.00   $3.50   $3.48   $3.69   $3.90   $4.06   $4.16   $4.27
$3.46   $2.31   $2.82   $2.80   $3.01   $3.21   $3.37   $3.48   $3.59
$3.69   $2.55   $3.05   $3.03   $3.24   $3.44   $3.60   $3.71   $3.82
$4.07   $2.92   $3.42   $3.41   $3.61   $3.82   $3.98   $4.09   $4.20
$4.47   $3.32   $3.82   $3.80   $4.01   $4.21   $4.37   $4.48   $4.59
$3.97   $2.82   $3.32   $3.30   $3.51   $3.72   $3.88   $3.98   $4.10
$3.74   $2.59   $3.09   $3.07   $3.28   $3.49   $3.65   $3.75   $3.87
$4.20   $3.05   $3.56   $3.54   $3.75   $3.95   $4.11   $4.22   $4.33
$6.46   $5.31   $5.81   $5.79   $6.00   $6.20   $6.36   $6.47   $6.58
$3.72   $2.57   $3.07   $3.06   $3.27   $3.47   $3.63   $3.74   $3.85
$3.60   $2.45   $2.95   $2.93   $3.14   $3.35   $3.51   $3.61   $3.73
$3.78   $2.63   $3.14   $3.12   $3.33   $3.53   $3.69   $3.80   $3.91
$3.69   $2.54   $3.04   $3.03   $3.24   $3.44   $3.60   $3.71   $3.82
$4.04   $2.89   $3.39   $3.37   $3.58   $3.78   $3.94   $4.05   $4.16
$3.68   $2.53   $3.03   $3.01   $3.22   $3.43   $3.59   $3.69   $3.81
$3.43   $2.28   $2.78   $2.76   $2.97   $3.17   $3.33   $3.44   $3.55
$3.42   $2.27   $2.77   $2.76   $2.97   $3.17   $3.33   $3.44   $3.55
$3.68   $2.53   $3.03   $3.02   $3.22   $3.43   $3.59   $3.69   $3.81
$3.27   $2.13   $2.63   $2.61   $2.82   $3.02   $3.18   $3.29   $3.40
$4.07   $2.92   $3.42   $3.41   $3.62   $3.82   $3.98   $4.09   $4.20
$4.07   $2.92   $3.42   $3.41   $3.62   $3.82   $3.98   $4.09   $4.20
$3.47   $2.32   $2.82   $2.81   $3.02   $3.22   $3.38   $3.49   $3.60
$4.45   $3.30   $3.81   $3.79   $4.00   $4.20   $4.36   $4.47   $4.58
$3.86   $2.71   $3.21   $3.20   $3.40   $3.61   $3.77   $3.87   $3.99
$4.05   $2.90   $3.41   $3.39   $3.60   $3.80   $3.96   $4.07   $4.18
$3.76   $2.61   $3.12   $3.10   $3.31   $3.51   $3.67   $3.78   $3.89
$4.66   $3.51   $4.01   $3.99   $4.20   $4.41   $4.57   $4.67   $4.79
$4.38   $3.23   $3.74   $3.72   $3.93   $4.13   $4.29   $4.40   $4.51
$5.27   $4.12   $4.62   $4.60   $4.81   $5.02   $5.18   $5.28   $5.39
$3.36   $2.21   $2.71   $2.69   $2.90   $3.10   $3.26   $3.37   $3.48
$4.17   $3.02   $3.52   $3.51   $3.72   $3.92   $4.08   $4.19   $4.30
$3.45   $2.30   $2.80   $2.79   $3.00   $3.20   $3.36   $3.47   $3.58
$3.76   $2.61   $3.11   $3.10   $3.30   $3.51   $3.67   $3.77   $3.89
$3.82   $2.67   $3.17   $3.16   $3.36   $3.57   $3.73   $3.84   $3.95
$3.92   $2.77   $3.27   $3.26   $3.46   $3.67   $3.83   $3.93   $4.05
$3.71   $2.56   $3.07   $3.05   $3.26   $3.46   $3.62   $3.73   $3.84
$3.92   $2.77   $3.27   $3.26   $3.47   $3.67   $3.83   $3.94   $4.05
$3.84   $2.69   $3.19   $3.17   $3.38   $3.58   $3.74   $3.85   $3.96
$3.76   $2.69   $3.16   $3.15   $3.35   $3.54   $3.69   $3.79   $3.89
$4.60   $3.45   $3.95   $3.94   $4.14   $4.35   $4.51   $4.62   $4.73
$4.21   $3.06   $3.56   $3.55   $3.75   $3.96   $4.12   $4.22   $4.34
$3.75   $2.60   $3.10   $3.08   $3.29   $3.49   $3.65   $3.76   $3.87
$3.84   $2.69   $3.19   $3.17   $3.38   $3.59   $3.75   $3.85   $3.96
$4.51   $3.36   $3.86   $3.85   $4.06   $4.26   $4.42   $4.53   $4.64
$3.81   $2.66   $3.16   $3.15   $3.35   $3.56   $3.72   $3.83   $3.94
$4.02   $2.87   $3.37   $3.35   $3.56   $3.77   $3.93   $4.03   $4.15
$4.65   $3.50   $4.00   $3.98   $4.19   $4.39   $4.55   $4.66   $4.77
$4.11   $2.96   $3.46   $3.45   $3.66   $3.86   $4.02   $4.13   $4.24
$3.68   $2.53   $3.04   $3.02   $3.23   $3.43   $3.59   $3.70   $3.81
$4.25   $3.10   $3.60   $3.58   $3.79   $4.00   $4.16   $4.26   $4.38
$4.66   $3.51   $4.01   $4.00   $4.21   $4.41   $4.57   $4.68   $4.79
$3.66   $2.51   $3.01   $2.99   $3.20   $3.41   $3.57   $3.67   $3.78
$3.76   $2.61   $3.11   $3.09   $3.30   $3.50   $3.66   $3.77   $3.88
$3.67   $2.52   $3.02   $3.00   $3.21   $3.41   $3.58   $3.68   $3.79
$3.67   $2.52   $3.02   $3.01   $3.22   $3.42   $3.58   $3.69   $3.80
$4.24   $3.09   $3.59   $3.57   $3.78   $3.99   $4.15   $4.25   $4.37
$3.85   $2.71   $3.21   $3.19   $3.40   $3.60   $3.76   $3.87   $3.98
$3.63   $2.48   $2.98   $2.96   $3.17   $3.38   $3.54   $3.64   $3.75
$3.81   $2.66   $3.16   $3.14   $3.35   $3.55   $3.71   $3.82   $3.93
$4.95   $3.80   $4.31   $4.29   $4.50   $4.70   $4.86   $4.97   $5.08
$3.36   $2.21   $2.71   $2.70   $2.90   $3.11   $3.27   $3.38   $3.49
$3.54   $2.39   $2.89   $2.88   $3.09   $3.29   $3.45   $3.56   $3.67
$4.33   $3.18   $3.68   $3.66   $3.87   $4.07   $4.23   $4.34   $4.45
$3.98   $2.83   $3.34   $3.32   $3.53   $3.73   $3.89   $4.00   $4.11
$3.84   $2.69   $3.19   $3.17   $3.38   $3.59   $3.75   $3.85   $3.96
$3.71   $2.56   $3.06   $3.05   $3.26   $3.46   $3.62   $3.73   $3.84
$4.03   $2.88   $3.38   $3.37   $3.58   $3.78   $3.94   $4.05   $4.16
$3.65   $2.50   $3.01   $2.99   $3.20   $3.40   $3.56   $3.67   $3.78
$4.20   $3.05   $3.56   $3.54   $3.75   $3.95   $4.11   $4.22   $4.33
$4.33   $3.18   $3.69   $3.67   $3.88   $4.08   $4.24   $4.35   $4.46
$4.18   $3.03   $3.53   $3.51   $3.72   $3.93   $4.09   $4.19   $4.30
$3.85   $2.70   $3.20   $3.18   $3.39   $3.59   $3.76   $3.86   $3.97
$4.24   $3.09   $3.59   $3.58   $3.79   $3.99   $4.15   $4.26   $4.37
$4.02   $2.87   $3.37   $3.35   $3.56   $3.77   $3.93   $4.03   $4.15
$3.93   $2.78   $3.28   $3.26   $3.47   $3.67   $3.83   $3.94   $4.05
$3.44   $2.29   $2.80   $2.78   $2.99   $3.19   $3.35   $3.46   $3.57
$3.75   $2.60   $3.10   $3.09   $3.30   $3.50   $3.66   $3.77   $3.88
$3.32   $2.17   $2.67   $2.66   $2.86   $3.07   $3.23   $3.34   $3.45
$3.66   $2.51   $3.01   $3.00   $3.21   $3.41   $3.57   $3.68   $3.79
$4.35   $3.20   $3.70   $3.69   $3.89   $4.10   $4.26   $4.36   $4.48
$3.63   $2.48   $2.99   $2.97   $3.18   $3.38   $3.54   $3.65   $3.76
$3.94   $2.79   $3.30   $3.28   $3.49   $3.69   $3.85   $3.96   $4.07
$4.86   $3.71   $4.21   $4.20   $4.40   $4.61   $4.77   $4.87   $4.99
$3.59   $2.44   $2.94   $2.93   $3.14   $3.34   $3.50   $3.61   $3.72
$3.35   $2.20   $2.70   $2.69   $2.90   $3.10   $3.26   $3.37   $3.48
$3.73   $2.58   $3.08   $3.06   $3.27   $3.48   $3.64   $3.74   $3.86
$3.82   $2.67   $3.18   $3.16   $3.37   $3.57   $3.73   $3.84   $3.95
$3.66   $2.51   $3.01   $3.00   $3.21   $3.41   $3.57   $3.68   $3.79
$3.86   $2.77   $3.25   $3.24   $3.43   $3.63   $3.78   $3.88   $3.99
$3.53   $2.38   $2.88   $2.86   $3.07   $3.27   $3.43   $3.54   $3.65
$4.05   $2.90   $3.40   $3.38   $3.59   $3.79   $3.95   $4.06   $4.17
$3.66   $2.51   $3.01   $2.99   $3.20   $3.40   $3.57   $3.67   $3.78
        12            13            14            15           16           17           18           19           20

    2017          2018          2019          2020       2021         2022         2023         2024         2025
    $93.64        $96.54        $97.86        $99.12    $100.32      $101.54      $102.95      $104.15      $105.53

     $0.05         $0.05         $0.05         $0.05        $0.05        $0.05        $0.05        $0.05        $0.05

$     0.22    $     0.23    $     0.24    $     0.25    $    0.26    $    0.28    $    0.29    $    0.31    $    0.32


         10            11            12            13           14           15           16           17           18
      2017          2018          2019          2020         2021         2022         2023         2024         2025
     $4.47         $4.57         $4.63         $4.68        $4.73        $4.78        $4.84        $4.89        $4.95
     $4.17         $4.27         $4.32         $4.37        $4.43        $4.48        $4.54        $4.59        $4.65
     $4.05         $4.15         $4.21         $4.26        $4.31        $4.36        $4.42        $4.47        $4.53
     $3.22         $3.32         $3.37         $3.43        $3.48        $3.53        $3.59        $3.64        $3.70
     $5.01         $5.12         $5.17         $5.22        $5.27        $5.32        $5.38        $5.43        $5.49
     $5.23         $5.33         $5.38         $5.44        $5.49        $5.54        $5.60        $5.65        $5.71
     $4.62         $4.72         $4.77         $4.83        $4.88        $4.93        $4.99        $5.04        $5.10
     $3.95         $4.05         $4.10         $4.15        $4.20        $4.26        $4.31        $4.37        $4.42
     $3.66         $3.76         $3.82         $3.87        $3.92        $3.97        $4.03        $4.08        $4.14
     $4.30         $4.40         $4.46         $4.51        $4.56        $4.61        $4.67        $4.72        $4.78
     $3.99         $4.09         $4.14         $4.20        $4.25        $4.30        $4.36        $4.41        $4.47
     $4.43         $4.53         $4.58         $4.63        $4.68        $4.74        $4.79        $4.85        $4.90
     $4.23         $4.33         $4.38         $4.43        $4.48        $4.54        $4.59        $4.65        $4.71
     $4.64         $4.74         $4.79         $4.84        $4.90        $4.95        $5.01        $5.06        $5.12
     $4.53         $4.63         $4.68         $4.74        $4.79        $4.84        $4.90        $4.95        $5.01
     $4.48         $4.58         $4.63         $4.68        $4.74        $4.79        $4.85        $4.90        $4.96
     $4.16         $4.26         $4.31         $4.37        $4.42        $4.47        $4.53        $4.58        $4.64
     $3.93         $4.04         $4.09         $4.14        $4.19        $4.24        $4.30        $4.35        $4.41
     $4.63         $4.73         $4.79         $4.84        $4.89        $4.94        $5.00        $5.05        $5.11
     $3.71         $3.81         $3.87         $3.92        $3.97        $4.02        $4.08        $4.13        $4.19
     $4.34         $4.44         $4.49         $4.55        $4.60        $4.65        $4.71        $4.76        $4.82
     $4.38         $4.48         $4.54         $4.59        $4.64        $4.69        $4.75        $4.80        $4.86
     $3.89         $3.99         $4.05         $4.10        $4.15        $4.20        $4.26        $4.31        $4.37
     $3.69         $3.79         $3.85         $3.90        $3.95        $4.00        $4.06        $4.11        $4.17
     $4.41         $4.51         $4.56         $4.61        $4.66        $4.72        $4.77        $4.83        $4.89
     $4.41         $4.51         $4.56         $4.61        $4.66        $4.72        $4.77        $4.83        $4.89
     $3.70         $3.80         $3.86         $3.91        $3.96        $4.01        $4.07        $4.12        $4.18
     $3.66         $3.76         $3.81         $3.87        $3.92        $3.97        $4.03        $4.08        $4.14
     $3.81         $3.91         $3.97         $4.02        $4.07        $4.12        $4.18        $4.23        $4.29
     $4.44         $4.54         $4.60         $4.65        $4.70        $4.75        $4.81        $4.86        $4.92
     $3.68         $3.78         $3.84         $3.89        $3.94        $3.99        $4.05        $4.10        $4.16
     $3.83         $3.93         $3.99         $4.04        $4.09        $4.14        $4.20        $4.25        $4.31
     $4.36         $4.46         $4.51         $4.56        $4.61        $4.66        $4.72        $4.78        $4.83
$3.56   $3.66   $3.71   $3.76   $3.81   $3.86   $3.92   $3.98   $4.03
$3.58   $3.68   $3.73   $3.78   $3.84   $3.89   $3.95   $4.00   $4.06
$4.45   $4.55   $4.60   $4.66   $4.71   $4.76   $4.82   $4.87   $4.93
$4.49   $4.59   $4.65   $4.70   $4.75   $4.80   $4.86   $4.91   $4.97
$3.53   $3.63   $3.68   $3.73   $3.78   $3.83   $3.89   $3.94   $4.00
$4.15   $4.25   $4.30   $4.35   $4.40   $4.45   $4.51   $4.56   $4.62
$3.54   $3.64   $3.70   $3.75   $3.80   $3.85   $3.91   $3.96   $4.02
$3.79   $3.89   $3.94   $3.99   $4.04   $4.10   $4.15   $4.21   $4.26
$3.89   $3.99   $4.04   $4.09   $4.15   $4.20   $4.26   $4.31   $4.37
$4.33   $4.43   $4.49   $4.54   $4.59   $4.64   $4.70   $4.75   $4.81
$4.97   $5.07   $5.12   $5.17   $5.22   $5.27   $5.33   $5.39   $5.44
$4.36   $4.46   $4.51   $4.57   $4.62   $4.67   $4.73   $4.78   $4.84
$3.87   $3.98   $4.03   $4.08   $4.13   $4.18   $4.24   $4.29   $4.35
$3.93   $4.03   $4.09   $4.14   $4.19   $4.24   $4.30   $4.35   $4.41
$3.98   $4.08   $4.14   $4.19   $4.24   $4.30   $4.36   $4.41   $4.47
$3.59   $3.69   $3.75   $3.80   $3.85   $3.90   $3.96   $4.01   $4.07
$4.45   $4.55   $4.60   $4.66   $4.71   $4.76   $4.82   $4.87   $4.93
$4.31   $4.41   $4.46   $4.51   $4.56   $4.62   $4.67   $4.73   $4.79
$3.90   $4.00   $4.05   $4.10   $4.15   $4.21   $4.26   $4.32   $4.38
$4.33   $4.43   $4.49   $4.54   $4.59   $4.64   $4.70   $4.75   $4.81
$3.95   $4.06   $4.11   $4.16   $4.21   $4.26   $4.32   $4.37   $4.43
$4.01   $4.11   $4.17   $4.22   $4.27   $4.32   $4.38   $4.43   $4.49
$4.15   $4.26   $4.31   $4.36   $4.41   $4.46   $4.52   $4.57   $4.63
$3.64   $3.75   $3.80   $3.85   $3.90   $3.95   $4.01   $4.06   $4.12
$3.61   $3.71   $3.76   $3.82   $3.87   $3.92   $3.98   $4.03   $4.09
$3.58   $3.68   $3.73   $3.78   $3.84   $3.89   $3.95   $4.00   $4.06
$4.06   $4.16   $4.21   $4.26   $4.31   $4.37   $4.42   $4.48   $4.54
$3.78   $3.88   $3.93   $3.98   $4.03   $4.09   $4.14   $4.20   $4.26
$3.92   $4.03   $4.08   $4.13   $4.18   $4.23   $4.29   $4.34   $4.40
$5.21   $5.31   $5.36   $5.41   $5.46   $5.52   $5.57   $5.63   $5.69
$4.26   $4.36   $4.41   $4.46   $4.52   $4.57   $4.63   $4.68   $4.74
$3.62   $3.72   $3.77   $3.82   $3.87   $3.92   $3.98   $4.03   $4.09
$4.57   $4.67   $4.72   $4.77   $4.82   $4.88   $4.93   $4.99   $5.04
$4.38   $4.48   $4.54   $4.59   $4.64   $4.69   $4.75   $4.80   $4.86
$4.20   $4.30   $4.35   $4.40   $4.45   $4.50   $4.56   $4.61   $4.67
$3.66   $3.76   $3.82   $3.87   $3.92   $3.97   $4.03   $4.08   $4.14
$3.98   $4.08   $4.13   $4.18   $4.23   $4.28   $4.34   $4.40   $4.45
$3.98   $4.08   $4.13   $4.18   $4.23   $4.29   $4.34   $4.40   $4.45
$4.40   $4.50   $4.56   $4.61   $4.66   $4.71   $4.77   $4.82   $4.88
$3.93   $4.04   $4.09   $4.14   $4.19   $4.24   $4.30   $4.35   $4.41
$3.33   $3.39   $3.42   $3.46   $3.49   $3.53   $3.57   $3.60   $3.64
$4.47   $4.58   $4.64   $4.70   $4.76   $4.81   $4.88   $4.94   $5.00
$4.40   $4.51   $4.56   $4.61   $4.66   $4.71   $4.77   $4.82   $4.88
$3.50   $3.60   $3.66   $3.71   $3.76   $3.81   $3.87   $3.92   $3.98
$4.27   $4.37   $4.42   $4.47   $4.52   $4.57   $4.63   $4.69   $4.74
$4.32   $4.42   $4.47   $4.52   $4.57   $4.63   $4.68   $4.74   $4.80
$3.58   $3.68   $3.73   $3.78   $3.84   $3.89   $3.95   $4.00   $4.06
$3.66   $3.76   $3.82   $3.87   $3.92   $3.97   $4.03   $4.08   $4.14
$5.18   $5.28   $5.33   $5.38   $5.43   $5.48   $5.54   $5.59   $5.65
$5.18   $5.28   $5.34   $5.39   $5.44   $5.49   $5.55   $5.60   $5.66
$4.82   $4.93   $4.98   $5.03   $5.08   $5.13   $5.19   $5.24   $5.30
$4.33   $4.43   $4.48   $4.54   $4.59   $4.64   $4.70   $4.75   $4.81
$4.37   $4.47   $4.52   $4.57   $4.62   $4.68   $4.74   $4.79   $4.85
$3.68   $3.79   $3.84   $3.89   $3.94   $3.99   $4.05   $4.10   $4.16
$3.92   $4.02   $4.07   $4.12   $4.17   $4.22   $4.28   $4.34   $4.39
$4.29   $4.39   $4.45   $4.50   $4.55   $4.60   $4.66   $4.71   $4.77
$4.69   $4.79   $4.84   $4.89   $4.94   $5.00   $5.05   $5.11   $5.16
$4.19   $4.29   $4.35   $4.40   $4.45   $4.50   $4.56   $4.61   $4.67
$3.96   $4.06   $4.12   $4.17   $4.22   $4.27   $4.33   $4.38   $4.44
$4.42   $4.53   $4.58   $4.63   $4.68   $4.73   $4.79   $4.84   $4.90
$6.68   $6.78   $6.83   $6.88   $6.93   $6.99   $7.04   $7.10   $7.16
$3.94   $4.05   $4.10   $4.15   $4.20   $4.25   $4.31   $4.36   $4.42
$3.82   $3.92   $3.97   $4.03   $4.08   $4.13   $4.19   $4.24   $4.30
$4.00   $4.11   $4.16   $4.21   $4.26   $4.31   $4.37   $4.42   $4.48
$3.91   $4.01   $4.07   $4.12   $4.17   $4.22   $4.28   $4.33   $4.39
$4.26   $4.36   $4.41   $4.46   $4.51   $4.57   $4.62   $4.68   $4.73
$3.90   $4.00   $4.05   $4.11   $4.16   $4.21   $4.27   $4.32   $4.38
$3.65   $3.75   $3.80   $3.85   $3.90   $3.96   $4.01   $4.07   $4.12
$3.64   $3.74   $3.80   $3.85   $3.90   $3.95   $4.01   $4.06   $4.12
$3.90   $4.00   $4.06   $4.11   $4.16   $4.21   $4.27   $4.32   $4.38
$3.50   $3.60   $3.65   $3.70   $3.75   $3.80   $3.86   $3.92   $3.97
$4.29   $4.40   $4.45   $4.50   $4.55   $4.60   $4.66   $4.71   $4.77
$4.29   $4.40   $4.45   $4.50   $4.55   $4.60   $4.66   $4.71   $4.77
$3.69   $3.80   $3.85   $3.90   $3.95   $4.00   $4.06   $4.11   $4.17
$4.67   $4.78   $4.83   $4.88   $4.93   $4.98   $5.04   $5.09   $5.15
$4.08   $4.18   $4.24   $4.29   $4.34   $4.39   $4.45   $4.50   $4.56
$4.27   $4.38   $4.43   $4.48   $4.53   $4.58   $4.64   $4.69   $4.75
$3.98   $4.09   $4.14   $4.19   $4.24   $4.29   $4.35   $4.40   $4.46
$4.88   $4.98   $5.04   $5.09   $5.14   $5.19   $5.25   $5.30   $5.36
$4.60   $4.71   $4.76   $4.81   $4.86   $4.91   $4.97   $5.02   $5.08
$5.49   $5.59   $5.64   $5.69   $5.74   $5.80   $5.85   $5.91   $5.97
$3.58   $3.68   $3.73   $3.78   $3.83   $3.89   $3.94   $4.00   $4.05
$4.39   $4.49   $4.55   $4.60   $4.65   $4.70   $4.76   $4.81   $4.87
$3.67   $3.78   $3.83   $3.88   $3.93   $3.98   $4.04   $4.09   $4.15
$3.98   $4.08   $4.14   $4.19   $4.24   $4.29   $4.35   $4.40   $4.46
$4.04   $4.14   $4.20   $4.25   $4.30   $4.35   $4.41   $4.46   $4.52
$4.14   $4.24   $4.30   $4.35   $4.40   $4.45   $4.51   $4.56   $4.62
$3.93   $4.04   $4.09   $4.14   $4.19   $4.24   $4.30   $4.35   $4.41
$4.14   $4.25   $4.30   $4.35   $4.40   $4.45   $4.51   $4.56   $4.62
$4.06   $4.16   $4.21   $4.26   $4.31   $4.37   $4.42   $4.48   $4.53
$3.98   $4.08   $4.13   $4.18   $4.22   $4.27   $4.33   $4.38   $4.43
$4.82   $4.92   $4.98   $5.03   $5.08   $5.13   $5.19   $5.24   $5.30
$4.43   $4.53   $4.59   $4.64   $4.69   $4.74   $4.80   $4.85   $4.91
$3.97   $4.07   $4.12   $4.17   $4.22   $4.27   $4.33   $4.39   $4.44
$4.06   $4.16   $4.21   $4.26   $4.32   $4.37   $4.43   $4.48   $4.54
$4.73   $4.84   $4.89   $4.94   $4.99   $5.04   $5.10   $5.15   $5.21
$4.03   $4.13   $4.19   $4.24   $4.29   $4.34   $4.40   $4.45   $4.51
$4.24   $4.34   $4.39   $4.45   $4.50   $4.55   $4.61   $4.66   $4.72
$4.87   $4.97   $5.02   $5.07   $5.12   $5.18   $5.23   $5.29   $5.35
$4.33   $4.44   $4.49   $4.54   $4.59   $4.64   $4.70   $4.75   $4.81
$3.90   $4.01   $4.06   $4.11   $4.16   $4.21   $4.27   $4.32   $4.38
$4.47   $4.57   $4.62   $4.68   $4.73   $4.78   $4.84   $4.89   $4.95
$4.88   $4.98   $5.04   $5.09   $5.14   $5.19   $5.25   $5.30   $5.36
$3.88   $3.98   $4.03   $4.09   $4.14   $4.19   $4.25   $4.30   $4.36
$3.98   $4.08   $4.13   $4.18   $4.23   $4.28   $4.34   $4.40   $4.45
$3.89   $3.99   $4.04   $4.09   $4.14   $4.20   $4.25   $4.31   $4.37
$3.89   $3.99   $4.05   $4.10   $4.15   $4.20   $4.26   $4.31   $4.37
$4.46   $4.56   $4.61   $4.67   $4.72   $4.77   $4.83   $4.88   $4.94
$4.08   $4.18   $4.23   $4.28   $4.33   $4.38   $4.44   $4.50   $4.55
$3.85   $3.95   $4.00   $4.05   $4.10   $4.16   $4.21   $4.27   $4.33
$4.03   $4.13   $4.18   $4.23   $4.28   $4.34   $4.39   $4.45   $4.51
$5.18   $5.28   $5.33   $5.38   $5.43   $5.48   $5.54   $5.59   $5.65
$3.58   $3.68   $3.74   $3.79   $3.84   $3.89   $3.95   $4.00   $4.06
$3.76   $3.86   $3.92   $3.97   $4.02   $4.07   $4.13   $4.18   $4.24
$4.55   $4.65   $4.70   $4.75   $4.80   $4.86   $4.91   $4.97   $5.03
$4.20   $4.31   $4.36   $4.41   $4.46   $4.51   $4.57   $4.62   $4.68
$4.06   $4.16   $4.21   $4.26   $4.32   $4.37   $4.43   $4.48   $4.54
$3.93   $4.03   $4.09   $4.14   $4.19   $4.24   $4.30   $4.35   $4.41
$4.25   $4.35   $4.41   $4.46   $4.51   $4.56   $4.62   $4.67   $4.73
$3.88   $3.98   $4.03   $4.08   $4.13   $4.18   $4.24   $4.30   $4.35
$4.42   $4.53   $4.58   $4.63   $4.68   $4.73   $4.79   $4.84   $4.90
$4.56   $4.66   $4.71   $4.76   $4.81   $4.86   $4.92   $4.97   $5.03
$4.40   $4.50   $4.55   $4.60   $4.66   $4.71   $4.77   $4.82   $4.88
$4.07   $4.17   $4.22   $4.27   $4.32   $4.38   $4.43   $4.49   $4.55
$4.46   $4.56   $4.62   $4.67   $4.72   $4.77   $4.83   $4.88   $4.94
$4.24   $4.34   $4.39   $4.45   $4.50   $4.55   $4.61   $4.66   $4.72
$4.15   $4.25   $4.30   $4.35   $4.40   $4.46   $4.51   $4.57   $4.62
$3.66   $3.77   $3.82   $3.87   $3.92   $3.97   $4.03   $4.08   $4.14
$3.97   $4.07   $4.13   $4.18   $4.23   $4.28   $4.34   $4.39   $4.45
$3.54   $3.64   $3.70   $3.75   $3.80   $3.85   $3.91   $3.96   $4.02
$3.88   $3.99   $4.04   $4.09   $4.14   $4.19   $4.25   $4.30   $4.36
$4.57   $4.67   $4.73   $4.78   $4.83   $4.88   $4.94   $4.99   $5.05
$3.86   $3.96   $4.01   $4.06   $4.11   $4.16   $4.22   $4.28   $4.33
$4.16   $4.27   $4.32   $4.37   $4.42   $4.47   $4.53   $4.58   $4.64
$5.08   $5.18   $5.24   $5.29   $5.34   $5.39   $5.45   $5.50   $5.56
$3.81   $3.92   $3.97   $4.02   $4.07   $4.12   $4.18   $4.23   $4.29
$3.57   $3.68   $3.73   $3.78   $3.83   $3.88   $3.94   $3.99   $4.05
$3.95   $4.05   $4.10   $4.16   $4.21   $4.26   $4.32   $4.37   $4.43
$4.04   $4.15   $4.20   $4.25   $4.30   $4.35   $4.41   $4.46   $4.52
$3.88   $3.98   $4.04   $4.09   $4.14   $4.19   $4.25   $4.30   $4.36
$4.08   $4.18   $4.23   $4.28   $4.33   $4.38   $4.43   $4.48   $4.54
$3.75   $3.85   $3.90   $3.95   $4.00   $4.06   $4.11   $4.17   $4.23
$4.27   $4.37   $4.42   $4.47   $4.52   $4.57   $4.63   $4.69   $4.74
$3.88   $3.98   $4.03   $4.08   $4.13   $4.19   $4.24   $4.30   $4.36
       21           22           23           24           25           26           27           28           29

 2026         2027         2028         2029         2030         2031         2032         2033         2034
$106.40      $107.86      $109.36      $111.36      $112.61      $112.61      $112.61      $112.61      $112.61

    $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05

$    0.34    $    0.35    $    0.37    $    0.39    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41


        19           20           21           22           23           24           25           26           27
     2026         2027         2028         2029         2030         2031         2032         2033         2034
    $4.99        $5.05        $5.12        $5.20        $5.26        $5.26        $5.26        $5.26        $5.26
    $4.69        $4.75        $4.82        $4.90        $4.96        $4.96        $4.96        $4.96        $4.96
    $4.57        $4.64        $4.70        $4.78        $4.84        $4.84        $4.84        $4.84        $4.84
    $3.74        $3.80        $3.87        $3.95        $4.01        $4.01        $4.01        $4.01        $4.01
    $5.54        $5.60        $5.66        $5.75        $5.80        $5.80        $5.80        $5.80        $5.80
    $5.75        $5.81        $5.88        $5.96        $6.02        $6.02        $6.02        $6.02        $6.02
    $5.14        $5.20        $5.27        $5.35        $5.41        $5.41        $5.41        $5.41        $5.41
    $4.47        $4.53        $4.60        $4.68        $4.73        $4.73        $4.73        $4.73        $4.73
    $4.18        $4.25        $4.31        $4.39        $4.45        $4.45        $4.45        $4.45        $4.45
    $4.82        $4.89        $4.95        $5.03        $5.09        $5.09        $5.09        $5.09        $5.09
    $4.51        $4.57        $4.64        $4.72        $4.78        $4.78        $4.78        $4.78        $4.78
    $4.95        $5.01        $5.08        $5.16        $5.22        $5.22        $5.22        $5.22        $5.22
    $4.75        $4.81        $4.88        $4.96        $5.02        $5.02        $5.02        $5.02        $5.02
    $5.16        $5.22        $5.29        $5.37        $5.43        $5.43        $5.43        $5.43        $5.43
    $5.05        $5.11        $5.18        $5.26        $5.32        $5.32        $5.32        $5.32        $5.32
    $5.00        $5.06        $5.13        $5.21        $5.27        $5.27        $5.27        $5.27        $5.27
    $4.68        $4.74        $4.81        $4.89        $4.95        $4.95        $4.95        $4.95        $4.95
    $4.46        $4.52        $4.58        $4.67        $4.72        $4.72        $4.72        $4.72        $4.72
    $5.15        $5.22        $5.28        $5.36        $5.42        $5.42        $5.42        $5.42        $5.42
    $4.23        $4.29        $4.36        $4.44        $4.50        $4.50        $4.50        $4.50        $4.50
    $4.86        $4.92        $4.99        $5.07        $5.13        $5.13        $5.13        $5.13        $5.13
    $4.90        $4.97        $5.03        $5.11        $5.17        $5.17        $5.17        $5.17        $5.17
    $4.41        $4.48        $4.54        $4.62        $4.68        $4.68        $4.68        $4.68        $4.68
    $4.21        $4.28        $4.34        $4.42        $4.48        $4.48        $4.48        $4.48        $4.48
    $4.93        $4.99        $5.06        $5.14        $5.20        $5.20        $5.20        $5.20        $5.20
    $4.93        $4.99        $5.06        $5.14        $5.20        $5.20        $5.20        $5.20        $5.20
    $4.22        $4.29        $4.35        $4.43        $4.49        $4.49        $4.49        $4.49        $4.49
    $4.18        $4.24        $4.31        $4.39        $4.45        $4.45        $4.45        $4.45        $4.45
    $4.33        $4.40        $4.46        $4.54        $4.60        $4.60        $4.60        $4.60        $4.60
    $4.96        $5.03        $5.09        $5.17        $5.23        $5.23        $5.23        $5.23        $5.23
    $4.20        $4.27        $4.33        $4.41        $4.47        $4.47        $4.47        $4.47        $4.47
    $4.35        $4.41        $4.48        $4.56        $4.62        $4.62        $4.62        $4.62        $4.62
    $4.88        $4.94        $5.01        $5.09        $5.15        $5.15        $5.15        $5.15        $5.15
$4.08   $4.14   $4.21   $4.29   $4.35   $4.35   $4.35   $4.35   $4.35
$4.10   $4.16   $4.23   $4.31   $4.37   $4.37   $4.37   $4.37   $4.37
$4.97   $5.03   $5.10   $5.18   $5.24   $5.24   $5.24   $5.24   $5.24
$5.01   $5.08   $5.14   $5.22   $5.28   $5.28   $5.28   $5.28   $5.28
$4.05   $4.11   $4.17   $4.26   $4.32   $4.32   $4.32   $4.32   $4.32
$4.67   $4.73   $4.80   $4.88   $4.94   $4.94   $4.94   $4.94   $4.94
$4.06   $4.13   $4.19   $4.27   $4.33   $4.33   $4.33   $4.33   $4.33
$4.31   $4.37   $4.44   $4.52   $4.58   $4.58   $4.58   $4.58   $4.58
$4.41   $4.47   $4.54   $4.62   $4.68   $4.68   $4.68   $4.68   $4.68
$4.85   $4.92   $4.98   $5.06   $5.12   $5.12   $5.12   $5.12   $5.12
$5.49   $5.55   $5.62   $5.70   $5.76   $5.76   $5.76   $5.76   $5.76
$4.88   $4.94   $5.01   $5.09   $5.15   $5.15   $5.15   $5.15   $5.15
$4.40   $4.46   $4.52   $4.61   $4.66   $4.66   $4.66   $4.66   $4.66
$4.45   $4.52   $4.58   $4.66   $4.72   $4.72   $4.72   $4.72   $4.72
$4.52   $4.58   $4.65   $4.74   $4.80   $4.80   $4.80   $4.80   $4.80
$4.11   $4.18   $4.24   $4.32   $4.38   $4.38   $4.38   $4.38   $4.38
$4.97   $5.03   $5.10   $5.18   $5.24   $5.24   $5.24   $5.24   $5.24
$4.83   $4.89   $4.96   $5.04   $5.10   $5.10   $5.10   $5.10   $5.10
$4.42   $4.48   $4.55   $4.63   $4.69   $4.69   $4.69   $4.69   $4.69
$4.85   $4.92   $4.98   $5.06   $5.12   $5.12   $5.12   $5.12   $5.12
$4.48   $4.54   $4.60   $4.68   $4.74   $4.74   $4.74   $4.74   $4.74
$4.53   $4.60   $4.66   $4.74   $4.80   $4.80   $4.80   $4.80   $4.80
$4.68   $4.74   $4.80   $4.89   $4.94   $4.94   $4.94   $4.94   $4.94
$4.17   $4.23   $4.29   $4.37   $4.43   $4.43   $4.43   $4.43   $4.43
$4.13   $4.19   $4.26   $4.34   $4.40   $4.40   $4.40   $4.40   $4.40
$4.10   $4.16   $4.23   $4.31   $4.37   $4.37   $4.37   $4.37   $4.37
$4.58   $4.64   $4.71   $4.79   $4.85   $4.85   $4.85   $4.85   $4.85
$4.30   $4.36   $4.43   $4.51   $4.57   $4.57   $4.57   $4.57   $4.57
$4.45   $4.51   $4.57   $4.66   $4.71   $4.71   $4.71   $4.71   $4.71
$5.73   $5.79   $5.86   $5.94   $6.00   $6.00   $6.00   $6.00   $6.00
$4.78   $4.84   $4.91   $4.99   $5.05   $5.05   $5.05   $5.05   $5.05
$4.14   $4.20   $4.27   $4.35   $4.41   $4.41   $4.41   $4.41   $4.41
$5.09   $5.15   $5.22   $5.30   $5.36   $5.36   $5.36   $5.36   $5.36
$4.90   $4.97   $5.03   $5.11   $5.17   $5.17   $5.17   $5.17   $5.17
$4.71   $4.78   $4.84   $4.92   $4.98   $4.98   $4.98   $4.98   $4.98
$4.18   $4.25   $4.31   $4.39   $4.45   $4.45   $4.45   $4.45   $4.45
$4.50   $4.56   $4.63   $4.71   $4.77   $4.77   $4.77   $4.77   $4.77
$4.50   $4.56   $4.63   $4.71   $4.77   $4.77   $4.77   $4.77   $4.77
$4.92   $4.99   $5.05   $5.13   $5.19   $5.19   $5.19   $5.19   $5.19
$4.46   $4.52   $4.58   $4.67   $4.72   $4.72   $4.72   $4.72   $4.72
$3.67   $3.72   $3.76   $3.82   $3.86   $3.86   $3.86   $3.86   $3.86
$5.05   $5.12   $5.19   $5.29   $5.35   $5.35   $5.35   $5.35   $5.35
$4.93   $4.99   $5.05   $5.14   $5.19   $5.19   $5.19   $5.19   $5.19
$4.02   $4.09   $4.15   $4.23   $4.29   $4.29   $4.29   $4.29   $4.29
$4.79   $4.85   $4.92   $5.00   $5.06   $5.06   $5.06   $5.06   $5.06
$4.84   $4.90   $4.97   $5.05   $5.11   $5.11   $5.11   $5.11   $5.11
$4.10   $4.16   $4.23   $4.31   $4.37   $4.37   $4.37   $4.37   $4.37
$4.18   $4.25   $4.31   $4.39   $4.45   $4.45   $4.45   $4.45   $4.45
$5.70   $5.76   $5.82   $5.91   $5.97   $5.97   $5.97   $5.97   $5.97
$5.70   $5.77   $5.83   $5.91   $5.97   $5.97   $5.97   $5.97   $5.97
$5.35   $5.41   $5.47   $5.56   $5.61   $5.61   $5.61   $5.61   $5.61
$4.85   $4.91   $4.98   $5.06   $5.12   $5.12   $5.12   $5.12   $5.12
$4.89   $4.95   $5.02   $5.10   $5.16   $5.16   $5.16   $5.16   $5.16
$4.21   $4.27   $4.33   $4.42   $4.47   $4.47   $4.47   $4.47   $4.47
$4.44   $4.50   $4.57   $4.65   $4.71   $4.71   $4.71   $4.71   $4.71
$4.81   $4.88   $4.94   $5.02   $5.08   $5.08   $5.08   $5.08   $5.08
$5.21   $5.27   $5.34   $5.42   $5.48   $5.48   $5.48   $5.48   $5.48
$4.71   $4.78   $4.84   $4.92   $4.98   $4.98   $4.98   $4.98   $4.98
$4.48   $4.55   $4.61   $4.69   $4.75   $4.75   $4.75   $4.75   $4.75
$4.95   $5.01   $5.07   $5.16   $5.21   $5.21   $5.21   $5.21   $5.21
$7.20   $7.26   $7.33   $7.41   $7.47   $7.47   $7.47   $7.47   $7.47
$4.47   $4.53   $4.59   $4.68   $4.73   $4.73   $4.73   $4.73   $4.73
$4.34   $4.40   $4.47   $4.55   $4.61   $4.61   $4.61   $4.61   $4.61
$4.53   $4.59   $4.65   $4.74   $4.79   $4.79   $4.79   $4.79   $4.79
$4.43   $4.50   $4.56   $4.64   $4.70   $4.70   $4.70   $4.70   $4.70
$4.78   $4.84   $4.91   $4.99   $5.05   $5.05   $5.05   $5.05   $5.05
$4.42   $4.48   $4.55   $4.63   $4.69   $4.69   $4.69   $4.69   $4.69
$4.17   $4.23   $4.30   $4.38   $4.44   $4.44   $4.44   $4.44   $4.44
$4.16   $4.23   $4.29   $4.37   $4.43   $4.43   $4.43   $4.43   $4.43
$4.42   $4.49   $4.55   $4.63   $4.69   $4.69   $4.69   $4.69   $4.69
$4.02   $4.08   $4.15   $4.23   $4.29   $4.29   $4.29   $4.29   $4.29
$4.82   $4.88   $4.94   $5.02   $5.08   $5.08   $5.08   $5.08   $5.08
$4.82   $4.88   $4.94   $5.02   $5.08   $5.08   $5.08   $5.08   $5.08
$4.22   $4.28   $4.34   $4.42   $4.48   $4.48   $4.48   $4.48   $4.48
$5.20   $5.26   $5.32   $5.41   $5.46   $5.46   $5.46   $5.46   $5.46
$4.60   $4.67   $4.73   $4.81   $4.87   $4.87   $4.87   $4.87   $4.87
$4.80   $4.86   $4.92   $5.01   $5.06   $5.06   $5.06   $5.06   $5.06
$4.51   $4.57   $4.63   $4.72   $4.77   $4.77   $4.77   $4.77   $4.77
$5.40   $5.47   $5.53   $5.61   $5.67   $5.67   $5.67   $5.67   $5.67
$5.13   $5.19   $5.25   $5.34   $5.39   $5.39   $5.39   $5.39   $5.39
$6.01   $6.07   $6.14   $6.22   $6.28   $6.28   $6.28   $6.28   $6.28
$4.10   $4.16   $4.23   $4.31   $4.37   $4.37   $4.37   $4.37   $4.37
$4.91   $4.98   $5.04   $5.12   $5.18   $5.18   $5.18   $5.18   $5.18
$4.20   $4.26   $4.32   $4.40   $4.46   $4.46   $4.46   $4.46   $4.46
$4.50   $4.57   $4.63   $4.71   $4.77   $4.77   $4.77   $4.77   $4.77
$4.56   $4.63   $4.69   $4.77   $4.83   $4.83   $4.83   $4.83   $4.83
$4.66   $4.73   $4.79   $4.87   $4.93   $4.93   $4.93   $4.93   $4.93
$4.46   $4.52   $4.58   $4.67   $4.72   $4.72   $4.72   $4.72   $4.72
$4.66   $4.73   $4.79   $4.87   $4.93   $4.93   $4.93   $4.93   $4.93
$4.58   $4.64   $4.71   $4.79   $4.85   $4.85   $4.85   $4.85   $4.85
$4.48   $4.54   $4.60   $4.68   $4.73   $4.73   $4.73   $4.73   $4.73
$5.34   $5.41   $5.47   $5.55   $5.61   $5.61   $5.61   $5.61   $5.61
$4.95   $5.02   $5.08   $5.16   $5.22   $5.22   $5.22   $5.22   $5.22
$4.49   $4.55   $4.62   $4.70   $4.76   $4.76   $4.76   $4.76   $4.76
$4.58   $4.64   $4.71   $4.79   $4.85   $4.85   $4.85   $4.85   $4.85
$5.26   $5.32   $5.38   $5.47   $5.52   $5.52   $5.52   $5.52   $5.52
$4.55   $4.62   $4.68   $4.76   $4.82   $4.82   $4.82   $4.82   $4.82
$4.76   $4.82   $4.89   $4.97   $5.03   $5.03   $5.03   $5.03   $5.03
$5.39   $5.45   $5.52   $5.60   $5.66   $5.66   $5.66   $5.66   $5.66
$4.86   $4.92   $4.98   $5.06   $5.12   $5.12   $5.12   $5.12   $5.12
$4.43   $4.49   $4.55   $4.64   $4.69   $4.69   $4.69   $4.69   $4.69
$4.99   $5.05   $5.12   $5.20   $5.26   $5.26   $5.26   $5.26   $5.26
$5.40   $5.47   $5.53   $5.61   $5.67   $5.67   $5.67   $5.67   $5.67
$4.40   $4.46   $4.53   $4.61   $4.67   $4.67   $4.67   $4.67   $4.67
$4.50   $4.56   $4.63   $4.71   $4.77   $4.77   $4.77   $4.77   $4.77
$4.41   $4.47   $4.54   $4.62   $4.68   $4.68   $4.68   $4.68   $4.68
$4.41   $4.48   $4.54   $4.62   $4.68   $4.68   $4.68   $4.68   $4.68
$4.98   $5.04   $5.11   $5.19   $5.25   $5.25   $5.25   $5.25   $5.25
$4.60   $4.66   $4.73   $4.81   $4.87   $4.87   $4.87   $4.87   $4.87
$4.37   $4.43   $4.50   $4.58   $4.64   $4.64   $4.64   $4.64   $4.64
$4.55   $4.61   $4.68   $4.76   $4.82   $4.82   $4.82   $4.82   $4.82
$5.70   $5.76   $5.82   $5.91   $5.97   $5.97   $5.97   $5.97   $5.97
$4.10   $4.17   $4.23   $4.31   $4.37   $4.37   $4.37   $4.37   $4.37
$4.28   $4.35   $4.41   $4.49   $4.55   $4.55   $4.55   $4.55   $4.55
$5.07   $5.13   $5.20   $5.28   $5.34   $5.34   $5.34   $5.34   $5.34
$4.73   $4.79   $4.85   $4.94   $4.99   $4.99   $4.99   $4.99   $4.99
$4.58   $4.64   $4.71   $4.79   $4.85   $4.85   $4.85   $4.85   $4.85
$4.45   $4.52   $4.58   $4.66   $4.72   $4.72   $4.72   $4.72   $4.72
$4.77   $4.84   $4.90   $4.98   $5.04   $5.04   $5.04   $5.04   $5.04
$4.40   $4.46   $4.53   $4.61   $4.67   $4.67   $4.67   $4.67   $4.67
$4.95   $5.01   $5.07   $5.16   $5.21   $5.21   $5.21   $5.21   $5.21
$5.08   $5.14   $5.20   $5.29   $5.35   $5.35   $5.35   $5.35   $5.35
$4.92   $4.98   $5.05   $5.13   $5.19   $5.19   $5.19   $5.19   $5.19
$4.59   $4.65   $4.72   $4.80   $4.86   $4.86   $4.86   $4.86   $4.86
$4.98   $5.05   $5.11   $5.19   $5.25   $5.25   $5.25   $5.25   $5.25
$4.76   $4.82   $4.89   $4.97   $5.03   $5.03   $5.03   $5.03   $5.03
$4.67   $4.73   $4.80   $4.88   $4.94   $4.94   $4.94   $4.94   $4.94
$4.19   $4.25   $4.31   $4.40   $4.45   $4.45   $4.45   $4.45   $4.45
$4.49   $4.56   $4.62   $4.70   $4.76   $4.76   $4.76   $4.76   $4.76
$4.06   $4.13   $4.19   $4.27   $4.33   $4.33   $4.33   $4.33   $4.33
$4.40   $4.47   $4.53   $4.61   $4.67   $4.67   $4.67   $4.67   $4.67
$5.09   $5.16   $5.22   $5.30   $5.36   $5.36   $5.36   $5.36   $5.36
$4.38   $4.44   $4.51   $4.59   $4.65   $4.65   $4.65   $4.65   $4.65
$4.69   $4.75   $4.81   $4.90   $4.95   $4.95   $4.95   $4.95   $4.95
$5.60   $5.67   $5.73   $5.81   $5.87   $5.87   $5.87   $5.87   $5.87
$4.33   $4.40   $4.46   $4.54   $4.60   $4.60   $4.60   $4.60   $4.60
$4.09   $4.16   $4.22   $4.30   $4.36   $4.36   $4.36   $4.36   $4.36
$4.47   $4.53   $4.60   $4.68   $4.74   $4.74   $4.74   $4.74   $4.74
$4.57   $4.63   $4.69   $4.78   $4.83   $4.83   $4.83   $4.83   $4.83
$4.40   $4.47   $4.53   $4.61   $4.67   $4.67   $4.67   $4.67   $4.67
$4.58   $4.64   $4.71   $4.78   $4.84   $4.84   $4.84   $4.84   $4.84
$4.27   $4.33   $4.40   $4.48   $4.54   $4.54   $4.54   $4.54   $4.54
$4.79   $4.85   $4.92   $5.00   $5.06   $5.06   $5.06   $5.06   $5.06
$4.40   $4.46   $4.53   $4.61   $4.67   $4.67   $4.67   $4.67   $4.67
       30           31           32           33           34           35           36           37           38

 2035         2036         2037         2038         2039         2040         2041         2042         2043
$112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61

    $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05

$    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41


        28           29           30           31           32           33           34           35           36
     2035         2036         2037         2038         2039         2040         2041         2042         2043
    $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26
    $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96
    $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84
    $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01
    $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80
    $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02
    $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41
    $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09
    $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78
    $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22
    $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02
    $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43
    $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32
    $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27
    $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95
    $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72
    $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42
    $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50
    $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13
    $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17
    $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68
    $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60
    $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23
    $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47
    $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62
    $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15
$4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28
$4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76
$5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15
$4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16
$4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61
$4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79
$4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48
$5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39
$6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18
$4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55
$5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34
$4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65
$4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95
$5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87
$4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60
$4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84
$4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
       39           40           41           42           43           44           45           46           47

 2044         2045         2046         2047         2048         2049         2050         2051         2052
$112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61

    $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05

$    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41


        37           38           39           40           41           42           43           44           45
     2044         2045         2046         2047         2048         2049         2050         2051         2052
    $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26
    $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96
    $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84
    $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01
    $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80
    $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02
    $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41
    $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09
    $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78
    $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22
    $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02
    $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43
    $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32
    $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27
    $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95
    $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72
    $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42
    $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50
    $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13
    $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17
    $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68
    $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60
    $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23
    $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47
    $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62
    $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15
$4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28
$4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76
$5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15
$4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16
$4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61
$4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79
$4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48
$5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39
$6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18
$4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55
$5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34
$4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65
$4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95
$5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87
$4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60
$4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84
$4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
       48           49           50           51           52           53           54           55           56

 2053         2054         2055         2056         2057         2058         2059         2060         2061
$112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61

    $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05

$    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41


        46           47           48           49           50           51           52           53           54
     2053         2054         2055         2056         2057         2058         2059         2060         2061
    $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26
    $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96
    $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84
    $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01
    $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80
    $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02
    $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41
    $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09
    $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78
    $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22
    $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02
    $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43
    $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32
    $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27
    $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95
    $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72
    $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42
    $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50
    $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13
    $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17
    $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68
    $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60
    $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23
    $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47
    $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62
    $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15
$4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28
$4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76
$5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15
$4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16
$4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61
$4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79
$4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48
$5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39
$6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18
$4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55
$5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34
$4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65
$4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95
$5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87
$4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60
$4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84
$4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
       57           58           59           60           61           62           63           64           65

 2062         2063         2064         2065         2066         2067         2068         2069         2070
$112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61      $112.61

    $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05        $0.05

$    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41    $    0.41


        55           56           57           58           59           60           61           62           63
     2062         2063         2064         2065         2066         2067         2068         2069         2070
    $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26        $5.26
    $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96        $4.96
    $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84        $4.84
    $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01        $4.01
    $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80        $5.80
    $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02        $6.02
    $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41        $5.41
    $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73        $4.73
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09        $5.09
    $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78        $4.78
    $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22        $5.22
    $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02        $5.02
    $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43        $5.43
    $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32        $5.32
    $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27        $5.27
    $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95        $4.95
    $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72        $4.72
    $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42        $5.42
    $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50        $4.50
    $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13        $5.13
    $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17        $5.17
    $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68        $4.68
    $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48        $4.48
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20        $5.20
    $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49        $4.49
    $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45        $4.45
    $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60        $4.60
    $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23        $5.23
    $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47        $4.47
    $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62        $4.62
    $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15        $5.15
$4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35   $4.35
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28   $5.28
$4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32   $4.32
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58   $4.58
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76   $5.76
$5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15   $5.15
$4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66   $4.66
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38   $4.38
$5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24   $5.24
$5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10   $5.10
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80   $4.80
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40   $4.40
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57   $4.57
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00   $6.00
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41   $4.41
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17   $5.17
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86   $3.86
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11   $5.11
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16   $5.16
$4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47   $4.47
$4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71   $4.71
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48   $5.48
$4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98   $4.98
$4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75   $4.75
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47   $7.47
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61   $4.61
$4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79   $4.79
$4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70   $4.70
$5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05   $5.05
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44   $4.44
$4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43   $4.43
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29   $4.29
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08   $5.08
$4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48   $4.48
$5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46   $5.46
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39   $5.39
$6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28   $6.28
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18   $5.18
$4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46   $4.46
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93   $4.93
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73   $4.73
$5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61   $5.61
$5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22   $5.22
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52   $5.52
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66   $5.66
$5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12   $5.12
$4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69   $4.69
$5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26   $5.26
$5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67   $5.67
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77   $4.77
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68   $4.68
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87   $4.87
$4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64   $4.64
$4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82   $4.82
$5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97   $5.97
$4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37   $4.37
$4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55   $4.55
$5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34   $5.34
$4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99   $4.99
$4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85   $4.85
$4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72   $4.72
$5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04   $5.04
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21   $5.21
$5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19   $5.19
$4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86   $4.86
$5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25   $5.25
$5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03   $5.03
$4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94   $4.94
$4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45   $4.45
$4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76   $4.76
$4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33   $4.33
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36   $5.36
$4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65   $4.65
$4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95   $4.95
$5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87   $5.87
$4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60   $4.60
$4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36   $4.36
$4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74   $4.74
$4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83   $4.83
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
$4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84   $4.84
$4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54   $4.54
$5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06   $5.06
$4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67   $4.67
       66           67           68           69           70

 2071         2072         2073         2074         2075
$112.61      $112.61      $112.61      $112.61      $112.61

    $0.05        $0.05        $0.05        $0.05        $0.05

$    0.41    $    0.41    $    0.41    $    0.41    $    0.41


        64           65           66           67           68
     2071         2072         2073         2074         2075
    $5.26        $5.26        $5.26        $5.26        $5.26
    $4.96        $4.96        $4.96        $4.96        $4.96
    $4.84        $4.84        $4.84        $4.84        $4.84
    $4.01        $4.01        $4.01        $4.01        $4.01
    $5.80        $5.80        $5.80        $5.80        $5.80
    $6.02        $6.02        $6.02        $6.02        $6.02
    $5.41        $5.41        $5.41        $5.41        $5.41
    $4.73        $4.73        $4.73        $4.73        $4.73
    $4.45        $4.45        $4.45        $4.45        $4.45
    $5.09        $5.09        $5.09        $5.09        $5.09
    $4.78        $4.78        $4.78        $4.78        $4.78
    $5.22        $5.22        $5.22        $5.22        $5.22
    $5.02        $5.02        $5.02        $5.02        $5.02
    $5.43        $5.43        $5.43        $5.43        $5.43
    $5.32        $5.32        $5.32        $5.32        $5.32
    $5.27        $5.27        $5.27        $5.27        $5.27
    $4.95        $4.95        $4.95        $4.95        $4.95
    $4.72        $4.72        $4.72        $4.72        $4.72
    $5.42        $5.42        $5.42        $5.42        $5.42
    $4.50        $4.50        $4.50        $4.50        $4.50
    $5.13        $5.13        $5.13        $5.13        $5.13
    $5.17        $5.17        $5.17        $5.17        $5.17
    $4.68        $4.68        $4.68        $4.68        $4.68
    $4.48        $4.48        $4.48        $4.48        $4.48
    $5.20        $5.20        $5.20        $5.20        $5.20
    $5.20        $5.20        $5.20        $5.20        $5.20
    $4.49        $4.49        $4.49        $4.49        $4.49
    $4.45        $4.45        $4.45        $4.45        $4.45
    $4.60        $4.60        $4.60        $4.60        $4.60
    $5.23        $5.23        $5.23        $5.23        $5.23
    $4.47        $4.47        $4.47        $4.47        $4.47
    $4.62        $4.62        $4.62        $4.62        $4.62
    $5.15        $5.15        $5.15        $5.15        $5.15
$4.35   $4.35   $4.35   $4.35   $4.35
$4.37   $4.37   $4.37   $4.37   $4.37
$5.24   $5.24   $5.24   $5.24   $5.24
$5.28   $5.28   $5.28   $5.28   $5.28
$4.32   $4.32   $4.32   $4.32   $4.32
$4.94   $4.94   $4.94   $4.94   $4.94
$4.33   $4.33   $4.33   $4.33   $4.33
$4.58   $4.58   $4.58   $4.58   $4.58
$4.68   $4.68   $4.68   $4.68   $4.68
$5.12   $5.12   $5.12   $5.12   $5.12
$5.76   $5.76   $5.76   $5.76   $5.76
$5.15   $5.15   $5.15   $5.15   $5.15
$4.66   $4.66   $4.66   $4.66   $4.66
$4.72   $4.72   $4.72   $4.72   $4.72
$4.80   $4.80   $4.80   $4.80   $4.80
$4.38   $4.38   $4.38   $4.38   $4.38
$5.24   $5.24   $5.24   $5.24   $5.24
$5.10   $5.10   $5.10   $5.10   $5.10
$4.69   $4.69   $4.69   $4.69   $4.69
$5.12   $5.12   $5.12   $5.12   $5.12
$4.74   $4.74   $4.74   $4.74   $4.74
$4.80   $4.80   $4.80   $4.80   $4.80
$4.94   $4.94   $4.94   $4.94   $4.94
$4.43   $4.43   $4.43   $4.43   $4.43
$4.40   $4.40   $4.40   $4.40   $4.40
$4.37   $4.37   $4.37   $4.37   $4.37
$4.85   $4.85   $4.85   $4.85   $4.85
$4.57   $4.57   $4.57   $4.57   $4.57
$4.71   $4.71   $4.71   $4.71   $4.71
$6.00   $6.00   $6.00   $6.00   $6.00
$5.05   $5.05   $5.05   $5.05   $5.05
$4.41   $4.41   $4.41   $4.41   $4.41
$5.36   $5.36   $5.36   $5.36   $5.36
$5.17   $5.17   $5.17   $5.17   $5.17
$4.98   $4.98   $4.98   $4.98   $4.98
$4.45   $4.45   $4.45   $4.45   $4.45
$4.77   $4.77   $4.77   $4.77   $4.77
$4.77   $4.77   $4.77   $4.77   $4.77
$5.19   $5.19   $5.19   $5.19   $5.19
$4.72   $4.72   $4.72   $4.72   $4.72
$3.86   $3.86   $3.86   $3.86   $3.86
$5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19
$4.29   $4.29   $4.29   $4.29   $4.29
$5.06   $5.06   $5.06   $5.06   $5.06
$5.11   $5.11   $5.11   $5.11   $5.11
$4.37   $4.37   $4.37   $4.37   $4.37
$4.45   $4.45   $4.45   $4.45   $4.45
$5.97   $5.97   $5.97   $5.97   $5.97
$5.97   $5.97   $5.97   $5.97   $5.97
$5.61   $5.61   $5.61   $5.61   $5.61
$5.12   $5.12   $5.12   $5.12   $5.12
$5.16   $5.16   $5.16   $5.16   $5.16
$4.47   $4.47   $4.47   $4.47   $4.47
$4.71   $4.71   $4.71   $4.71   $4.71
$5.08   $5.08   $5.08   $5.08   $5.08
$5.48   $5.48   $5.48   $5.48   $5.48
$4.98   $4.98   $4.98   $4.98   $4.98
$4.75   $4.75   $4.75   $4.75   $4.75
$5.21   $5.21   $5.21   $5.21   $5.21
$7.47   $7.47   $7.47   $7.47   $7.47
$4.73   $4.73   $4.73   $4.73   $4.73
$4.61   $4.61   $4.61   $4.61   $4.61
$4.79   $4.79   $4.79   $4.79   $4.79
$4.70   $4.70   $4.70   $4.70   $4.70
$5.05   $5.05   $5.05   $5.05   $5.05
$4.69   $4.69   $4.69   $4.69   $4.69
$4.44   $4.44   $4.44   $4.44   $4.44
$4.43   $4.43   $4.43   $4.43   $4.43
$4.69   $4.69   $4.69   $4.69   $4.69
$4.29   $4.29   $4.29   $4.29   $4.29
$5.08   $5.08   $5.08   $5.08   $5.08
$5.08   $5.08   $5.08   $5.08   $5.08
$4.48   $4.48   $4.48   $4.48   $4.48
$5.46   $5.46   $5.46   $5.46   $5.46
$4.87   $4.87   $4.87   $4.87   $4.87
$5.06   $5.06   $5.06   $5.06   $5.06
$4.77   $4.77   $4.77   $4.77   $4.77
$5.67   $5.67   $5.67   $5.67   $5.67
$5.39   $5.39   $5.39   $5.39   $5.39
$6.28   $6.28   $6.28   $6.28   $6.28
$4.37   $4.37   $4.37   $4.37   $4.37
$5.18   $5.18   $5.18   $5.18   $5.18
$4.46   $4.46   $4.46   $4.46   $4.46
$4.77   $4.77   $4.77   $4.77   $4.77
$4.83   $4.83   $4.83   $4.83   $4.83
$4.93   $4.93   $4.93   $4.93   $4.93
$4.72   $4.72   $4.72   $4.72   $4.72
$4.93   $4.93   $4.93   $4.93   $4.93
$4.85   $4.85   $4.85   $4.85   $4.85
$4.73   $4.73   $4.73   $4.73   $4.73
$5.61   $5.61   $5.61   $5.61   $5.61
$5.22   $5.22   $5.22   $5.22   $5.22
$4.76   $4.76   $4.76   $4.76   $4.76
$4.85   $4.85   $4.85   $4.85   $4.85
$5.52   $5.52   $5.52   $5.52   $5.52
$4.82   $4.82   $4.82   $4.82   $4.82
$5.03   $5.03   $5.03   $5.03   $5.03
$5.66   $5.66   $5.66   $5.66   $5.66
$5.12   $5.12   $5.12   $5.12   $5.12
$4.69   $4.69   $4.69   $4.69   $4.69
$5.26   $5.26   $5.26   $5.26   $5.26
$5.67   $5.67   $5.67   $5.67   $5.67
$4.67   $4.67   $4.67   $4.67   $4.67
$4.77   $4.77   $4.77   $4.77   $4.77
$4.68   $4.68   $4.68   $4.68   $4.68
$4.68   $4.68   $4.68   $4.68   $4.68
$5.25   $5.25   $5.25   $5.25   $5.25
$4.87   $4.87   $4.87   $4.87   $4.87
$4.64   $4.64   $4.64   $4.64   $4.64
$4.82   $4.82   $4.82   $4.82   $4.82
$5.97   $5.97   $5.97   $5.97   $5.97
$4.37   $4.37   $4.37   $4.37   $4.37
$4.55   $4.55   $4.55   $4.55   $4.55
$5.34   $5.34   $5.34   $5.34   $5.34
$4.99   $4.99   $4.99   $4.99   $4.99
$4.85   $4.85   $4.85   $4.85   $4.85
$4.72   $4.72   $4.72   $4.72   $4.72
$5.04   $5.04   $5.04   $5.04   $5.04
$4.67   $4.67   $4.67   $4.67   $4.67
$5.21   $5.21   $5.21   $5.21   $5.21
$5.35   $5.35   $5.35   $5.35   $5.35
$5.19   $5.19   $5.19   $5.19   $5.19
$4.86   $4.86   $4.86   $4.86   $4.86
$5.25   $5.25   $5.25   $5.25   $5.25
$5.03   $5.03   $5.03   $5.03   $5.03
$4.94   $4.94   $4.94   $4.94   $4.94
$4.45   $4.45   $4.45   $4.45   $4.45
$4.76   $4.76   $4.76   $4.76   $4.76
$4.33   $4.33   $4.33   $4.33   $4.33
$4.67   $4.67   $4.67   $4.67   $4.67
$5.36   $5.36   $5.36   $5.36   $5.36
$4.65   $4.65   $4.65   $4.65   $4.65
$4.95   $4.95   $4.95   $4.95   $4.95
$5.87   $5.87   $5.87   $5.87   $5.87
$4.60   $4.60   $4.60   $4.60   $4.60
$4.36   $4.36   $4.36   $4.36   $4.36
$4.74   $4.74   $4.74   $4.74   $4.74
$4.83   $4.83   $4.83   $4.83   $4.83
$4.67   $4.67   $4.67   $4.67   $4.67
$4.84   $4.84   $4.84   $4.84   $4.84
$4.54   $4.54   $4.54   $4.54   $4.54
$5.06   $5.06   $5.06   $5.06   $5.06
$4.67   $4.67   $4.67   $4.67   $4.67
                                                               Unit                           2008
Railbelt North of Alaska Range            GVEA                 $ per kWh                    $0.134
Railbelt South of Alaska Range            CEA                  $ per kWh                    $0.091
Natural Gas Price - Heat                                       $ per mmBtu             $      8.76



                                                                                                  3

Railbelt South of Alaska Range            CEA                                                 2008

PACI to Henry Hub Ratio                                  0.9
2009 CEA/CP Gas Contract using PACI                                 $2009 per mcf $            8.05
Associated Carbon Tax                                               $2009 per mcf $             -
Assume heat rate from Emerman (Btu/kWh)               10,640    Fuel cost per kWh           $0.086
Assume variable O&M from Emerman           $          0.005    O&M cost per kWh $             0.005
Fuel Use                                                          mmBtu per kWh            0.01064
                    Total avoided cost/kWh                   $2010 per kWh                  $0.091




Railbelt North of Alaska Range            GVEA                                                2008
Total avoided cost                                             $2010 per kWh                $0.134
Fairbanks Diesel                                               $2010 per gallon              $3.76
Fuel Use                                                       gallons per kWh               0.063

y variable: GVEA Rate                     slope                                0.061
x variable: Fairbanks Fuel Cost           intercept                           -0.094
       2009           2010          2011         2012         2013          2014          2015         2016
     $0.061         $0.092        $0.091     $0.104       $0.117          $0.127      $0.134       $0.141
     $0.039         $0.049        $0.060     $0.065       $0.064          $0.064      $0.066       $0.067
$      8.76    $      8.76    $     8.76   $   8.76     $   8.76     $      8.76    $   8.76     $   8.76



           4              5            6            7            8              9           10           11

       2009           2010          2011         2012         2013          2014          2015         2016


$       3.17   $       4.09   $     5.17   $     5.61   $    5.57    $       5.53   $    5.70    $    5.80
$        -     $       0.81   $     0.85   $     0.89   $    0.93    $       0.98   $    1.03    $    1.08
     $0.034         $0.044       $0.055       $0.060      $0.059          $0.059      $0.061       $0.062
$      0.005   $      0.005   $    0.005   $    0.005   $ 0.005      $      0.005   $ 0.005      $ 0.005
    0.01064        0.01064      0.01064      0.01064     0.01064         0.01064     0.01064      0.01064
     $0.039         $0.049        $0.060       $0.065       $0.064        $0.064        $0.066       $0.067




       2009           2010          2011         2012         2013          2014          2015         2016
     $0.061         $0.092        $0.091       $0.104       $0.117        $0.127        $0.134       $0.141
      $2.55          $3.07         $3.05        $3.27        $3.48         $3.65         $3.76        $3.88
      0.063          0.063         0.063        0.063        0.063         0.063         0.063        0.063
      2017         2018         2019         2020         2021         2022         2023         2024         2025
  $0.147       $0.154       $0.157       $0.160       $0.163       $0.167       $0.170       $0.174       $0.177
  $0.067       $0.067       $0.068       $0.069       $0.070       $0.072       $0.072       $0.072       $0.073
$   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76



        12           13           14           15           16           17           18           19           20

      2017         2018         2019         2020         2021         2022         2023         2024         2025


$    5.80    $    5.85    $    5.91    $    6.04    $    6.13    $    6.30    $    6.32    $    6.28    $    6.36
$    1.14    $    1.19    $    1.25    $    1.32    $    1.38    $    1.45    $    1.52    $    1.60    $    1.68
  $0.062       $0.062       $0.063       $0.064       $0.065       $0.067       $0.067       $0.067       $0.068
$ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005
 0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064
    $0.067       $0.067       $0.068       $0.069       $0.070       $0.072       $0.072       $0.072       $0.073




      2017         2018         2019         2020         2021         2022         2023         2024         2025
    $0.147       $0.154       $0.157       $0.160       $0.163       $0.167       $0.170       $0.174       $0.177
     $3.98        $4.08        $4.14        $4.19        $4.24        $4.30        $4.36        $4.41        $4.47
     0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063
      2026         2027         2028         2029         2030         2031         2032         2033         2034
  $0.180       $0.184       $0.188       $0.193       $0.197       $0.197       $0.197       $0.197       $0.197
  $0.074       $0.076       $0.078       $0.080       $0.083       $0.083       $0.083       $0.083       $0.083
$   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76



        21           22           23           24           25           25           25           25           25

      2026         2027         2028         2029         2030         2031         2032         2033         2034


$    6.50    $    6.63    $    6.84    $    7.07    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32
$    1.76    $    1.85    $    1.94    $    2.04    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14
  $0.069       $0.071       $0.073       $0.075       $0.078       $0.078       $0.078       $0.078       $0.078
$ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005
 0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064
    $0.074       $0.076       $0.078       $0.080       $0.083       $0.083       $0.083       $0.083       $0.083




      2026         2027         2028         2029         2030         2031         2032         2033         2034
    $0.180       $0.184       $0.188       $0.193       $0.197       $0.197       $0.197       $0.197       $0.197
     $4.52        $4.58        $4.65        $4.74        $4.80        $4.80        $4.80        $4.80        $4.80
     0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063
      2035         2036         2037         2038         2039         2040         2041         2042         2043
  $0.197       $0.197       $0.197       $0.197       $0.197       $0.197         $0.197     $0.197       $0.197
  $0.083       $0.083       $0.083       $0.083       $0.083       $0.083         $0.083     $0.083       $0.083
$   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $     8.76   $   8.76     $   8.76



        25           25           25           25           25           25           25           25           25

      2035         2036         2037         2038         2039         2040         2041         2042         2043


$    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $     7.32   $    7.32    $    7.32
$    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $     2.14   $    2.14    $    2.14
  $0.078       $0.078       $0.078       $0.078       $0.078       $0.078        $0.078      $0.078       $0.078
$ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $    0.005   $ 0.005      $ 0.005
 0.01064      0.01064      0.01064      0.01064      0.01064      0.01064       0.01064     0.01064      0.01064
    $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083




      2035         2036         2037         2038         2039         2040         2041         2042         2043
    $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
     $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80
     0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063
      2044         2045         2046         2047         2048         2049         2050         2051         2052
  $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
  $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083
$   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76



        25           25           25           25           25           25           25           25           25

      2044         2045         2046         2047         2048         2049         2050         2051         2052


$    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32
$    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14
  $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078
$ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005
 0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064
    $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083




      2044         2045         2046         2047         2048         2049         2050         2051         2052
    $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
     $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80
     0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063
      2053         2054         2055         2056         2057         2058         2059         2060         2061
  $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
  $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083
$   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76



        25           25           25           25           25           25           25           25           25

      2053         2054         2055         2056         2057         2058         2059         2060         2061


$    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32
$    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14
  $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078
$ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005
 0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064
    $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083




      2053         2054         2055         2056         2057         2058         2059         2060         2061
    $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
     $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80
     0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063
      2062         2063         2064         2065         2066         2067         2068         2069         2070
  $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
  $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083
$   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76     $   8.76



        25           25           25           25           25           25           25           25           25

      2062         2063         2064         2065         2066         2067         2068         2069         2070


$    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32    $    7.32
$    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14    $    2.14
  $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078       $0.078
$ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005      $ 0.005
 0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064      0.01064
    $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083       $0.083




      2062         2063         2064         2065         2066         2067         2068         2069         2070
    $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197       $0.197
     $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80        $4.80
     0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063        0.063
Availability                    Capacity Factor
                         100%                                     Applicant Data
                          98%               24.3                  Applicant Data
                          80%                                        Derived

Availability                    Total kWh
                         100%                                     Applicant Data
                          98%          10643400                   Applicant Data
                          80%                                        Derived




 Capacity Factor = Actual amount of power produced over time / Power that would
     have been produced if turbine operated at max output 100% of the time




Capacity Factor Calculations

                                                               Incremental.
Capacity                                   5000 Applicant Data CB Worksheet
Hours per year                             8760
Max Capacity                           43800000

                                       10200000 Applicant Data

Capacity Factor                          23.29% Derived


Capacity                                   5000 Applicant Data Incremental
Hours per year                             8760
Max Capacity                           43800000

                          98%         10,643,400     Derived
                                                                      10512000
Capacity Factor                          24.30% Derived


Capacity                                   5000 Applicant Data
Hours per year                             8760
Max Capacity                           43800000

                          80%           8688490      Derived

Capacity Factor                          19.84% Applicant Data CB Worksheet


ISER Capacity Factor Calculations
Capacity               4,400 Applicant Data cost worksheet
Hours per year         8,760
Max Capacity      38,544,000

                  10,200,000 Applicant Data cost worksheet

Capacity Factor      26.46% Derived


Capacity               4,400 Applicant Data cost worksheet
Hours per year         8,760
Max Capacity      38,544,000

                   9,366,192     Derived

Capacity Factor      24.30% Application Data cost worksheet


Capacity               4,800      AEA
Hours per year         8,760
Max Capacity      42,048,000

                  10,217,664      AEA

Capacity Factor      24.30% Derived
2009 PCE Data
Population
Total kWh Sold
Total kWh Generated
Total Fuel Used (diesel)
Cost of Fuel




Capacity                           5000 kW

                           App          Benchmark
Capital Cost               $ 10,200,000 $17,500,000 >1MW
                                        $27,150,000 <1MW   $   (16,950,000)
Capital Cost minus 30%       $   7,140,000



AEA Calculations
Capacity MW                              4.8
Proposed generation kwh/yr       10,217,664
Capacity Factor                        24.3
    Applicant B/C Model

    Project Description
    Community                      Nikiski
    Nearest Fuel Community         Kenai
    Region                         Railbelt South of Alaska Range
    RE Technology                  Wind
    Project ID                     666
    Applicant Name                 Kenai Winds LLC
    Project Title                  Kenai Winds Expansion
    Category                       Constructiion and Commissioning


    Results
    NPV Benefits                                                 $6,697,966
    NPV Capital Costs                                            $9,902,913
    B/C Ratio                                                          0.68
    NPV Net Benefit                                             ($3,204,947)

    Performance                    Unit
    Displaced Electricity          kWh per year
    Displaced Electricity          total lifetime kWh
    Displaced Petroleum Fuel       gallons per year
    Displaced Petroleum Fuel       total lifetime gallons
    Displaced Natural Gas          mmBtu per year
    Displaced Natural Gas          total lifetime mmBtu
    Avoided CO2                    tonnes per year
    Avoided CO2                    total lifetime tonnes

  Proposed System                  Unit
1 Capital Costs                    $
2 Project Start                    year
3 Project Life                     years
4 Displaced Electric               kWh per year
  Displaced Heat                   mmBtu displaced per year
  Displaced Transportation         gallons displaced per year
5 Renewable Generation O&M         $ per kWh
6 Electric Capacity                kW
7 Electric Capacity Factor         %
  Heating Capacity                 Btu/hr
  Heating Capacity Factor          %

    Base System                    Unit
    Diesel Generator O&M           $ per kWh
    Diesel Generation Efficiency   kWh per gallon

    Parameters                     Unit
    Heating Fuel Premium           $ per gallon
    Transportation Fuel Premium    $ per gallon
    Discount Rate                  % per year
    Crude Oil                      $ per barrel
    Natural Gas                    $ per mmBtu


    Annual Savings (Costs)
                    Entered Value Project Capital Cost
9
                                   Electric Savings (Costs)
                                   Heating Saving (Costs)
                                   Transportation Savings (Costs)
                                   Total Savings (Costs)

                                   Net Benefit


    Electric
    Proposed
                                   Renewable Generation
                     Entered Value Renewable Scheduled Repairs
                                   Renewable O&M
                                   Proposed Generation Cost

    Base
                                   Fossil Fuel Generation
                                   Avoided Geneartion Cost
                     Entered Value Generator Scheduled Repairs
                                   Fuel Use
                                   N/A
                                   N/A
                                   Base Generation Cost



    Heating
    Proposed
                                   Renewable Heat
                     Entered Value Renewable Heat Scheduled Repairs
                     Entered Value Renewable Heat O&M
                                   Proposed Heat Cost

    Base
                                   Fuel Use
                                   Fuel Cost
                     Entered Value Fuel Scheduled Repairs
                     Entered Value Fuel O&M
                                   Fuel Cost
                                   Base Heating Cost



    Transportation
    Proposed
                     Renewable Transportation Use
       Entered Value Scheduled Repairs ($)
       Entered Value O&M
                     Proposed Transportation Cost

Base
                     Transportation Fuel Use
                     Transportation Fuel Cost
       Entered Value Scheduled Repairs ($)
       Entered Value O&M
                     Fuel Cost
                     Base Transportation Cost
                                       Comments: (Please assign comment ID and hyperlink next to applicable colum
e                                      ID                     Description
                                                           1 CB Worksheet: $10 million for capital costs and $2
                                                           2 Applicat expects operations to begin at the end of
                                                           3 AEA benchmark
                                                           4 CB Worksheet
ing                                                        5 CB Worksheet
                                                           6 Total size of finished project. Includes 10MW alrea
                                                           7 CB worksheet. Net capacity factor reported on pag
                                                           8 Assumes that funding won't be available until 2011

                                                              ISER
                                       ok                     AVM 110410 0500pm
                                       ok                     GF 110410 900pm
      Value
               10,200,000
              204,000,000
                      -
                      -
                  108,528
                2,170,560
                   5,764
                 115,271

      Value
       $       10,200,000
                     2012
                        20
               10,200,000


                    0.025
                    15000 Total Size
                   24.30%




      Value
       $            0.020
                    13.00

      Value
       $             1.00
       $             1.00
                       3%
                    EIA Mid
        EIA Natural Gas Mid

                                    1                    2                    3
Units                             2008                 2009                 2010
$ per year

$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0

$ per year                                    $0                   $0                   $0


Units                             2008                 2009                 2010

kWh per year                              -                    -                    -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -


kWh per year                              -                    -                    -
$ per kWh                     $          0.09      $          0.04      $          0.05
$ per year                    $             -      $             -      $             -
mmBtu per year                            -                    -                    -


$ per year                    $                -   $                -   $                -



Units                             2008                 2009                 2010

mmBtu per year                            -                    -                    -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -


mmBtu per year                            -                    -                    -
$ per mmBtu                   $          8.76      $          8.76      $          8.76
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -



Units                             2008                 2009                 2010
gallons displaced per year        -            -            -
$ per year                   $        -   $        -   $        -
$ per year                   $        -   $        -   $        -
$ per year                   $        -   $        -   $        -


gallons per year                  -            -            -
$ per gallon                 $   4.11     $   3.46     $   3.81
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
 ent ID and hyperlink next to applicable column/row)
ption
 rksheet: $10 million for capital costs and $2 million for development costs.
 t expects operations to begin at the end of November 2011
enchmark
 rksheet
 rksheet
 ze of finished project. Includes 10MW already constructed.
ksheet. Net capacity factor reported on page 1.
es that funding won't be available until 2011


10410 0500pm
 410 900pm
        4                     5                    6                    7                    8                    9
      2011                  2012                 2013                 2014                 2015                 2016
$    10,200,000

                  $0        $404,566             $400,276             $396,038             $414,254             $424,740
                  $0              $0                   $0                   $0                   $0                   $0
                  $0              $0                   $0                   $0                   $0                   $0
                  $0        $404,566             $400,276             $396,038             $414,254             $424,740

    ($10,200,000)           $404,566             $400,276             $396,038             $414,254             $424,740


      2011                  2012                 2013                 2014                 2015                 2016

              -            10,200,000           10,200,000           10,200,000           10,200,000           10,200,000
$                  -   $            -       $            -       $            -       $            -       $            -
$                  -   $      255,345       $      255,345       $      255,345       $      255,345       $      255,345
$                  -   $      255,345       $      255,345       $      255,345       $      255,345       $      255,345


              -            10,200,000           10,200,000           10,200,000           10,200,000           10,200,000
$            0.06      $         0.06       $         0.06       $         0.06       $         0.07       $         0.07
$               -                           $            -       $            -       $            -       $            -
              -              108,528               108,528              108,528              108,528              108,528


$                  -   $     659,911        $     655,621        $     651,383        $     669,599        $     680,085



      2011                  2012                 2013                 2014                 2015                 2016

              -                     -                    -                    -                    -                    -
$                  -                        $                -   $                -   $                -   $                -
$                  -   $                -   $                -   $                -   $                -   $                -
$                  -   $                -   $                -   $                -   $                -   $                -


              -                     -                    -                    -                    -                    -
$            8.76      $           8.76     $           8.76     $           8.76     $           8.76     $           8.76
$               -      $              -     $              -     $              -     $              -     $              -
$               -      $              -     $              -     $              -     $              -     $              -
$               -      $              -     $              -     $              -     $              -     $              -
$               -      $              -     $              -     $              -     $              -     $              -



      2011                  2012                 2013                 2014                 2015                 2016
     -            -            -            -            -            -
$        -   $        -   $        -   $        -   $        -   $        -
$        -   $        -   $        -   $        -   $        -   $        -
$        -   $        -   $        -   $        -   $        -   $        -


     -            -            -            -            -            -
$   3.80     $   3.92     $   4.04     $   4.14     $   4.20     $   4.27
$      -                  $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
     61
    2068               PV
                       $9,902,913

                $0      $6,697,966
                $0              $0
                $0              $0
                $0      $6,697,966

                $0     ($3,204,947)


    2068               PV

            -
$                -              $0
$                -      $3,688,242
$                -      $3,688,242


            -
$          0.08
$             -                $0
            -
                     #VALUE!
                     #VALUE!
$                -     $10,386,207



    2068               PV

            -
$                -             $0
$                -             $0
$                -             $0


            -
$          8.76
$             -                $0
$             -                $0
$             -                $0
$             -                $0



    2068               PV
     -
$        -   $0
$        -   $0
$        -   $0


     -
$   4.86
$      -     $0
$      -     $0
$      -     $0
$      -     $0
    AEA B/C Model

    Project Description
    Community                      Nikiski
    Nearest Fuel Community         Kenai
    Region                         Railbelt South of Alaska Range
    RE Technology                  Wind
    Project ID                     666
    Applicant Name                 Kenai Winds LLC
    Project Title                  Kenai Winds Expansion
    Category                       Constructiion and Commissioning


    Results
    NPV Benefits                                                 $6,709,565
    NPV Capital Costs                                            $9,902,913
    B/C Ratio                                                          0.68
    NPV Net Benefit                                             ($3,193,348)

    Performance                    Unit
    Displaced Electricity          kWh per year
    Displaced Electricity          total lifetime kWh
    Displaced Petroleum Fuel       gallons per year
    Displaced Petroleum Fuel       total lifetime gallons
    Displaced Natural Gas          mmBtu per year
    Displaced Natural Gas          total lifetime mmBtu
    Avoided CO2                    tonnes per year
    Avoided CO2                    total lifetime tonnes

  Proposed System                  Unit
1 Capital Costs                    $
2 Project Start                    year
3 Project Life                     years
4 Displaced Electric               kWh per year
  Displaced Heat                   mmBtu displaced per year
  Displaced Transportation         gallons displaced per year
5 Renewable Generation O&M         $ per kWh
6 Electric Capacity                kW
7 Electric Capacity Factor         %
  Heating Capacity                 Btu/hr
  Heating Capacity Factor          %

    Base System                    Unit
    Diesel Generator O&M           $ per kWh
    Diesel Generation Efficiency   kWh per gallon

    Parameters                     Unit
    Heating Fuel Premium           $ per gallon
    Transportation Fuel Premium    $ per gallon
    Discount Rate                  % per year
    Crude Oil                      $ per barrel
    Natural Gas                    $ per mmBtu


    Annual Savings (Costs)
8                   Entered Value Project Capital Cost

                                   Electric Savings (Costs)
                                   Heating Saving (Costs)
                                   Transportation Savings (Costs)
                                   Total Savings (Costs)

                                   Net Benefit


    Electric
    Proposed
                                   Renewable Generation
                     Entered Value Renewable Scheduled Repairs
                                   Renewable O&M
                                   Proposed Generation Cost

    Base
                                   Fossil Fuel Generation
                                   Avoided Geneartion Cost
                     Entered Value Generator Scheduled Repairs
                                   Fuel Use
                                   N/A
                                   N/A
                                   Base Generation Cost



    Heating
    Proposed
                                   Renewable Heat
                     Entered Value Renewable Heat Scheduled Repairs
                     Entered Value Renewable Heat O&M
                                   Proposed Heat Cost

    Base
                                   Fuel Use
                                   Fuel Cost
                     Entered Value Fuel Scheduled Repairs
                     Entered Value Fuel O&M
                                   Fuel Cost
                                   Base Heating Cost



    Transportation
    Proposed
                     Renewable Transportation Use
       Entered Value Scheduled Repairs ($)
       Entered Value O&M
                     Proposed Transportation Cost

Base
                     Transportation Fuel Use
                     Transportation Fuel Cost
       Entered Value Scheduled Repairs ($)
       Entered Value O&M
                     Fuel Cost
                     Base Transportation Cost
                                       Comments: (Please assign comment ID and hyperlink next to applicable colum
e                                      ID                     Description
                                                           1 CB Worksheet
                                                           2 Applicat expects operations to begin at the end of
                                                           3 AEA Benchmark
                                                           4 See Calc Tab. Based on 80% availability
ing                                                        5 Same as Applicant; this value is higher than AEA
                                                           6 This is total installed capacity, though analysis is f
                                                            7 See Calc Tab. Based on 80% availability


                                                            8 Assumes that funding won't be available until 2011

                                                               ISER
      Value                            ok                      AVM 110410 0500pm
               10,217,664              ok                      GF 110410 900pm
              204,353,280
                      -                                     4 Change to corresponding figure for 24.3 CF based
                      -                ok                     110510 0315pm
                  108,716
                2,174,319
                   5,774
                 115,471

      Value
       $       10,200,000
                     2012
                        20
               10,217,664


                    0.025
                    15000 Total Size
                      24.3




      Value
       $            0.020
                    13.00

      Value
       $             1.00
       $             1.00
                       3%
                    EIA Mid
        EIA Natural Gas Mid

                                    1                    2                    3
Units                             2008                 2009                 2010
$ per year                                                              $                -

$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0

$ per year                                    $0                   $0                   $0


Units                             2008                 2009                 2010

kWh per year                              -                    -                    -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -


kWh per year                              -                    -                    -
$ per kWh                     $          0.09      $          0.04      $          0.05
$ per year                    $             -      $             -      $             -
mmBtu per year                            -                    -                    -
                                                                        $             -
                                                                        $             -
$ per year                    $                -   $                -   $             -



Units                             2008                 2009                 2010

mmBtu per year                            -                    -                    -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -


mmBtu per year                            -                    -                    -
$ per mmBtu                   $          8.76      $          8.76      $          8.76
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -



Units                             2008                 2009                 2010
gallons displaced per year        -            -            -
$ per year                   $        -   $        -   $        -
$ per year                   $        -   $        -   $        -
$ per year                   $        -   $        -   $        -


gallons per year                  -            -            -
$ per gallon                 $   4.11     $   3.46     $   3.81
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
 ent ID and hyperlink next to applicable column/row)
ption
 rksheet
 t expects operations to begin at the end of November 2011
enchmark
  lc Tab. Based on 80% availability
as Applicant; this value is higher than AEA benchmark of $0.018 per kWh for wind projects located in the Railbelt.
 total installed capacity, though analysis is for incremental increase of 5000 kW only.
 lc Tab. Based on 80% availability


es that funding won't be available until 2011



10410 0500pm
 410 900pm

e to corresponding figure for 24.3 CF based on 4.8MW capacity per AEA request; this figures were calculated considering the project in its en
 0315pm
        4                     5                    6                    7                    8                    9
      2011                  2012                 2013                 2014                 2015                 2016
$    10,200,000

                  $0        $405,267             $400,969             $396,723             $414,972             $425,475
                  $0              $0                   $0                   $0                   $0                   $0
                  $0              $0                   $0                   $0                   $0                   $0
                  $0        $405,267             $400,969             $396,723             $414,972             $425,475

    ($10,200,000)           $405,267             $400,969             $396,723             $414,972             $425,475


      2011                  2012                 2013                 2014                 2015                 2016

              -            10,217,664           10,217,664           10,217,664           10,217,664           10,217,664
$                  -   $            -       $            -       $            -       $            -       $            -
$                  -   $      255,787       $      255,787       $      255,787       $      255,787       $      255,787
$                  -   $      255,787       $      255,787       $      255,787       $      255,787       $      255,787


              -            10,217,664           10,217,664           10,217,664           10,217,664           10,217,664
$            0.06      $         0.06       $         0.06       $         0.06       $         0.07       $         0.07
$               -                           $            -       $            -       $            -       $            -
              -              108,716               108,716              108,716              108,716              108,716
$               -      $           -        $            -       $            -       $            -       $            -
$               -      $           -        $            -       $            -       $            -       $            -
$               -      $     661,054        $      656,756       $      652,511       $      670,759       $      681,262



      2011                  2012                 2013                 2014                 2015                 2016

              -                     -                    -                    -                    -                    -
$                  -                        $                -   $                -   $                -   $                -
$                  -   $                -   $                -   $                -   $                -   $                -
$                  -   $                -   $                -   $                -   $                -   $                -


              -                     -                    -                    -                    -                    -
$            8.76      $           8.76     $           8.76     $           8.76     $           8.76     $           8.76
$               -      $              -     $              -     $              -     $              -     $              -
$               -      $              -     $              -     $              -     $              -     $              -
$               -      $              -     $              -     $              -     $              -     $              -
$               -      $              -     $              -     $              -     $              -     $              -



      2011                  2012                 2013                 2014                 2015                 2016
     -            -            -            -            -            -
$        -   $        -   $        -   $        -   $        -   $        -
$        -   $        -   $        -   $        -   $        -   $        -
$        -   $        -   $        -   $        -   $        -   $        -


     -            -            -            -            -            -
$   3.80     $   3.92     $   4.04     $   4.14     $   4.20     $   4.27
$      -                  $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
ailbelt.




ed considering the project in its entirety including previous rounds.
     61
    2068             PV
                     $9,902,913

                $0    $6,709,565
                $0            $0
                $0            $0
                $0    $6,709,565

                $0   ($3,193,348)


    2068             PV

            -
$                -            $0
$                -    $3,694,629
$                -    $3,694,629


            -
$          0.08
$             -              $0
            -
$             -               $0
$             -               $0
$             -      $10,404,194



    2068             PV

            -
$                -           $0
$                -           $0
$                -           $0


            -
$          8.76
$             -              $0
$             -              $0
$             -              $0
$             -              $0



    2068             PV
     -
$        -   $0
$        -   $0
$        -   $0


     -
$   4.86
$      -     $0
$      -     $0
$      -     $0
$      -     $0
    AEA B/C Model

    Project Description
    Community                      Nikiski
    Nearest Fuel Community         Kenai
    Region                         Railbelt South of Alaska Range
    RE Technology                  Wind
    Project ID                     666
    Applicant Name                 Kenai Winds LLC
    Project Title                  Kenai Winds Expansion
    Category                       Constructiion and Commissioning


    Results
    NPV Benefits                                                $6,709,565
    NPV Capital Costs                                           $6,932,039
    B/C Ratio                                                         0.97
    NPV Net Benefit                                              ($222,474)

    Performance                    Unit
    Displaced Electricity          kWh per year
    Displaced Electricity          total lifetime kWh
    Displaced Petroleum Fuel       gallons per year
    Displaced Petroleum Fuel       total lifetime gallons
    Displaced Natural Gas          mmBtu per year
    Displaced Natural Gas          total lifetime mmBtu
    Avoided CO2                    tonnes per year
    Avoided CO2                    total lifetime tonnes

  Proposed System                  Unit
1 Capital Costs                    $
2 Project Start                    year
3 Project Life                     years
4 Displaced Electric               kWh per year
  Displaced Heat                   mmBtu displaced per year
  Displaced Transportation         gallons displaced per year
5 Renewable Generation O&M         $ per kWh
6 Electric Capacity                kW
7 Electric Capacity Factor         %
  Heating Capacity                 Btu/hr
  Heating Capacity Factor          %

    Base System                    Unit
    Diesel Generator O&M           $ per kWh
    Diesel Generation Efficiency   kWh per gallon

    Parameters                     Unit
    Heating Fuel Premium           $ per gallon
    Transportation Fuel Premium    $ per gallon
    Discount Rate                  % per year
    Crude Oil                      $ per barrel
    Natural Gas                    $ per mmBtu


    Annual Savings (Costs)
8                   Entered Value Project Capital Cost

                                   Electric Savings (Costs)
                                   Heating Saving (Costs)
                                   Transportation Savings (Costs)
                                   Total Savings (Costs)

                                   Net Benefit


    Electric
    Proposed
                                   Renewable Generation
                     Entered Value Renewable Scheduled Repairs
                                   Renewable O&M
                                   Proposed Generation Cost

    Base
                                   Fossil Fuel Generation
                                   Avoided Geneartion Cost
                     Entered Value Generator Scheduled Repairs
                                   Fuel Use
                                   N/A
                                   N/A
                                   Base Generation Cost



    Heating
    Proposed
                                   Renewable Heat
                     Entered Value Renewable Heat Scheduled Repairs
                     Entered Value Renewable Heat O&M
                                   Proposed Heat Cost

    Base
                                   Fuel Use
                                   Fuel Cost
                     Entered Value Fuel Scheduled Repairs
                     Entered Value Fuel O&M
                                   Fuel Cost
                                   Base Heating Cost



    Transportation
    Proposed
                     Renewable Transportation Use
       Entered Value Scheduled Repairs ($)
       Entered Value O&M
                     Proposed Transportation Cost

Base
                     Transportation Fuel Use
                     Transportation Fuel Cost
       Entered Value Scheduled Repairs ($)
       Entered Value O&M
                     Fuel Cost
                     Base Transportation Cost
                                       Comments: (Please assign comment ID and hyperlink next to applicable colum
e                                      ID                     Description
                                                           1 CB Worksheet
                                                           2 Applicat expects operations to begin at the end of
                                                           3 AEA Benchmark
                                                           4 See Calc Tab. Based on 80% availability
ing                                                        5 Same as Applicant; this value is higher than AEA
                                                           6 This is total installed capacity, though analysis is f
                                                            7 See Calc Tab. Based on 80% availability


                                                            8 Assumes that funding won't be available until 2011

                                                               ISER
      Value                            ok                      AVM 110410 0500pm
               10,217,664              ok                      GF 110410 900pm
              204,353,280
                      -                                     4 Change to corresponding figure for 24.3 CF based
                      -                                     1 Adjusted capital cost to reflect 30% tax credit per A
                  108,716
                2,174,319              ok                      AVM 110510 0315pm
                   5,774
                 115,471

      Value
                 7,140,000
                      2012
                        20
               10,217,664


                    0.025
                    15000 Total Size
                      24.3




      Value
       $            0.020
                    13.00

      Value
       $             1.00
       $             1.00
                       3%
                    EIA Mid
        EIA Natural Gas Mid

                                    1                    2                    3
Units                             2008                 2009                 2010
$ per year                                                              $                -

$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0
$ per year                                    $0                   $0                   $0

$ per year                                    $0                   $0                   $0


Units                             2008                 2009                 2010

kWh per year                              -                    -                    -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -


kWh per year                              -                    -                    -
$ per kWh                     $          0.09      $          0.04      $          0.05
$ per year                    $             -      $             -      $             -
mmBtu per year                            -                    -                    -
                                                                        $             -
                                                                        $             -
$ per year                    $                -   $                -   $             -



Units                             2008                 2009                 2010

mmBtu per year                            -                    -                    -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -
$ per year                    $                -   $                -   $                -


mmBtu per year                            -                    -                    -
$ per mmBtu                   $          8.76      $          8.76      $          8.76
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -
$ per year                    $             -      $             -      $             -



Units                             2008                 2009                 2010
gallons displaced per year        -            -            -
$ per year                   $        -   $        -   $        -
$ per year                   $        -   $        -   $        -
$ per year                   $        -   $        -   $        -


gallons per year                  -            -            -
$ per gallon                 $   4.11     $   3.46     $   3.81
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
$ per year                   $      -     $      -     $      -
 ent ID and hyperlink next to applicable column/row)
ption
 rksheet
 t expects operations to begin at the end of November 2011
enchmark
  lc Tab. Based on 80% availability
as Applicant; this value is higher than AEA benchmark of $0.018 per kWh for wind projects located in the Railbelt.
 total installed capacity, though analysis is for incremental increase of 5000 kW only.
 lc Tab. Based on 80% availability


es that funding won't be available until 2011



10410 0500pm
 410 900pm

e to corresponding figure for 24.3 CF based on 4.8MW capacity per AEA request; this figures were calculated considering the project in its en
 d capital cost to reflect 30% tax credit per AEA request.

10510 0315pm
       4                     5                    6                    7                    8                    9
     2011                  2012                 2013                 2014                 2015                 2016
$    7,140,000

                 $0        $405,267             $400,969             $396,723             $414,972             $425,475
                 $0              $0                   $0                   $0                   $0                   $0
                 $0              $0                   $0                   $0                   $0                   $0
                 $0        $405,267             $400,969             $396,723             $414,972             $425,475

    ($7,140,000)           $405,267             $400,969             $396,723             $414,972             $425,475


     2011                  2012                 2013                 2014                 2015                 2016

             -            10,217,664           10,217,664           10,217,664           10,217,664           10,217,664
$                 -   $            -       $            -       $            -       $            -       $            -
$                 -   $      255,787       $      255,787       $      255,787       $      255,787       $      255,787
$                 -   $      255,787       $      255,787       $      255,787       $      255,787       $      255,787


             -            10,217,664           10,217,664           10,217,664           10,217,664           10,217,664
$           0.06      $         0.06       $         0.06       $         0.06       $         0.07       $         0.07
$              -                           $            -       $            -       $            -       $            -
             -              108,716               108,716              108,716              108,716              108,716
$              -      $           -        $            -       $            -       $            -       $            -
$              -      $           -        $            -       $            -       $            -       $            -
$              -      $     661,054        $      656,756       $      652,511       $      670,759       $      681,262



     2011                  2012                 2013                 2014                 2015                 2016

             -                     -                    -                    -                    -                    -
$                 -                        $                -   $                -   $                -   $                -
$                 -   $                -   $                -   $                -   $                -   $                -
$                 -   $                -   $                -   $                -   $                -   $                -


             -                     -                    -                    -                    -                    -
$           8.76      $           8.76     $           8.76     $           8.76     $           8.76     $           8.76
$              -      $              -     $              -     $              -     $              -     $              -
$              -      $              -     $              -     $              -     $              -     $              -
$              -      $              -     $              -     $              -     $              -     $              -
$              -      $              -     $              -     $              -     $              -     $              -



     2011                  2012                 2013                 2014                 2015                 2016
     -            -            -            -            -            -
$        -   $        -   $        -   $        -   $        -   $        -
$        -   $        -   $        -   $        -   $        -   $        -
$        -   $        -   $        -   $        -   $        -   $        -


     -            -            -            -            -            -
$   3.80     $   3.92     $   4.04     $   4.14     $   4.20     $   4.27
$      -                  $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
$      -     $        -   $      -     $      -     $      -     $      -
ailbelt.




ed considering the project in its entirety including previous rounds.
     61
    2068             PV
                     $6,932,039

                $0    $6,709,565
                $0            $0
                $0            $0
                $0    $6,709,565

                $0     ($222,474)


    2068             PV

            -
$                -            $0
$                -    $3,694,629
$                -    $3,694,629


            -
$          0.08
$             -               $0
            -
$             -               $0
$             -               $0
$             -      $10,404,194



    2068             PV

            -
$                -            $0
$                -            $0
$                -            $0


            -
$          8.76
$             -               $0
$             -               $0
$             -               $0
$             -               $0



    2068             PV
     -
$        -   $0
$        -   $0
$        -   $0


     -
$   4.86
$      -     $0
$      -     $0
$      -     $0
$      -     $0

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:2/12/2012
language:
pages:114