Académique Documents
Professionnel Documents
Culture Documents
components
flush in the well
mixture of fluids
varying in pH
mechanism
well
extent
pipe turbine
silica
Fig.3The possibility and actual situation of each item
calcium carbonate
components
flush in the well
mixture of fluids
varying in pH
mechanism
well
extent
pipe turbine
silica
Fig.3The possibility and actual situation of each item
Fig.1Location Map
Fig.2Participants and Panorama
of the Dieng geothermal power plant
Scaling
Flush point
Fluid Fluid
Ground
Well
Fig.4The image of scaling
Pertamina
National oil
company
National electric
company
Dieng geothermal power plant
Joint-Venture
67% 33%
PT GEO DIPA
Pertamina
National oil
company
National electric
company
Dieng geothermal power plant
Joint-Venture
67% 33%
PT GEO DIPA
S-2
Sensitivity analysis with the number of Makeup wells Output
Decline rate:5%Makeup well steam flow rate:45t/h
50
60
70
80
90
100
110
120
5.00% 7.00% 9.00% 11.00% 13.00% 15.00% 17.00%
Discount rate
m
i
l
l
i
o
n
$
p
p
m
The solubility of amorphous silica
Temperature ( deg. C)
S
i
l
i
c
a
c
o
n
c
e
n
t
r
a
t
i
o
n
(
p
p
m
)
Fig.3-2-2-1The solubility curb of amorphous silica
12
In the case of water-dominated fluid reservoirs, production fluid is produced with hot
water, in the state of so-called two phase flow. The more production fluid which goes
up to the ground, the less the pressure on the fluid becomes. Fluid tends to vaporize at
certain points known as the flush point.
Inside the wells, there are certain points where the internal diameter is considerably
larger, making them the flush points. Most of the time, the scale precipitates there, but
the flush points are not stationary due to other factors such as pressure in fluid
reservoirs.
The scale precipitates occur wherever the flush point may be.
Scaling
Flush point
Fluid Fluid
Ground
Well
Fig.3-2-2-2The image of scaling (1)
13
Multi feed points to the situation in which production fluid is taken at several points
varying in depth. In this case, if one of production fluid is acid while the other is
alkaline, it becomes neutral when the fluids mix. As mentioned before, the solubility of
silica is also affected by pH, and the solubility is the lowest in neutral area if
temperatures and pressures remain constant. When production fluid, super saturated
in acid and alkaline is mixed with it, it becomes super saturated, creating a huge
amount of scale. For this reason, scale precipitates. When there is a lot of precipitate,
one side of the feed point is closed off even though it results in the decline in the amount
of steam production.
There is no significant difference in the PH of production fluid in the Dieng
geothermal power plant, so it can be concluded that the cause of the scale in the wells is
super saturation caused by flush, but not much information is available regarding
where the scale actually are located.
Scaling
Fluid (Acid) Fluid (Acid)
FluidAlkaline FluidAlkaline
Ground
Well
Fig.3-2-2-3The image of scaling (2)
14
Chapter4 Study for Optimum O&M
4.1 A measure for scale in steam turbines
4.1.1 Our specific approaches to the problem
Although silica scale clings to steam turbines in the Dieng geothermal power plant, it
is not yet posing a serious problem. However, since the reservoirs contain a lot of silica,
there is no denying that it will become a serious problem when supplemental
geothermal fluid production wells are drilled and put into operation.
In term of scale clinging to the steam turbines, similar problems have occurred in
Tohoku Electric Power Companys Uenotai geothermal power plant just after the start
of commercial operations. In this case, setting up turbine washing equipment worked
well. For this reason, I include the outline of the measures taken by Tohoku Electric
Power Company bearing in mind that it may be applied to the Dieng geothermal power
plant in future.
(1) Background
The Uenotai geothermal power plant [output 28.8MW(up from 27.5MW in February
in 1997)] is located in Yuzawa city in Akita prefecture. Commercial operations
started in March 4
th
in 1994 based on a joint development with Akita Geothermal
Energy in charge of steam facilities and Tohoku Electric Power Co. in charge of
generating facilities.
Just after the start of operations, an opening angle of governing values rapidly
increased during the rated output operation and then the output of the generators
declined. After an inspection of the dismantled steam turbines, the cause was
ascertained to be scale, which was clinging to the first-stage nozzles at the mouth of
the steam turbines and the strainer before main stop valve. Left untouched, the steam
turbines would have needed to be dismantled for inspections and cleaning every three
months, so equipment for scale prevention was developed.
(2) The formation of scale
Silica, a component of scale, is considered to originate from silica dissolving in mist
and in steam and each precipitates as follows.
15
Precipitation of silica dissolved in mist
a. Precipitation by flush
In the main stop valvesub-stop valvestrainer, the pressure is slightly decreased,
resulting in the flush of a hot water mist. Most of the silica scale clinging to the
main stop valvesub-stop valvestrainer is caused by such a flushing mechanism.
It is assumed that silica precipitates and clings when the mist is super saturated
with the silica over a period of time.
b. Precipitation by boiling
The numerical simulation and an experiment using geothermal steam confirms
that at the steam outlet near the first-stage nozzle, the temperature of nozzle is
higher than that of steam.(Amagasa 1995) Thus, at the outlet, mist coming into
contact with and clinging to the surface of the nozzle boils and evaporates, leading
to precipitation of the dissolved components, including silica, which then dry.
Most of the silica scale found in the first-stage nozzle at the mouth of the turbine
in Uenotai was considered to have occurred by boiling.
Precipitation of silica dissolved in steam
a. Precipitation caused by a decline in pressure
Silica scale in Uenotai may have precipitated because of a decline in pressure, but
it is difficult to make such quantitive evaluations.
b. Precipitation caused by a change in the state of steam
In Uenotai, the steam is not super heated; therefore, there is no silica
precipitation caused by a change in the state of steam.
(3) Study for countermeasures
Scale is caused by flush and boiling and injecting water into the turbine can contain
the problem stemming from both causes. For this reason, we concluded that the
installment of turbine washing equipment, injecting clean water into main steam
pipes, could prevent scale from clinging. Then the following tests and analyses were
carried out.
Outline of water flushing equipment
The water flushing equipment directly sprays circulating water into the main
steam pipes. The water flushing point was set at just before the main stop valve so
that there is sufficient distance to mix the injected water and steam at the mouth of
16
the steam turbines. Furthermore, in order to prevent erosion of the steam turbine,
the moisture meter was installed at the mouth the team turbine.
Results of the water injection test
The water injection test was conducted over 7months on site by changing time
(1hour to 14days) and volume of injecting water (1.11to4.2t/h) with the following
results.
During water injections, scale keeps growing when there is less than 2.0t/h of water,
but it is contained when there is more than 2.0t/h of water.
Results of the water injection test over periods as long as 2 weeks show that an
opening angle of the governing valve continues to decline, and in some cases, the
refractory scale, including silica, is cleaned.
According to the open inspection of the steam turbine after the water injection test,
when the moisture level is below 2%( designed allowable value), there is little
erosive effect on the turbine even though water is injected for long periods of time.
Soon after the start of water injection, the opening angle of governing valves always
sharply decline. This is considered to be because soluble scale, such as NaCl, is
removed.
The use of the water injection equipment
Following various analyses based on the test results, stable operation is maintained
in the power plant today by injecting water for approximately 2hours about every 2
weeks.
(4) Conclusion
To remove scale in the Uenotai geothermal power plant, turbine-washing equipment
was installed and a water injection test was conducted. The results confirmed that
water was effective for the prevention of and cleaning of scale at 2.0t/h.
17
4.1.2 Application to the Dieng geothermal power plant
Although silica scale is clinging to the turbine in the Dieng geothermal power plant,
the situation is not yet serious and problems such as a decline in output have yet occur.
However, once becomes a serious problem, the Uenotai geothermal power plant's
example could be of great help.
In such cases, the problem is how much water should be injected and at what
frequency.
This depends on the allowed moisture level which will differ according to what is made
from. Since the allowed moisture level is 2% in the Uenotai geothermal power plant, the
verification test was conducted while monitoring figures. Then, the optimum volume of
water and frequencies were confirmed. Therefore, if this equipment is installed in the
Dieng geothermal power plant, the optimum volume of water injection and frequencies
should be confirmed through similar steps taken by the Uenotai geothermal power
plant although the equipment itself is simple and doesnt require specific know-how.
Fig.4-1-1The turbine-washing equipment
FX-
233
Main
Steam
System
Turbine Exhaust
System
Circulating
Water System
Water Injection Equipment System
Nozzle
Water Injection Pump
Circulating
Water Pump
Jet
Condenser
Generator Turbine
Calorimeter
To Flash Steam Cooler
Governing Valve
Main Stop Valve
To Turbine Ground
Electromagnetic
Flowmeter
Scale
Separator
from
Production
Wells
Strainer
To Cooling
Tower
18
-10
-5
0
5
10
0 10 20 30 40 50 60 70 80 90 100
Steam temperature at the surface of nozzle
Metal temperature at the surface of nozzle
D
i
f
f
e
r
e
n
c
e
o
f
t
e
m
p
e
r
a
t
u
r
e
Width of a nozzle
0 20 40 60 80 100
Steam
Scale
back
ventral
Fig.4-1-2Steam temperature at the surface of nozzle
Metal temperature at the surface of nozzle
Fig.4-1-3Scaling point on the nozzle
1
9
T
a
b
l
e
4
-
1
-
1
T
h
e
o
p
e
n
i
n
g
a
n
g
l
e
o
f
g
o
v
e
r
n
i
n
g
v
a
l
v
e
s
d
u
r
i
n
g
w
a
t
e
r
i
n
j
e
c
t
i
o
n
T
h
e
o
p
e
n
i
n
g
a
n
g
l
e
o
f
g
o
v
e
r
n
i
n
g
v
a
l
v
e
s
E
a
r
l
y
p
e
r
i
o
d
L
a
t
t
e
r
p
e
r
i
o
d
P
e
r
i
o
d
F
l
o
w
r
a
t
e
(
t
/
h
)
m
m
/
d
d
C
o
n
d
e
n
s
e
r
V
a
c
u
u
m
T
h
e
o
p
e
n
i
n
g
a
n
g
l
e
m
m
/
d
d
C
o
n
d
e
n
s
e
r
V
a
c
u
u
m
T
h
e
o
p
e
n
i
n
g
a
n
g
l
e
N
o
.
N
o
.
H
7
.
0
3
.
2
9
-
0
4
.
0
6
H
7
.
0
4
.
1
0
-
0
4
.
1
7
1
.
2
1
.
2
0
3
.
3
0
0
4
.
1
2
8
4
m
m
H
g
8
3
m
m
H
g
7
3
%
7
5
%
0
4
.
0
6
0
4
.
1
7
8
4
m
m
H
g
8
3
m
m
H
g
7
5
%
8
0
%
N
o
.
N
o
.
H
7
.
0
4
.
2
4
-
0
5
.
0
8
H
7
.
0
5
.
1
1
-
0
5
.
2
5
2
.
0
2
.
1
0
4
.
2
7
0
5
.
1
1
8
3
m
m
H
g
9
0
m
m
H
g
7
3
%
8
7
%
0
5
.
0
7
0
5
.
2
5
8
3
m
m
H
g
8
4
m
m
H
g
7
0
%
8
5
%
20
4.2
4.4
4.6
4.8
5.0
5.2
5.4
5.6
5 7 9 11 13 15 17 19 21 23 25 27 29 1 3 5 7 9 11 13
k
s
c
g
86 87
40
45
50
55
60
65
70
5 7 9 11 13 15 17 19 21 23 25 27 29 1 3 5 7 9 11 13
86 87
570
580
590
600
610
620
630
640
5 7 9 11 13 15 17 19 21 23 25 27 29 1 3 5 7 9 11 13
m
m
H
g
86 87
k
P
a
A
p
p
r
o
v
a
l
p
r
o
c
e
s
s
f
l
o
w
c
h
a
r
t
P
r
o
j
e
c
t
P
r
o
p
o
n
e
n
t
S
e
c
r
e
t
a
r
i
a
t
R
e
c
e
i
v
e
d
a
p
p
l
i
c
a
t
i
o
n
d
o
c
u
m
e
n
t
I
n
t
e
r
n
a
l
C
o
o
r
d
i
n
a
t
i
o
n
M
e
e
t
i
n
g
o
f
t
h
e
c
o
m
m
i
s
s
i
o
n
T
e
c
h
n
i
c
a
l
G
r
o
u
p
E
v
a
l
u
a
t
i
o
n
S
e
c
r
e
t
a
r
i
a
t
R
e
c
e
i
v
e
d
E
v
a
l
u
a
t
i
o
n
R
e
p
o
r
t
s
D
e
c
i
s
s
i
o
n
-
m
a
k
i
n
g
M
e
e
t
i
n
g
o
f
t
h
e
C
o
m
m
i
s
s
i
o
n
l
e
t
t
e
r
o
f
a
p
p
r
o
v
a
l
S
e
c
t
o
r
a
l
W
o
r
k
i
n
g
G
r
o
u
p
S
t
a
k
e
h
o
l
d
e
r
F
o
r
r
u
m
S
p
e
c
i
a
l
M
e
e
t
i
n
g
E
x
p
e
r
t
G
r
o
u
p
E
v
a
l
u
a
t
i
o
n
P
r
o
p
o
s
e
d
P
r
o
j
e
c
t
d
o
e
s
n
o
t
m
e
e
t
t
h
e
c
r
i
t
e
r
i
a
D
a
t
a
i
n
a
p
p
l
i
c
a
t
i
o
n
d
o
c
u
m
e
n
t
s
n
e
e
d
t
o
b
e
c
o
m
p
l
e
t
e
d
P
r
o
j
e
c
t
D
e
s
i
g
n
n
e
e
d
s
t
o
b
e
m
o
d
i
f
i
e
d
5
d
a
y
s
5
d
a
y
s
2
1
d
a
y
s
1
d
a
y
P
r
o
j
e
c
t
P
r
o
p
o
n
e
n
t
E
x
p
e
r
t
G
r
o
u
p
E
v
a
l
u
a
t
i
o
n
32
5.2 Related agencies and a trend of capacity building
A trend of capacity building in Indonesia as follows.
With the cooperation of the World Bank and GTZ, a national strategy for CDM in
the energy sector was drawn up mainly by the Ministry of Environment and NGO
(Pelangi) in 2001.
The Dutch government seems to actively work on Indonesia to sign a bilateral
CER sales agreement with the Netherlands.
The NEDO and the IGES in Japan supported Indonesias approaches by co-hosting
workshops in 2003 and 2004.
While the agencies of DNA and a part of officials in related to the government
agencies are well aware of CDM, there is a lack of awareness among other
government agencies and people concerned. In addition, generally, industry doesnt
have much interest in the CDM, so capacity building needs to be expanded.
5.3 The CDM projects applied to the DNA
Although Indonesia officially established the DNA in July in 2005, staff members
were officially positioned in December. However, due to swift actions taken by the
DNA, the following 5 projects were officially approved as of January in 2006.
The project utilizing solar heat
, The project concerning cements
The project utilizing palm oil
The project utilizing methane from excrement of domestic animals Feces and
urine
In terms of above 5 projects, Indonesia got approval from the environmental minister
and applied for the registration to the UNFCCC before the establishment of the DNA.
For this reason, the government immediately approved these projects since it was
considered that projects had been already approved (examined).
33
5.4 Possibilities of geothermal power generation projects for CDM
(1) Methodology
At present, when it comes to geothermal power generation development,ACM-0002
and AM-0019 are registered as new methodology of the UNFCC.
ACM-0002,which is based on Darajat unit III in Indonesia, evaluates generated
power as replacement to the average grid electricity by connecting to grid. Under this
methodology, geothermal power generation is not simply approved as a shift from
fossil fuel power generation.
In addition, AM-0019 is based on Lihir Project in Papua New Guinea. In this
methodology, geothermal power generation could be a replace from fossil fuel power
generation.
The registration for the DNA
When it comes to geothermal power generations, Darajat unit III project of Amoseas
Indonesia Inc.Chevrons capitalhad been applied for registration to the UNFCCC
together with the above mentioned projects. However, its PDD is being modified at
present because there was a complaint regarding how to calculate the CO2 emission
factor in the methodology. Therefore, no projects concerning geothermal power
generation have been applied to the DNA.
Chevron is in charge of calculating CO2 emission factors, which will be made
public through the DNA as official values in Indonesia. Thus the same emission
factors can be used if it connects to the same grid this year
34
Chapter 6 Study for the possibility of participation in
geothermal power generation
6.1 Energy conditions in Indonesia
6.1.1 Overall conditions
Indonesia consists of 33 provinces under republic system. President is the head of
state as well as the head of the administrative body. Susilo Bambang Yodhoyono
was officially sworn in the 6
th
president in October, 2004.
The parliament in Indonesia is People's Consultative Assembly (MPR), MPR makes up
Peoples Representative Council (DPR The fixed number 550) and Regional
Representative Council (DPDThe fixed number128).
Indonesias economy suffered most in ASEAN courtiers and Korea by Asian financial
crisis in July 1997and the GDP growth rate in 1998 dramatically declined to 13.13%.
After that, the GDP growth rate was shifted as follows: 0.79% in 1999, 4.29% in 2000,
3.45% in 2001, 3.69% in 2002, and 4.5% in 2003. Based on such growth, major macro
economic indexes are improved including reduction of inflation, stock price rise and
stabilization of the rupia.
Indonesia, which is rich in resources, sets up the policy, generating the best possible
benefit by fossil fuel and delaying the depletion of resources in the second long term
national development plan.
6.1.2 Energy situation and policies
The Indonesias comprehensive energy policy (February in 1998) raises the following
five items as basic policies.
Diversification of energy
Intensifying exploration of energy resources
Energy saving
Energy price (price adjustment)
Concern for the environment
(1) Water resources
Water reserves in Indonesia are assumed 8,200kW. Hydraulic power generation
35
facilities are 301.5million kW at the end of 2000 and much remains to be undeveloped,
but in Java island where demand is high, most places are already developed. Water
reserves are concentrated in Sumatra, Kalimantan, Irian Jaya, but large scale
development cannot be hoped because areas that need electricity are small and spotted.
However, small-scale water development is expected to play a large role as social
development projects.
(2) Oil
Indonesia has 5 billion barrels of oil reserves as of the end of 2001, The central part of
Sumatra has the largest oil production, followed by the north west coast of Java island,
East Kalimantan and the sea near the Natuna .
Indonesia is the only OPEC member in Asia and one of the largest oil producing
countries, but there are concerns that oil reserves will run out, so the government
encourages citizens to shift form oil to coal and gas.
(3) Natural gas
It is confirmed that natural gas reserves in Indonesia are 2triion 590billion as of the
end of 2001, which is the largest oil reserves in South East Asia. Gas fields are situated
in North Sumatra, East Karimantan, off shore of East Java and the sea near the
Natuna.
60% of Natural gas is exported as LNG and becomes a crucial means to gain foreign
currency.
(4) Coal
Coal reserves in Indonesia are 5.1billion tons as of the end of 2001.The major
production sites are South Sumatra, KalimantanJambiRiau among others. Coal
production has become 12 times for these 10 years.
The Indonesian government places coal as important resources replacing oil.
(5) Renewable energy resources
Indonesia is one of countries that have many volcanoes with more than 130 active
volcanoes across the country. It is assumed that potential geothermal capacities are
about 20million kW (1995).
Several geothermal power plants have already started operations, generating 360,
000kW in the total output (2000). A lot of geothermal development projects including
IPP were planned, but they were suspended because of the financial crisis. However
36
they have been reviewed again due to the shortage of power supply in recent years.
New energy such as wind and sunlight is expected to contribute to local power supply.
The metrological agency investigates and sorts out basic data concerning new energy
and the Ministry of Energy and Mineral Resources (MEMR)gets involved in research
and development.
37
6.2 Extension plan for the Dieng geothermal power plant
6.2.1 A development schedule
At present, an extension plan is under way in the Dieng geothermal power plant.
According to the schedule, No2 will start commercial operations in 2008 and No3 will be
put into operations in 2009.
This extension project includes not only the Dieng geothermal power plant but also
Patuha region that is close to Bandung. It is a large scale project including the
construction of geothermal power plants ( the total output 300MW).
Table 6-2-1-1A development schedule
2005 2006 2007 2008 2009 2010
Dieng No.2 60MW
Dieng No.3 60MW
Patuha No.1 60MW
Patuha No.2 60MW
Patuha No.3 60MW
A construction period Commercial operations start
Bandung
Bandung
Fig.6-2-1-1A location map of Dieng and Patuha area
38
6.2.2 Project Participants
Project entity is PT Bumigas energi (hereafter Bumigas), which gains development
rights from PT GEO DIPA, based on BOT for 15 years per unit.
Under this plan, the total of 300MW electricity will be generated (Dieng is 120MW and
Patuha is 180MW), but Bumigas got power sales rights up to 800MW , and has a plan to
extend each to 400MW.
Pertamina
National oil
company
National electric
company
PT GEO DIPA
PT Bumigas PT Citra
Drilling company
PT Rekayasa
EPC company
Joint-Venture to develop
geothermal plants
67%
33%
BOT Contract for 15 years per unit
Consortium
Financier
Planning
company
Joint-
Venture
30%
70%
Pertamina
National oil
company
National electric
company
PT GEO DIPA
PT Bumigas PT Citra
Drilling company
PT Rekayasa
EPC company
Joint-Venture to develop
geothermal plants
67%
33%
BOT Contract for 15 years per unit
Consortium
Financier
Planning
company
Joint-
Venture
30%
70%
Fig.6-2-2-1Project Participants
39
6.2.3 Project Contractual Relationship
Power sales revenues from PLN is first deposited in the escrow account, then 60% goes
to Bumigas, 30% goes to the O&M company and 10% goes to PT GEO DIPA.
Bumigas, which receives 60%, puts this money towards covering the capital cost of the
project including interest payment.
Meanwhile, 30% of revenues is given to the O&M company, but this rate is rather high
considering the level of personnel costs. On the other hand, despite interest is set at 6%,
the capital cost is relatively low. In other words, the initial capital cost is low.
Indonesia adopts so- called External form standard taxation, imposing 6% tax on
revenue from power sales and it is coved by PT GEO DIPA, which receives 10% of
revenues. Remaining 4% is supposed to be accumulated in PT GEO DIPA as debt
reserves.
National electric
company
PT GEO DIPA
PT Bumigas
Planning
company
Escrow
account
USD
Payment
30%
10%
60%
Electricity sales
National electric
company
PT GEO DIPA
PT Bumigas
Planning
company
Escrow
account
USD
Payment
30%
10%
60%
Electricity sales
Fig.6-2-3-1Project Contractual Relationship
40
6.2.4 Evaluation profitability of the project
(1) Overview
The total project cost is about 500 million $. Although the cost changes depending on
the number of wells, it is calculated one unit will cost around 100 million $.
In terms of revenues stems from power sales to PLN, 60% is planning to go to Bumigas,
30% will go to O&M and remaining 10% will be earmarked to taxes and others.
There are a lot of hot springs, geysers and sulfur geysers in the Dieng geothermal
region, which suggests geothermal resources are plenty. It is estimated that geothermal
resources are at least 300MW. During the development of No1, it was turned out that
the temperature of reservoirs is 270 to 340 and the depth is 2,000 to 2600m. The
potential is high.
It is obvious that the most important thing to evaluate profitability of the project is the
accuracy of assumed income and expenses. Income is calculated by multiplying
generated electricity by electric price. Geothermal development is said to be risky
because an accurate projection is difficult. In other words, since steam production
depends on nature in geothermal power generation, production risk is high compared to
fossil fuel power generation. However, in the extension project, confirmed geothermal
resources will be used, so production risk is considered to be low.
Meanwhile, even if power is generated as expected, income will decrease unless
generated power is sold as planned, so a long term contract with the PLN, so-called the
credibility of PPA, is extremely important. In addition, interest on finances is inverse
proportion to the reliability of the project. When the reliability is high, interest is low
and income from the project becomes high. On the other hand, if the credibility is low,
interest goes up, resulting in low profitability of the project.
At a time of the financial crisis, which occurred from 1997 to 1998, PLN couldnt fulfill
its duty to buy electricity at promised prices. Consequently, it lost credibility in
international society. However, after that, the PLN re-negotiated various kinds of
long-term power sales contracts focusing on practicality. As a result, the PLN seems to
41
have no default risk at present.
Generally, steam production declines naturally in geothermal power generation, so it
needs to maintain the output by drilling supplemental wells periodically. In this sense,
projection regarding decline is significant because drilling wells costs a lot. However,
projection is not always accurate since the steam production also depends on nature. If
production capacity of reservoirs is overestimated, more than expected number of
supplemental wells will have to be drilled, resulted in the sharp fall in project income.
The total production scale in the region is confirmed 300MW, which is sufficient to add
at least two of 60MW. Thus, risk of over exploitation is low. Drilling unexpected number
of supplemental wells is unlikely to occur in future.
However, although above evaluation is applied to overall capacity of reservoirs, there
is no denying that steam production will decline because of local decay of wells.
Specifically, scale clinging to the inside wells could cause obstacles in production.
Usually in this case, work over is used to recover production, but work over, which
needs large-scale facilities just like drilling, is relatively expensive and becomes a factor
to deteriorate the project balance.
In this region, existing No1, which has scale in its wells, has already deteriorated.
Therefore, pessimistic expense projection will be necessary for the additional
equipment reflecting frequencies of work over and the cost based on experience of No1.
(2) Calculation of profitability
Based on conditions confirmed in this survey, we calculated the profitability according
to various variable factors. The results are expressed as follows.
Generally, the discount rate can be calculated by risk free rate and risk premium,
but here we use 6.8%, which is the yield of 10-year government bond in US dollars
issued by the Indonesian government. Since its evaluation varies depending on project
participants, we use risk premium as the parameter and made calculations setting the
discount rate at 6.85%, 10% and 15%.
For detailed calculations, please refer to attached material.
42
a. Impact of additional wells
Geothermal power generation needs supplemental wells to maintain the rated
output since production steam generally declines. Regardless of the constant rated
output, it is possible to operate power generation depending on natural course of event.
However, the economic assumption shows that maintaining the rated output by
drilling supplemental wells is much more cost efficient than letting it run its course.
$
6.85% 109,182,789 102,969,672 91,811,116
10.00% 84,932,799 81,014,645 73,509,870
15.00% 59,508,206 57,596,125 53,480,513
Discount
rate
7 New Wells 3 New Wells No New Wells
Sensitivity analysis with the number of Makeup wells Output
Decline rate:5%Makeup well steam flow rate:45t/h
50
60
70
80
90
100
110
120
5.00% 7.00% 9.00% 11.00% 13.00% 15.00% 17.00%
Discount rate
m
i
l
l
i
o
n
$
m
i
l
l
i
o
n
$
Decline rate:5%
Decline rate:6%
Decline rate:7%
Decline rate:8%
Fig.6-2-4-2Sensitivity analysis with Decline rate
44
c. Impact of steam produced in additional wells
Furthermore, with supplemental wells being drilled, steam production in this region
is expected to reach about 45t/h/, however, it is not always the case. It has turned out
that there is not much difference in economic efficiency when the production steam is
45t/h per well and when it is 5t/h per well.
$
45t/h 25t/h
6.85% 109,182,789 103,928,283
10.00% 84,932,799 81,252,194
15.00% 59,508,206 57,345,119
Makeup well steam flow rate Discount
rate
Sensitivity analysis with Makeup well steam flow rate
Decline rate:5%Maintain steam
50
60
70
80
90
100
110
120
5.00% 7.00% 9.00% 11.00% 13.00% 15.00% 17.00%
Discount rate
m
i
l
l
i
o
n
$
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
6
9
7
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
6
3
6
,
6
6
9
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
6
3
,
6
6
7
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
7
,
5
5
0
7
,
6
6
4
7
,
7
7
9
6
,
3
7
9
9
,
5
3
0
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
4
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
2
,
3
2
3
,
3
5
7
1
5
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
5
,
9
5
6
,
5
7
1
1
3
,
2
6
2
,
1
3
6
1
3
,
5
0
7
,
6
0
7
1
6
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
9
,
5
5
8
,
2
0
9
7
,
1
9
2
,
9
4
2
6
,
8
5
9
,
2
7
6
8
,
1
9
3
,
1
5
4
6
,
2
3
6
,
3
2
8
5
,
9
4
5
,
7
8
5
7
,
0
2
3
,
0
4
8
5
,
4
0
3
,
5
9
8
6
,
3
1
0
,
9
7
1
4
,
9
0
9
,
0
2
9
4
,
6
7
9
,
3
5
5
5
,
4
3
2
,
2
9
3
N
P
V
$
1
0
9
,
1
8
2
,
7
8
9
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
7
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
6
4
3
4
6
9
,
8
4
1
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
2
2
,
9
4
8
2
4
,
9
9
7
,
8
8
4
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
2
,
2
9
5
2
,
4
9
9
,
7
8
8
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
5
,
8
6
5
5
,
4
9
9
1
0
,
9
5
5
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
0
9
,
3
7
4
1
1
,
9
4
5
,
6
5
1
1
2
,
3
1
9
,
9
5
3
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
9
,
5
5
8
,
2
0
9
7
,
1
9
2
,
9
4
2
6
,
8
5
9
,
2
7
6
6
,
5
0
5
,
1
3
3
6
,
1
5
8
,
3
5
3
5
,
9
4
4
,
1
4
3
5
,
6
6
8
,
3
9
9
5
,
4
0
3
,
5
9
8
5
,
1
5
0
,
8
3
7
4
,
9
0
9
,
5
9
0
4
,
6
7
9
,
3
5
5
4
,
4
5
9
,
6
4
9
N
P
V
$
1
0
3
,
9
2
8
,
2
8
3
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
2
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
1
2
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
2
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
6
4
,
3
1
7
4
4
1
,
1
0
1
4
6
5
,
1
6
7
4
3
4
,
9
9
1
4
1
3
,
2
4
1
3
9
2
,
5
7
9
4
1
9
,
0
7
1
3
9
1
,
2
0
0
3
7
1
,
6
4
0
3
5
3
,
0
5
8
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
3
,
9
7
9
,
1
9
9
2
3
,
1
2
1
,
9
4
3
2
4
,
7
4
9
,
2
2
3
2
3
,
4
9
0
,
8
3
4
2
2
,
6
5
1
,
0
3
6
2
1
,
8
4
1
,
2
6
2
2
3
,
6
6
4
,
9
0
6
2
2
,
4
2
2
,
3
5
5
2
1
,
6
2
0
,
7
5
6
2
0
,
8
4
7
,
8
1
4
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
3
9
7
,
9
2
0
2
,
3
1
2
,
1
9
4
2
,
4
7
4
,
9
2
2
2
,
3
4
9
,
0
8
3
2
,
2
6
5
,
1
0
4
2
,
1
8
4
,
1
2
6
2
,
3
6
6
,
4
9
1
2
,
2
4
2
,
2
3
5
2
,
1
6
2
,
0
7
6
2
,
0
8
4
,
7
8
1
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
-
1
,
7
9
0
-
1
7
,
1
4
5
3
2
,
5
4
6
-
2
5
,
1
6
8
-
1
6
,
7
9
6
-
1
6
,
1
9
5
3
6
,
4
7
3
-
2
4
,
8
5
1
-
1
6
,
0
3
2
-
1
5
,
4
5
9
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
4
,
2
5
7
,
5
3
8
1
3
,
3
9
1
,
4
8
0
1
1
,
6
9
4
,
8
1
0
1
3
,
5
0
6
,
7
6
8
1
2
,
6
2
7
,
6
7
7
1
1
,
7
8
1
,
6
5
4
1
0
,
2
5
1
,
8
8
9
1
2
,
0
7
4
,
7
6
7
1
1
,
2
2
2
,
5
5
5
1
0
,
4
0
2
,
5
5
2
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
9
,
5
5
8
,
2
0
9
7
,
1
9
2
,
9
4
2
8
,
3
9
1
,
6
6
9
7
,
3
7
6
,
6
2
7
6
,
0
2
9
,
0
3
6
6
,
5
1
6
,
7
5
9
5
,
7
0
2
,
0
2
5
4
,
9
7
8
,
9
4
6
4
,
0
5
4
,
7
1
7
4
,
4
6
9
,
5
2
0
3
,
8
8
7
,
7
5
9
3
,
3
7
2
,
6
6
3
N
P
V
$
1
0
2
,
9
6
9
,
6
7
2
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
3
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
4
9
,
9
1
5
4
2
7
,
4
2
0
4
0
6
,
0
4
9
3
8
5
,
7
4
6
3
6
6
,
4
5
9
3
4
8
,
1
3
6
3
3
0
,
7
2
9
3
1
4
,
1
9
3
2
9
8
,
4
8
3
2
8
3
,
5
5
9
2
6
9
,
3
8
1
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
2
,
8
9
2
,
0
7
4
2
2
,
0
7
3
,
6
8
2
2
1
,
2
8
4
,
5
4
8
2
0
,
5
2
3
,
6
2
5
1
9
,
7
8
9
,
9
0
6
1
9
,
0
8
2
,
4
1
7
1
8
,
4
0
0
,
2
2
0
1
7
,
7
4
2
,
4
1
2
1
7
,
1
0
8
,
1
2
1
1
6
,
4
9
6
,
5
0
6
1
5
,
9
0
6
,
7
5
6
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
2
8
9
,
2
0
7
2
,
2
0
7
,
3
6
8
2
,
1
2
8
,
4
5
5
2
,
0
5
2
,
3
6
3
1
,
9
7
8
,
9
9
1
1
,
9
0
8
,
2
4
2
1
,
8
4
0
,
0
2
2
1
,
7
7
4
,
2
4
1
1
,
7
1
0
,
8
1
2
1
,
6
4
9
,
6
5
1
1
,
5
9
0
,
6
7
6
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
-
1
6
,
4
1
8
-
1
6
,
3
6
8
-
1
5
,
7
8
3
-
1
5
,
2
1
8
-
1
4
,
6
7
4
-
1
4
,
1
5
0
-
1
3
,
6
4
4
-
1
3
,
1
5
6
-
1
2
,
6
8
6
-
1
2
,
2
3
2
-
1
1
,
7
9
5
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
3
,
4
0
2
,
0
1
2
1
2
,
5
5
7
,
1
5
0
1
1
,
7
3
6
,
4
6
2
1
0
,
9
3
9
,
5
3
6
1
0
,
1
6
5
,
4
4
0
9
,
4
1
3
,
2
7
3
8
,
6
8
2
,
1
6
5
7
,
9
7
1
,
2
7
5
7
,
2
7
9
,
7
9
1
6
,
6
0
6
,
9
3
1
5
,
9
5
1
,
9
3
6
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
9
,
5
5
8
,
2
0
9
8
,
4
2
8
,
4
6
2
7
,
3
9
0
,
8
5
8
6
,
4
6
4
,
9
6
9
5
,
6
3
9
,
6
6
9
4
,
9
0
4
,
6
3
2
4
,
2
5
0
,
5
6
2
3
,
6
6
9
,
0
9
7
3
,
1
5
2
,
7
1
3
2
,
6
9
4
,
6
4
2
2
,
2
8
8
,
7
9
7
1
,
9
2
9
,
7
0
7
N
P
V
$
9
1
,
8
1
1
,
1
1
6
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
0
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
4
4
,
1
5
6
4
0
8
,
6
2
4
3
7
5
,
9
3
4
3
4
5
,
8
5
9
3
1
8
,
1
9
0
2
9
2
,
7
3
5
2
6
9
,
3
1
6
2
4
7
,
7
7
1
2
2
7
,
9
4
9
2
0
9
,
7
1
3
1
9
2
,
9
3
6
1
7
7
,
5
0
1
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
2
,
2
6
5
,
0
6
3
2
0
,
7
9
1
,
1
1
6
1
9
,
4
1
4
,
7
4
4
1
8
,
1
2
9
,
4
8
8
1
6
,
9
2
9
,
3
1
6
1
5
,
8
0
8
,
5
9
5
1
4
,
7
6
2
,
0
6
6
1
3
,
7
8
4
,
8
1
7
1
2
,
8
7
2
,
2
6
3
1
2
,
0
2
0
,
1
1
9
1
1
,
2
2
4
,
3
8
7
1
0
,
4
8
1
,
3
3
2
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
2
2
6
,
5
0
6
2
,
0
7
9
,
1
1
2
1
,
9
4
1
,
4
7
4
1
,
8
1
2
,
9
4
9
1
,
6
9
2
,
9
3
2
1
,
5
8
0
,
8
6
0
1
,
4
7
6
,
2
0
7
1
,
3
7
8
,
4
8
2
1
,
2
8
7
,
2
2
6
1
,
2
0
2
,
0
1
2
1
,
1
2
2
,
4
3
9
1
,
0
4
8
,
1
3
3
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
-
2
1
,
9
5
0
-
2
9
,
4
7
9
-
2
7
,
5
2
7
-
2
5
,
7
0
5
-
2
4
,
0
0
3
-
2
2
,
4
1
4
-
2
0
,
9
3
1
-
1
9
,
5
4
5
-
1
8
,
2
5
1
-
1
7
,
0
4
3
-
1
5
,
9
1
5
-
1
4
,
8
6
1
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
2
,
9
4
9
,
8
9
4
1
1
,
5
2
4
,
2
1
1
1
0
,
1
7
5
,
2
6
6
8
,
9
0
6
,
8
3
0
7
,
7
1
3
,
4
4
2
6
,
5
9
0
,
0
0
1
5
,
5
3
1
,
7
3
8
4
,
5
3
4
,
2
0
3
3
,
5
9
3
,
2
3
5
2
,
7
0
4
,
9
4
6
1
,
8
6
5
,
7
0
6
1
,
0
7
2
,
1
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
8
,
7
0
1
,
9
9
9
7
,
2
4
7
,
5
2
2
5
,
9
8
8
,
9
3
4
4
,
9
0
6
,
2
8
1
3
,
9
7
6
,
5
1
8
3
,
1
7
9
,
5
5
0
2
,
4
9
7
,
8
5
6
1
,
9
1
6
,
1
6
2
1
,
4
2
1
,
1
5
7
1
,
0
0
1
,
2
4
6
6
4
6
,
3
2
5
3
4
7
,
5
9
8
N
P
V
$
7
3
,
2
6
9
,
9
4
7
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
8
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
0
D
e
c
l
i
n
e
r
a
t
e
8
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
7
,
5
5
0
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
2
,
3
2
3
,
3
5
7
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
7
,
5
4
2
,
2
8
6
7
,
1
9
2
,
9
4
2
6
,
8
5
9
,
2
7
6
6
,
5
4
0
,
6
1
9
6
,
2
3
6
,
3
2
8
5
,
9
4
5
,
7
8
5
5
,
6
6
8
,
3
9
9
5
,
4
0
3
,
5
9
8
5
,
1
5
0
,
8
3
7
4
,
9
0
9
,
5
9
0
4
,
6
7
9
,
3
5
5
4
,
4
5
9
,
6
4
9
N
P
V
$
1
0
2
,
0
2
7
,
4
6
3
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
4
5
t
/
h
8
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
1
2
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
8
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
2
,
3
1
6
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
0
,
2
6
5
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
2
9
,
5
8
6
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
7
6
8
,
8
3
0
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
2
,
9
5
9
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
7
6
,
8
8
3
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
6
,
6
6
9
8
,
3
2
1
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
4
,
9
7
9
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
5
,
0
6
3
,
0
1
3
1
2
,
3
2
2
,
5
8
7
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
6
,
6
1
1
,
0
3
0
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
7
,
5
4
2
,
2
8
6
7
,
1
9
2
,
9
4
2
6
,
8
5
9
,
2
7
6
6
,
5
4
0
,
6
1
9
7
,
7
6
5
,
4
4
9
5
,
9
4
5
,
4
1
4
5
,
6
6
8
,
3
9
9
5
,
4
0
3
,
5
9
8
5
,
1
5
0
,
8
3
7
4
,
9
0
9
,
5
9
0
4
,
6
7
9
,
3
5
5
5
,
3
8
5
,
5
4
4
N
P
V
$
1
0
4
,
4
8
2
,
1
0
8
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
0
4
5
t
/
h
7
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
1
0
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
7
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
.
8
5
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
3
2
8
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
2
,
1
7
2
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
4
5
3
,
1
8
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
0
6
3
,
4
3
2
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
4
5
,
3
1
9
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
0
6
,
3
4
3
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
5
,
7
0
2
9
,
5
1
2
7
,
7
7
9
7
,
8
9
5
7
,
0
1
9
9
,
1
2
9
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
4
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
5
,
2
4
2
,
0
1
9
1
2
,
5
5
1
,
3
5
9
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
6
,
2
1
9
,
8
6
6
1
3
,
5
0
6
,
6
1
2
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
6
.
8
5
1
.
0
0
0
.
9
4
0
.
8
8
0
.
8
2
0
.
7
7
0
.
7
2
0
.
6
7
0
.
6
3
0
.
5
9
0
.
5
5
0
.
5
2
0
.
4
8
0
.
4
5
0
.
4
2
0
.
4
0
0
.
3
7
0
.
3
5
0
.
3
2
P
V
$
1
0
,
7
8
4
,
4
0
4
1
0
,
5
9
2
,
3
7
9
1
0
,
0
6
2
,
0
1
7
7
,
5
4
2
,
2
8
6
7
,
1
9
2
,
9
4
2
8
,
6
2
5
,
0
0
9
6
,
5
4
0
,
6
1
9
6
,
2
3
6
,
3
2
8
7
,
3
5
3
,
9
8
4
5
,
6
6
7
,
5
6
4
5
,
4
0
3
,
5
9
8
5
,
1
5
0
,
8
3
7
6
,
0
0
3
,
8
4
4
4
,
6
7
9
,
0
1
0
4
,
4
5
9
,
6
4
9
N
P
V
$
1
0
6
,
2
9
4
,
4
6
9
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
6
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
9
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
6
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
6
9
7
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
6
3
6
,
6
6
9
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
6
3
,
6
6
7
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
7
,
5
5
0
7
,
6
6
4
7
,
7
7
9
6
,
3
7
9
9
,
5
3
0
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
4
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
2
,
3
2
3
,
3
5
7
1
5
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
5
,
9
5
6
,
5
7
1
1
3
,
2
6
2
,
1
3
6
1
3
,
5
0
7
,
6
0
7
1
6
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
8
,
0
2
9
,
1
1
3
5
,
8
6
9
,
2
0
8
5
,
4
3
6
,
6
7
1
6
,
3
0
7
,
9
4
2
4
,
6
6
3
,
8
8
0
4
,
3
1
9
,
2
6
1
4
,
9
5
5
,
7
3
1
3
,
7
0
3
,
7
9
5
4
,
2
0
1
,
8
6
4
3
,
1
7
4
,
8
5
0
2
,
9
3
9
,
6
4
9
3
,
3
1
4
,
9
3
1
N
P
V
$
8
4
,
9
3
2
,
7
9
9
4
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
7
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
6
4
3
4
6
9
,
8
4
1
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
2
2
,
9
4
8
2
4
,
9
9
7
,
8
8
4
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
2
,
2
9
5
2
,
4
9
9
,
7
8
8
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
5
,
8
6
5
5
,
4
9
9
1
0
,
9
5
5
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
0
9
,
3
7
4
1
1
,
9
4
5
,
6
5
1
1
2
,
3
1
9
,
9
5
3
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
8
,
0
2
9
,
1
1
3
5
,
8
6
9
,
2
0
8
5
,
4
3
6
,
6
7
1
5
,
0
0
8
,
3
2
8
4
,
6
0
5
,
5
6
6
4
,
3
1
8
,
0
6
8
3
,
9
9
9
,
8
3
9
3
,
7
0
3
,
7
9
5
3
,
4
2
9
,
4
4
3
3
,
1
7
5
,
2
1
3
2
,
9
3
9
,
6
4
9
2
,
7
2
1
,
3
9
7
N
P
V
$
8
1
,
2
5
2
,
1
9
4
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
2
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
2
5
t
/
h
5
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
1
2
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
2
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Outpu
t
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
6
4
,
3
1
7
4
4
1
,
1
0
1
4
6
5
,
1
6
7
4
3
4
,
9
9
1
4
1
3
,
2
4
1
3
9
2
,
5
7
9
4
1
9
,
0
7
1
3
9
1
,
2
0
0
3
7
1
,
6
4
0
3
5
3
,
0
5
8
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
3
,
9
7
9
,
1
9
9
2
3
,
1
2
1
,
9
4
3
2
4
,
7
4
9
,
2
2
3
2
3
,
4
9
0
,
8
3
4
2
2
,
6
5
1
,
0
3
6
2
1
,
8
4
1
,
2
6
2
2
3
,
6
6
4
,
9
0
6
2
2
,
4
2
2
,
3
5
5
2
1
,
6
2
0
,
7
5
6
2
0
,
8
4
7
,
8
1
4
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
3
9
7
,
9
2
0
2
,
3
1
2
,
1
9
4
2
,
4
7
4
,
9
2
2
2
,
3
4
9
,
0
8
3
2
,
2
6
5
,
1
0
4
2
,
1
8
4
,
1
2
6
2
,
3
6
6
,
4
9
1
2
,
2
4
2
,
2
3
5
2
,
1
6
2
,
0
7
6
2
,
0
8
4
,
7
8
1
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
-
1
,
7
9
0
-
1
7
,
1
4
5
3
2
,
5
4
6
-
2
5
,
1
6
8
-
1
6
,
7
9
6
-
1
6
,
1
9
5
3
6
,
4
7
3
-
2
4
,
8
5
1
-
1
6
,
0
3
2
-
1
5
,
4
5
9
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
4
,
2
5
7
,
5
3
8
1
3
,
3
9
1
,
4
8
0
1
1
,
6
9
4
,
8
1
0
1
3
,
5
0
6
,
7
6
8
1
2
,
6
2
7
,
6
7
7
1
1
,
7
8
1
,
6
5
4
1
0
,
2
5
1
,
8
8
9
1
2
,
0
7
4
,
7
6
7
1
1
,
2
2
2
,
5
5
5
1
0
,
4
0
2
,
5
5
2
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
8
,
0
2
9
,
1
1
3
5
,
8
6
9
,
2
0
8
6
,
6
5
1
,
2
4
7
5
,
6
7
9
,
2
9
5
4
,
5
0
8
,
8
5
5
4
,
7
3
4
,
0
4
0
4
,
0
2
3
,
5
6
7
3
,
4
1
2
,
7
2
5
2
,
6
9
9
,
6
4
3
2
,
8
9
0
,
6
0
3
2
,
4
4
2
,
3
5
5
2
,
0
5
8
,
0
8
9
N
P
V
$
8
1
,
0
1
4
,
6
4
5
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
O
u
t
p
u
tT
o
t
a
l
s
t
e
a
m
f
l
o
w
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
3
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
4
9
,
9
1
5
4
2
7
,
4
2
0
4
0
6
,
0
4
9
3
8
5
,
7
4
6
3
6
6
,
4
5
9
3
4
8
,
1
3
6
3
3
0
,
7
2
9
3
1
4
,
1
9
3
2
9
8
,
4
8
3
2
8
3
,
5
5
9
2
6
9
,
3
8
1
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
2
,
8
9
2
,
0
7
4
2
2
,
0
7
3
,
6
8
2
2
1
,
2
8
4
,
5
4
8
2
0
,
5
2
3
,
6
2
5
1
9
,
7
8
9
,
9
0
6
1
9
,
0
8
2
,
4
1
7
1
8
,
4
0
0
,
2
2
0
1
7
,
7
4
2
,
4
1
2
1
7
,
1
0
8
,
1
2
1
1
6
,
4
9
6
,
5
0
6
1
5
,
9
0
6
,
7
5
6
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
2
8
9
,
2
0
7
2
,
2
0
7
,
3
6
8
2
,
1
2
8
,
4
5
5
2
,
0
5
2
,
3
6
3
1
,
9
7
8
,
9
9
1
1
,
9
0
8
,
2
4
2
1
,
8
4
0
,
0
2
2
1
,
7
7
4
,
2
4
1
1
,
7
1
0
,
8
1
2
1
,
6
4
9
,
6
5
1
1
,
5
9
0
,
6
7
6
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
-
1
6
,
4
1
8
-
1
6
,
3
6
8
-
1
5
,
7
8
3
-
1
5
,
2
1
8
-
1
4
,
6
7
4
-
1
4
,
1
5
0
-
1
3
,
6
4
4
-
1
3
,
1
5
6
-
1
2
,
6
8
6
-
1
2
,
2
3
2
-
1
1
,
7
9
5
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
3
,
4
0
2
,
0
1
2
1
2
,
5
5
7
,
1
5
0
1
1
,
7
3
6
,
4
6
2
1
0
,
9
3
9
,
5
3
6
1
0
,
1
6
5
,
4
4
0
9
,
4
1
3
,
2
7
3
8
,
6
8
2
,
1
6
5
7
,
9
7
1
,
2
7
5
7
,
2
7
9
,
7
9
1
6
,
6
0
6
,
9
3
1
5
,
9
5
1
,
9
3
6
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
8
,
0
2
9
,
1
1
3
6
,
8
7
7
,
3
5
1
5
,
8
5
8
,
0
0
3
4
,
9
7
7
,
4
0
5
4
,
2
1
7
,
6
6
5
3
,
5
6
2
,
9
2
5
2
,
9
9
9
,
3
5
9
2
,
5
1
4
,
9
1
4
2
,
0
9
9
,
0
8
6
1
,
7
4
2
,
7
2
4
1
,
4
3
7
,
8
6
1
1
,
1
7
7
,
5
5
9
N
P
V
$
7
3
,
5
0
9
,
8
7
0
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
5
%
(
2
0
%
)
O
u
t
p
u
t
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
:
0
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
4
4
,
1
5
6
4
0
8
,
6
2
4
3
7
5
,
9
3
4
3
4
5
,
8
5
9
3
1
8
,
1
9
0
2
9
2
,
7
3
5
2
6
9
,
3
1
6
2
4
7
,
7
7
1
2
2
7
,
9
4
9
2
0
9
,
7
1
3
1
9
2
,
9
3
6
1
7
7
,
5
0
1
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
2
,
2
6
5
,
0
6
3
2
0
,
7
9
1
,
1
1
6
1
9
,
4
1
4
,
7
4
4
1
8
,
1
2
9
,
4
8
8
1
6
,
9
2
9
,
3
1
6
1
5
,
8
0
8
,
5
9
5
1
4
,
7
6
2
,
0
6
6
1
3
,
7
8
4
,
8
1
7
1
2
,
8
7
2
,
2
6
3
1
2
,
0
2
0
,
1
1
9
1
1
,
2
2
4
,
3
8
7
1
0
,
4
8
1
,
3
3
2
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
2
2
6
,
5
0
6
2
,
0
7
9
,
1
1
2
1
,
9
4
1
,
4
7
4
1
,
8
1
2
,
9
4
9
1
,
6
9
2
,
9
3
2
1
,
5
8
0
,
8
6
0
1
,
4
7
6
,
2
0
7
1
,
3
7
8
,
4
8
2
1
,
2
8
7
,
2
2
6
1
,
2
0
2
,
0
1
2
1
,
1
2
2
,
4
3
9
1
,
0
4
8
,
1
3
3
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
-
2
1
,
9
5
0
-
2
9
,
4
7
9
-
2
7
,
5
2
7
-
2
5
,
7
0
5
-
2
4
,
0
0
3
-
2
2
,
4
1
4
-
2
0
,
9
3
1
-
1
9
,
5
4
5
-
1
8
,
2
5
1
-
1
7
,
0
4
3
-
1
5
,
9
1
5
-
1
4
,
8
6
1
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
2
,
9
4
9
,
8
9
4
1
1
,
5
2
4
,
2
1
1
1
0
,
1
7
5
,
2
6
6
8
,
9
0
6
,
8
3
0
7
,
7
1
3
,
4
4
2
6
,
5
9
0
,
0
0
1
5
,
5
3
1
,
7
3
8
4
,
5
3
4
,
2
0
3
3
,
5
9
3
,
2
3
5
2
,
7
0
4
,
9
4
6
1
,
8
6
5
,
7
0
6
1
,
0
7
2
,
1
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
7
,
3
0
9
,
8
7
7
5
,
9
1
3
,
7
4
3
4
,
7
4
6
,
8
3
7
3
,
7
7
7
,
3
6
5
2
,
9
7
3
,
8
6
6
2
,
3
0
9
,
7
5
5
1
,
7
6
2
,
5
8
2
1
,
3
1
3
,
3
9
7
9
4
6
,
2
1
1
6
4
7
,
5
4
3
4
0
6
,
0
3
2
2
1
2
,
1
1
3
N
P
V
$
6
0
,
3
3
5
,
2
2
6
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
8
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
8
%
(
2
0
%
)
O
u
t
p
u
t
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
0
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
7
,
5
5
0
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
2
,
3
2
3
,
3
5
7
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
6
,
3
3
5
,
6
9
2
5
,
8
6
9
,
2
0
8
5
,
4
3
6
,
6
7
1
5
,
0
3
5
,
6
4
9
4
,
6
6
3
,
8
8
0
4
,
3
1
9
,
2
6
1
3
,
9
9
9
,
8
3
9
3
,
7
0
3
,
7
9
5
3
,
4
2
9
,
4
4
3
3
,
1
7
5
,
2
1
3
2
,
9
3
9
,
6
4
9
2
,
7
2
1
,
3
9
7
N
P
V
$
7
9
,
6
4
5
,
6
0
0
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
4
5
t
/
h
8
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
4
5
t
/
h
8
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
1
2
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
8
%
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
2
,
3
1
6
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
0
,
2
6
5
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
2
9
,
5
8
6
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
7
6
8
,
8
3
0
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
2
,
9
5
9
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
7
6
,
8
8
3
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
6
,
6
6
9
8
,
3
2
1
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
4
,
9
7
9
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
5
,
0
6
3
,
0
1
3
1
2
,
3
2
2
,
5
8
7
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
6
,
6
1
1
,
0
3
0
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
6
,
3
3
5
,
6
9
2
5
,
8
6
9
,
2
0
8
5
,
4
3
6
,
6
7
1
5
,
0
3
5
,
6
4
9
5
,
8
0
7
,
4
4
4
4
,
3
1
8
,
9
9
1
3
,
9
9
9
,
8
3
9
3
,
7
0
3
,
7
9
5
3
,
4
2
9
,
4
4
3
3
,
1
7
5
,
2
1
3
2
,
9
3
9
,
6
4
9
3
,
2
8
6
,
4
0
4
N
P
V
$
8
1
,
3
5
3
,
9
0
1
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
0
4
5
t
/
h
7
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
tT
o
t
a
l
s
t
e
a
m
f
l
o
w
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
1
0
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
7
%
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
3
2
8
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
2
,
1
7
2
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
4
5
3
,
1
8
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
0
6
3
,
4
3
2
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
4
5
,
3
1
9
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
0
6
,
3
4
3
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
5
,
7
0
2
9
,
5
1
2
7
,
7
7
9
7
,
8
9
5
7
,
0
1
9
9
,
1
2
9
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
4
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
5
,
2
4
2
,
0
1
9
1
2
,
5
5
1
,
3
5
9
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
6
,
2
1
9
,
8
6
6
1
3
,
5
0
6
,
6
1
2
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
0
1
.
0
0
0
.
9
1
0
.
8
3
0
.
7
5
0
.
6
8
0
.
6
2
0
.
5
6
0
.
5
1
0
.
4
7
0
.
4
2
0
.
3
9
0
.
3
5
0
.
3
2
0
.
2
9
0
.
2
6
0
.
2
4
0
.
2
2
0
.
2
0
P
V
$
9
,
8
8
4
,
2
0
3
9
,
4
3
0
,
1
9
9
8
,
7
0
1
,
5
0
2
6
,
3
3
5
,
6
9
2
5
,
8
6
9
,
2
0
8
6
,
8
3
6
,
1
9
3
5
,
0
3
5
,
6
4
9
4
,
6
6
3
,
8
8
0
5
,
3
4
2
,
2
3
5
3
,
9
9
9
,
2
5
0
3
,
7
0
3
,
7
9
5
3
,
4
2
9
,
4
4
3
3
,
8
8
2
,
9
0
7
2
,
9
3
9
,
4
3
2
2
,
7
2
1
,
3
9
7
N
P
V
$
8
2
,
7
7
4
,
9
8
4
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
6
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
9
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
6
%
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
6
9
7
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
6
3
6
,
6
6
9
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
6
3
,
6
6
7
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
7
,
5
5
0
7
,
6
6
4
7
,
7
7
9
6
,
3
7
9
9
,
5
3
0
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
4
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
2
,
3
2
3
,
3
5
7
1
5
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
5
,
9
5
6
,
5
7
1
1
3
,
2
6
2
,
1
3
6
1
3
,
5
0
7
,
6
0
7
1
6
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
6
,
1
4
9
,
4
5
5
4
,
2
9
9
,
7
5
2
3
,
8
0
9
,
7
0
9
4
,
2
2
8
,
0
6
1
2
,
9
9
0
,
1
6
9
2
,
6
4
8
,
8
2
2
2
,
9
0
7
,
0
0
6
2
,
0
7
8
,
1
6
5
2
,
2
5
5
,
1
2
1
1
,
6
2
9
,
8
4
3
1
,
4
4
3
,
4
8
7
1
,
5
5
6
,
9
9
4
N
P
V
$
5
9
,
5
0
8
,
2
0
6
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
7
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
6
4
3
4
6
9
,
8
4
1
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
2
2
,
9
4
8
2
4
,
9
9
7
,
8
8
4
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
2
,
2
9
5
2
,
4
9
9
,
7
8
8
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
5
,
8
6
5
5
,
4
9
9
1
0
,
9
5
5
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
0
9
,
3
7
4
1
1
,
9
4
5
,
6
5
1
1
2
,
3
1
9
,
9
5
3
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
6
,
1
4
9
,
4
5
5
4
,
2
9
9
,
7
5
2
3
,
8
0
9
,
7
0
9
3
,
3
5
6
,
9
6
1
2
,
9
5
2
,
7
8
2
2
,
6
4
8
,
0
9
0
2
,
3
4
6
,
2
8
4
2
,
0
7
8
,
1
6
5
1
,
8
4
0
,
5
6
6
1
,
6
3
0
,
0
3
0
1
,
4
4
3
,
4
8
7
1
,
2
7
8
,
2
1
6
N
P
V
$
5
7
,
3
4
5
,
1
1
9
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
2
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
2
5
t
/
h
5
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
1
2
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
2
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
6
4
,
3
1
7
4
4
1
,
1
0
1
4
6
5
,
1
6
7
4
3
4
,
9
9
1
4
1
3
,
2
4
1
3
9
2
,
5
7
9
4
1
9
,
0
7
1
3
9
1
,
2
0
0
3
7
1
,
6
4
0
3
5
3
,
0
5
8
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
3
,
9
7
9
,
1
9
9
2
3
,
1
2
1
,
9
4
3
2
4
,
7
4
9
,
2
2
3
2
3
,
4
9
0
,
8
3
4
2
2
,
6
5
1
,
0
3
6
2
1
,
8
4
1
,
2
6
2
2
3
,
6
6
4
,
9
0
6
2
2
,
4
2
2
,
3
5
5
2
1
,
6
2
0
,
7
5
6
2
0
,
8
4
7
,
8
1
4
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
3
9
7
,
9
2
0
2
,
3
1
2
,
1
9
4
2
,
4
7
4
,
9
2
2
2
,
3
4
9
,
0
8
3
2
,
2
6
5
,
1
0
4
2
,
1
8
4
,
1
2
6
2
,
3
6
6
,
4
9
1
2
,
2
4
2
,
2
3
5
2
,
1
6
2
,
0
7
6
2
,
0
8
4
,
7
8
1
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
-
1
,
7
9
0
-
1
7
,
1
4
5
3
2
,
5
4
6
-
2
5
,
1
6
8
-
1
6
,
7
9
6
-
1
6
,
1
9
5
3
6
,
4
7
3
-
2
4
,
8
5
1
-
1
6
,
0
3
2
-
1
5
,
4
5
9
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
0
3
,
0
0
0
,
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
4
,
2
5
7
,
5
3
8
1
3
,
3
9
1
,
4
8
0
1
1
,
6
9
4
,
8
1
0
1
3
,
5
0
6
,
7
6
8
1
2
,
6
2
7
,
6
7
7
1
1
,
7
8
1
,
6
5
4
1
0
,
2
5
1
,
8
8
9
1
2
,
0
7
4
,
7
6
7
1
1
,
2
2
2
,
5
5
5
1
0
,
4
0
2
,
5
5
2
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
6
,
1
4
9
,
4
5
5
4
,
2
9
9
,
7
5
2
4
,
6
6
0
,
8
1
4
3
,
8
0
6
,
6
9
4
2
,
8
9
0
,
7
7
8
2
,
9
0
3
,
1
8
8
2
,
3
6
0
,
2
0
3
1
,
9
1
4
,
8
4
8
1
,
4
4
8
,
8
8
6
1
,
4
8
3
,
9
2
2
1
,
1
9
9
,
2
9
6
9
6
6
,
6
6
6
N
P
V
$
5
7
,
5
9
6
,
1
2
5
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
5
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
3
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
5
%
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
4
9
,
9
1
5
4
2
7
,
4
2
0
4
0
6
,
0
4
9
3
8
5
,
7
4
6
3
6
6
,
4
5
9
3
4
8
,
1
3
6
3
3
0
,
7
2
9
3
1
4
,
1
9
3
2
9
8
,
4
8
3
2
8
3
,
5
5
9
2
6
9
,
3
8
1
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
2
,
8
9
2
,
0
7
4
2
2
,
0
7
3
,
6
8
2
2
1
,
2
8
4
,
5
4
8
2
0
,
5
2
3
,
6
2
5
1
9
,
7
8
9
,
9
0
6
1
9
,
0
8
2
,
4
1
7
1
8
,
4
0
0
,
2
2
0
1
7
,
7
4
2
,
4
1
2
1
7
,
1
0
8
,
1
2
1
1
6
,
4
9
6
,
5
0
6
1
5
,
9
0
6
,
7
5
6
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
2
8
9
,
2
0
7
2
,
2
0
7
,
3
6
8
2
,
1
2
8
,
4
5
5
2
,
0
5
2
,
3
6
3
1
,
9
7
8
,
9
9
1
1
,
9
0
8
,
2
4
2
1
,
8
4
0
,
0
2
2
1
,
7
7
4
,
2
4
1
1
,
7
1
0
,
8
1
2
1
,
6
4
9
,
6
5
1
1
,
5
9
0
,
6
7
6
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
-
1
6
,
4
1
8
-
1
6
,
3
6
8
-
1
5
,
7
8
3
-
1
5
,
2
1
8
-
1
4
,
6
7
4
-
1
4
,
1
5
0
-
1
3
,
6
4
4
-
1
3
,
1
5
6
-
1
2
,
6
8
6
-
1
2
,
2
3
2
-
1
1
,
7
9
5
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
4
,
2
2
4
,
0
6
4
1
3
,
4
0
2
,
0
1
2
1
2
,
5
5
7
,
1
5
0
1
1
,
7
3
6
,
4
6
2
1
0
,
9
3
9
,
5
3
6
1
0
,
1
6
5
,
4
4
0
9
,
4
1
3
,
2
7
3
8
,
6
8
2
,
1
6
5
7
,
9
7
1
,
2
7
5
7
,
2
7
9
,
7
9
1
6
,
6
0
6
,
9
3
1
5
,
9
5
1
,
9
3
6
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
6
,
1
4
9
,
4
5
5
5
,
0
3
8
,
3
1
3
4
,
1
0
4
,
9
5
5
3
,
3
3
6
,
2
3
5
2
,
7
0
4
,
0
8
6
2
,
1
8
4
,
9
9
2
1
,
7
5
9
,
4
0
8
1
,
4
1
1
,
0
9
4
1
,
1
2
6
,
5
7
0
8
9
4
,
6
4
6
7
0
6
,
0
4
8
5
5
3
,
0
8
9
N
P
V
$
5
3
,
4
8
0
,
5
1
3
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
5
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
5
%
(
2
0
%
)
O
u
t
p
u
t
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
:
0
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
S t e a m f l o w r a t e
Output
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
4
4
,
1
5
6
4
0
8
,
6
2
4
3
7
5
,
9
3
4
3
4
5
,
8
5
9
3
1
8
,
1
9
0
2
9
2
,
7
3
5
2
6
9
,
3
1
6
2
4
7
,
7
7
1
2
2
7
,
9
4
9
2
0
9
,
7
1
3
1
9
2
,
9
3
6
1
7
7
,
5
0
1
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
2
,
2
6
5
,
0
6
3
2
0
,
7
9
1
,
1
1
6
1
9
,
4
1
4
,
7
4
4
1
8
,
1
2
9
,
4
8
8
1
6
,
9
2
9
,
3
1
6
1
5
,
8
0
8
,
5
9
5
1
4
,
7
6
2
,
0
6
6
1
3
,
7
8
4
,
8
1
7
1
2
,
8
7
2
,
2
6
3
1
2
,
0
2
0
,
1
1
9
1
1
,
2
2
4
,
3
8
7
1
0
,
4
8
1
,
3
3
2
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
2
2
6
,
5
0
6
2
,
0
7
9
,
1
1
2
1
,
9
4
1
,
4
7
4
1
,
8
1
2
,
9
4
9
1
,
6
9
2
,
9
3
2
1
,
5
8
0
,
8
6
0
1
,
4
7
6
,
2
0
7
1
,
3
7
8
,
4
8
2
1
,
2
8
7
,
2
2
6
1
,
2
0
2
,
0
1
2
1
,
1
2
2
,
4
3
9
1
,
0
4
8
,
1
3
3
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
-
2
1
,
9
5
0
-
2
9
,
4
7
9
-
2
7
,
5
2
7
-
2
5
,
7
0
5
-
2
4
,
0
0
3
-
2
2
,
4
1
4
-
2
0
,
9
3
1
-
1
9
,
5
4
5
-
1
8
,
2
5
1
-
1
7
,
0
4
3
-
1
5
,
9
1
5
-
1
4
,
8
6
1
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
2
,
9
4
9
,
8
9
4
1
1
,
5
2
4
,
2
1
1
1
0
,
1
7
5
,
2
6
6
8
,
9
0
6
,
8
3
0
7
,
7
1
3
,
4
4
2
6
,
5
9
0
,
0
0
1
5
,
5
3
1
,
7
3
8
4
,
5
3
4
,
2
0
3
3
,
5
9
3
,
2
3
5
2
,
7
0
4
,
9
4
6
1
,
8
6
5
,
7
0
6
1
,
0
7
2
,
1
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
5
,
5
9
8
,
5
9
6
4
,
3
3
2
,
3
7
8
3
,
3
2
6
,
3
1
2
2
,
5
3
1
,
8
7
7
1
,
9
0
6
,
6
4
5
1
,
4
1
6
,
4
7
6
1
,
0
3
3
,
9
2
1
7
3
6
,
9
3
5
5
0
7
,
8
2
7
3
3
2
,
4
2
3
1
9
9
,
3
7
8
9
9
,
6
2
8
N
P
V
$
4
5
,
5
3
4
,
0
1
8
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
8
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
8
%
(
2
0
%
)
O
u
t
p
u
t
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
0
D
e
c
l
i
n
e
r
a
t
e
5
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
7
,
5
5
0
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
2
,
3
2
3
,
3
5
7
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
4
,
8
5
2
,
4
7
3
4
,
2
9
9
,
7
5
2
3
,
8
0
9
,
7
0
9
3
,
3
7
5
,
2
7
4
2
,
9
9
0
,
1
6
9
2
,
6
4
8
,
8
2
2
2
,
3
4
6
,
2
8
4
2
,
0
7
8
,
1
6
5
1
,
8
4
0
,
5
6
6
1
,
6
3
0
,
0
3
0
1
,
4
4
3
,
4
8
7
1
,
2
7
8
,
2
1
6
N
P
V
$
5
6
,
1
0
4
,
5
6
8
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
4
5
t
/
h
8
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
2
4
5
t
/
h
8
%
(
2
0
%
)
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
1
2
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
8
%
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
2
,
3
1
6
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
0
,
2
6
5
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
2
9
,
5
8
6
2
5
,
5
4
5
,
6
1
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
1
1
3
,
1
8
9
2
7
,
5
1
9
,
8
8
6
2
7
,
7
6
8
,
8
3
0
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
2
,
9
5
9
2
,
5
5
4
,
5
6
2
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
1
1
,
3
1
9
2
,
7
5
1
,
9
8
9
2
,
7
7
6
,
8
8
3
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
6
,
6
6
9
8
,
3
2
1
7
,
6
6
4
7
,
7
7
9
7
,
8
9
5
8
,
0
1
4
8
,
1
3
4
4
,
9
7
9
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
1
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
5
,
0
6
3
,
0
1
3
1
2
,
3
2
2
,
5
8
7
1
2
,
5
5
3
,
2
0
7
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
3
,
2
6
3
,
6
5
2
1
3
,
5
0
7
,
6
0
7
1
6
,
6
1
1
,
0
3
0
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
4
,
8
5
2
,
4
7
3
4
,
2
9
9
,
7
5
2
3
,
8
0
9
,
7
0
9
3
,
3
7
5
,
2
7
4
3
,
7
2
3
,
3
4
6
2
,
6
4
8
,
6
5
6
2
,
3
4
6
,
2
8
4
2
,
0
7
8
,
1
6
5
1
,
8
4
0
,
5
6
6
1
,
6
3
0
,
0
3
0
1
,
4
4
3
,
4
8
7
1
,
5
4
3
,
5
9
5
N
P
V
$
5
7
,
1
0
2
,
9
5
8
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
1
0
4
5
t
/
h
7
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
1
0
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
7
%
(
I
n
i
t
i
a
l
d
e
c
l
i
n
e
r
a
t
e
2
0
%
)
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
D
i
s
c
o
u
n
t
r
a
t
e
C
a
l
c
u
l
a
t
i
o
n
s
h
e
e
t
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
4
.
4
5
/
k
W
h
(
a
t
2
0
0
3
,
I
n
f
l
a
t
i
o
n
:
1
.
5
%
)
Y
e
a
r
2
0
0
5
2
0
0
6
2
0
0
7
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
E
l
e
c
t
r
i
c
i
t
y
V
o
l
u
m
e
M
W
h
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
1
,
3
2
8
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
3
,
0
4
0
4
7
2
,
1
7
2
4
7
3
,
0
4
0
4
7
3
,
0
4
0
E
l
e
c
t
r
i
c
i
t
y
P
r
i
c
e
/
k
W
h
4
.
4
5
4
.
7
9
4
.
8
7
4
.
9
4
5
.
0
1
5
.
0
9
5
.
1
6
5
.
2
4
5
.
3
2
5
.
4
0
5
.
4
8
5
.
5
6
5
.
6
5
5
.
7
3
5
.
8
2
5
.
9
0
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
$
2
2
,
6
7
7
,
1
3
0
2
3
,
0
1
7
,
2
8
7
2
3
,
3
6
2
,
5
4
6
2
3
,
7
1
2
,
9
8
4
2
4
,
0
6
8
,
6
7
9
2
4
,
4
2
9
,
7
0
9
2
4
,
7
9
6
,
1
5
5
2
5
,
1
6
8
,
0
9
7
2
5
,
4
5
3
,
1
8
9
2
5
,
9
2
8
,
8
0
3
2
6
,
3
1
7
,
7
3
5
2
6
,
7
1
2
,
5
0
1
2
7
,
0
6
3
,
4
3
2
2
7
,
5
1
9
,
8
8
6
2
7
,
9
3
2
,
6
8
5
O
&
M
c
o
s
t
$
6
,
8
0
0
,
0
0
0
6
,
9
0
2
,
0
0
0
7
,
0
0
5
,
5
3
0
7
,
1
1
0
,
6
1
3
7
,
2
1
7
,
2
7
2
7
,
3
2
5
,
5
3
1
7
,
4
3
5
,
4
1
4
7
,
5
4
6
,
9
4
5
7
,
6
6
0
,
1
5
0
7
,
7
7
5
,
0
5
2
7
,
8
9
1
,
6
7
8
8
,
0
1
0
,
0
5
3
8
,
1
3
0
,
2
0
4
8
,
2
5
2
,
1
5
7
8
,
3
7
5
,
9
3
9
T
a
x
,
o
t
h
e
r
s
$
2
,
2
6
7
,
7
1
3
2
,
3
0
1
,
7
2
9
2
,
3
3
6
,
2
5
5
2
,
3
7
1
,
2
9
8
2
,
4
0
6
,
8
6
8
2
,
4
4
2
,
9
7
1
2
,
4
7
9
,
6
1
5
2
,
5
1
6
,
8
1
0
2
,
5
4
5
,
3
1
9
2
,
5
9
2
,
8
8
0
2
,
6
3
1
,
7
7
4
2
,
6
7
1
,
2
5
0
2
,
7
0
6
,
3
4
3
2
,
7
5
1
,
9
8
9
2
,
7
9
3
,
2
6
8
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
$
4
5
3
,
5
4
3
6
,
8
0
3
6
,
9
0
5
7
,
0
0
9
7
,
1
1
4
7
,
2
2
1
7
,
3
2
9
7
,
4
3
9
5
,
7
0
2
9
,
5
1
2
7
,
7
7
9
7
,
8
9
5
7
,
0
1
9
9
,
1
2
9
8
,
2
5
6
C
a
p
i
t
a
l
e
x
p
e
n
d
i
t
u
r
e
$
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
0
3
,
0
0
0
,
0
0
0
3
,
0
0
0
,
0
0
0
C
a
s
h
f
l
o
w
$
1
3
,
1
5
5
,
8
7
4
1
3
,
8
0
6
,
7
5
5
1
4
,
0
1
3
,
8
5
6
1
1
,
2
2
4
,
0
6
4
1
1
,
4
3
7
,
4
2
5
1
4
,
6
5
3
,
9
8
7
1
1
,
8
7
3
,
7
9
6
1
2
,
0
9
6
,
9
0
3
1
5
,
2
4
2
,
0
1
9
1
2
,
5
5
1
,
3
5
9
1
2
,
7
8
6
,
5
0
5
1
3
,
0
2
3
,
3
0
3
1
6
,
2
1
9
,
8
6
6
1
3
,
5
0
6
,
6
1
2
1
3
,
7
5
5
,
2
2
1
1
2
3
4
5
6
7
8
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
D
i
s
c
o
u
n
t
r
a
t
e
1
5
1
.
0
0
0
.
8
7
0
.
7
6
0
.
6
6
0
.
5
7
0
.
5
0
0
.
4
3
0
.
3
8
0
.
3
3
0
.
2
8
0
.
2
5
0
.
2
1
0
.
1
9
0
.
1
6
0
.
1
4
0
.
1
2
0
.
1
1
0
.
0
9
P
V
$
8
,
6
5
0
,
2
0
1
7
,
8
9
4
,
0
5
7
6
,
9
6
7
,
3
6
3
4
,
8
5
2
,
4
7
3
4
,
2
9
9
,
7
5
2
4
,
7
9
0
,
4
1
4
3
,
3
7
5
,
2
7
4
2
,
9
9
0
,
1
6
9
3
,
2
7
6
,
1
6
9
2
,
3
4
5
,
9
3
9
2
,
0
7
8
,
1
6
5
1
,
8
4
0
,
5
6
6
1
,
9
9
3
,
3
3
2
1
,
4
4
3
,
3
8
1
1
,
2
7
8
,
2
1
6
N
P
V
$
5
8
,
0
7
5
,
4
7
0
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
4
5
t
/
h
6
%
(
2
0
%
)
0
1
0
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
7
0
0
2
0
0
8
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
2
0
1
9
2
0
2
0
2
0
2
1
2
0
2
2
t / h
0 1
0
2
0
3
0
4
0
5
0
6
0
7
0
O
u
t
p
u
t
T
o
t
a
l
s
t
e
a
m
f
l
o
w
r
a
t
e
I
n
i
t
i
a
l
w
e
l
l
s
s
t
e
a
m
f
l
o
w
M
a
k
e
u
p
w
e
l
l
s
s
t
e
a
m
f
l
o
w
r
a
t
e
S t e a m f l o w r a t e
Output
M
a
k
e
u
p
w
e
l
l
s
:
9
M
a
k
e
u
p
w
e
l
l
s
t
e
a
m
f
l
o
w
r
a
t
e
4
5
t
/
h
D
e
c
l
i
n
e
r
a
t
e
6
%
O
&
M
c
o
s
t
a
s
s
u
m
e
d
i
t
3
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
a
t
f
i
r
s
t
y
e
a
r
(
A
g
e
d
d
e
t
e
r
i
o
r
a
t
i
o
n
c
o
r
r
e
c
t
i
o
n
c
o
e
f
f
i
c
i
e
n
t
:
1
.
5
%
)
T
a
x
a
n
d
O
t
h
e
r
s
a
s
s
u
m
e
d
i
t
1
0
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
N
e
t
w
o
r
k
i
n
g
C
a
p
i
t
a
l
a
s
s
u
m
e
d
i
t
2
%
o
f
E
l
e
c
t
r
i
c
i
t
y
R
e
v
e
n
u
e
T
h
e
c
o
s
t
o
f
m
a
k
e
u
p
w
e
l
l
a
s
s
u
m
e
d
i
t
3
m
i
l
l
i
o
n
$
1970 19851991
ADB55MW2
1994 California Energy InternationalCEI JV
2001 4 150MW 1998 60MW 1
45 350MW
2 CEI Mid-American
OPIC2001 8 PLN
60MW 42MW
s-1
2
1
67% 33%
O&M
2 2008 3 2009
300MW5
600
120
IRR 6.85%
CO
2
70 CO
2
3
330MW 30
1
1 50MW
CDM
LG
FX-
233
s-2
50MW2
65MW3
45t/h/
5,000
6,000
7,000
8,000
9,000
10,000
11,000
12,000
13,000
14,000
5.00% 7.00% 9.00% 11.00% 13.00% 15.00% 17.00%