aeotab_3

Transcript of aeotab_3

ref2014.d102413a 2011 2012 2013 2014

Report Annual Energy Outlook 2014Scenario ref2014Datekey d102413aRelease Date April 2014

3. Energy Prices by Sector and Source(2012 dollars per million Btu, unless otherwise noted)

Sector and Source 2011 2012 2013 2014

Residential

Propane 25.28 24.12 23.39 22.92

Distillate Fuel Oil 26.93 27.30 27.03 25.52

Natural Gas 10.98 10.46 10.39 11.20

Electricity 34.95 34.83 34.02 34.41

Commercial

Propane 22.20 20.75 19.84 19.27

Residual Fuel 19.41 22.84 22.14 21.37

Natural Gas 8.96 8.11 8.31 9.09

Electricity 30.53 29.55 29.46 29.62

Industrial 1/

Propane 22.63 21.09 20.11 19.52

Residual Fuel Oil 19.17 20.90 20.23 19.58

Natural Gas 2/ 5.09 3.77 4.59 4.80

Metallurgical Coal 7.13 7.25 7.43 7.51

Other Industrial Coal 3.31 3.24 3.32 3.28

Coal to Liquids - - - - - - - -

Electricity 20.35 19.50 20.08 19.87

Transportation

Propane 26.29 25.14 24.44 23.97

E85 3/ 44.13 35.06 33.54 31.85

Motor Gasoline 4/ 30.32 30.68 29.71 28.13

Jet Fuel 5/ 23.02 22.99 21.94 20.71

Diesel Fuel (distillate fuel oil) 6/ 28.37 28.80 28.31 26.88

Natural Gas 7/ 15.90 14.64 15.45 15.50

Electricity 34.00 31.43 30.39 29.94

Electric Power 8/

Natural Gas 4.88 3.44 4.32 4.47

Steam Coal 2.42 2.39 2.37 2.33

Average Price to All Users 9/

Propane 24.39 23.24 22.32 21.76

E85 3/ 44.13 35.06 33.54 31.85

Motor Gasoline 4/ 30.18 30.44 29.55 28.04

Jet Fuel 5/ 23.02 22.99 21.94 20.71

Natural Gas 6.83 5.38 6.21 6.60

Other Coal 2.48 2.44 2.43 2.38

Electricity 29.52 28.85 28.69 28.73

Non-Renewable Energy Expenditures by Sector

(billion 2012 dollars)

Residential 249.85 234.06 237.80 239.49

Commercial 183.94 173.25 175.74 176.85

Industrial 1/ 232.59 213.75 223.10 225.17

Transportation 757.76 755.09 734.49 693.45

Total Non-Renewable Expenditures 1424.14 1376.15 1371.13 1334.97

Transportation Renewable Expenditures 0.12 0.50 0.64 0.69

Total Expenditures 1424.26 1376.66 1371.77 1335.66

Prices in Nominal Dollars

Residential

Propane 24.83 24.12 23.73 23.68

Natural Gas 10.79 10.46 10.54 11.57

Electricity 34.34 34.83 34.52 35.56

Commercial

Propane 21.81 20.75 20.14 19.91

Residual Fuel 19.07 22.84 22.47 22.09

Natural Gas 8.80 8.11 8.44 9.39

Electricity 30.00 29.55 29.90 30.61

Industrial 1/

Propane 22.24 21.09 20.41 20.17

Natural Gas 2/ 5.00 3.77 4.66 4.96

Other Industrial Coal 3.25 3.24 3.36 3.39

Electricity 19.99 19.50 20.38 20.54

Transportation

Propane 25.83 25.14 24.80 24.77

E85 3/ 43.36 35.06 34.04 32.92

Motor Gasoline 4/ 29.79 30.68 30.16 29.07

Jet Fuel 5/ 22.61 22.99 22.27 21.40

Diesel Fuel (distillate fuel oil) 6/ 27.87 28.80 28.73 27.78

Natural Gas 7/ 15.62 14.64 15.68 16.01

Electricity 33.40 31.43 30.84 30.94

Electric Power 8/

Natural Gas 4.80 3.44 4.39 4.62

Steam Coal 2.38 2.39 2.41 2.41

Average Price to All Users 9/

Propane 23.96 23.24 22.66 22.49

E85 3/ 43.36 35.06 34.04 32.92

Motor Gasoline 4/ 29.66 30.44 29.99 28.97

Jet Fuel 5/ 22.61 22.99 22.27 21.40

Natural Gas 6.71 5.38 6.31 6.82

Other Coal 2.43 2.44 2.46 2.46

Electricity 29.01 28.85 29.12 29.69

Non-Renewable Energy Expenditures by Sector

(billion nominal dollars)

Residential 245.47 234.06 241.35 247.49

Commercial 180.72 173.25 178.36 182.76

Industrial 1/ 228.52 213.75 226.42 232.70

Transportation 744.51 755.09 745.43 716.62

Total Non-Renewable Expenditures 1399.23 1376.15 1391.57 1379.57

Transportation Renewable Expenditures 0.12 0.50 0.65 0.72

Total Expenditures 1399.35 1376.66 1392.22 1380.28

1/ Includes energy for combined heat and power plants that have a non-regulatory status, and small on-site generating systems.

2/ Excludes use for lease and plant fuel.

3/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable). To address cold starting issues,

the percentage of ethanol varies seasonally. The annual average ethanol content of 74 percent is used for this forecast.

4/ Sales weighted-average price for all grades. Includes Federal, State, and local taxes.

5/ Kerosene-type jet fuel. Includes Federal and State taxes while excluding county and local taxes.

6/ Diesel fuel for on-road use. Includes Federal and State taxes while excluding county and local taxes.

7/ Natural gas used as fuel in motor vehicles, trains, and ships. Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges.

8/ Includes electricity-only and combined heat and power plants that have a regulatory status.

9/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption.

Btu = British thermal unit.

- - = Not applicable.

Note: Data for 2011 and 2012 are model results and may differ from official EIA data reports.

Sources: 2011 and 2012 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices

in the U.S. Energy Information Administration (EIA), Petroleum Marketing Monthly, DOE/EIA-0380(2013/08) (Washington, DC, August 2013).

2011 residential, commercial, and industrial natural gas delivered prices: EIA,

Natural Gas Annual 2011, DOE/EIA-0131(2011) (Washington, DC, January 2013). 2012 residential, commercial, and industrial natural gas

delivered prices: EIA, Natural Gas Monthly, DOE/EIA-0130(2013/06) (Washington, DC, June 2013).

2011 transportation sector natural gas delivered prices are based on: EIA, Natural Gas Annual

2011, DOE/EIA-0131(2011) (Washington, DC, January 2013) and estimated State taxes, Federal taxes, and dispensing costs or charges.

2012 transportation sector natural gas delivered prices are model results.

2011 and 2012 electric power sector distillate and residual fuel oil prices:

EIA, Monthly Energy Review, DOE/EIA-0035(2013/09)(Washington, DC, September 2013). 2011 and

2012 electric power sector natural gas prices: EIA, Electric Power Monthly,

April 2012 and April 2013, Table 4.2, and EIA, State Energy Data System

2011, DOE/EIA-0214(2011) (Washington, DC, June 2013).

2011 and 2012 coal prices based on: EIA, Quarterly Coal Report,

October-December 2012, DOE/EIA-0121(2012/4Q) (Washington, DC, March 2013) and EIA, AEO2014 National Energy Modeling System run ref2014.d102413a.

2011 and 2012 electricity prices: EIA, Monthly Energy Review,

DOE/EIA-0035(2013/09) (Washington, DC, September 2013).

2011 and 2012 E85 prices derived from monthly prices in the Clean Cities

Alternative Fuel Price Report. Projections: EIA, AEO2014 National Energy Modeling System run ref2014.d102413a.

2015 2016 2017 2018 2019 2020 2021 2022 2023

Reference case

2015 2016 2017 2018 2019 2020 2021 2022 2023

22.41 22.44 22.97 23.38 23.62 23.79 24.06 24.28 24.44

24.46 23.78 23.52 23.72 24.21 24.67 25.14 25.64 26.08

11.00 10.68 11.01 11.46 11.63 11.59 11.80 11.90 12.06

34.94 35.16 35.52 35.91 36.18 36.15 36.06 35.80 35.70

18.65 18.68 19.33 19.82 20.12 20.33 20.66 20.93 21.13

21.22 20.70 20.58 20.81 21.32 21.77 22.26 22.78 23.19

14.32 13.85 13.62 13.73 14.02 14.40 14.74 15.27 15.59

8.92 8.72 9.01 9.41 9.55 9.49 9.68 9.76 9.90

29.99 30.14 30.37 30.72 31.01 30.80 30.63 30.29 30.16

18.87 18.91 19.59 20.11 20.43 20.64 20.99 21.28 21.49

21.42 21.01 20.98 21.23 21.78 22.22 22.72 23.26 23.65

14.90 14.42 14.17 14.27 14.53 14.88 15.25 15.71 16.06

4.94 5.15 5.43 5.85 5.95 5.79 5.93 5.95 6.05

7.76 7.95 8.05 8.19 8.30 8.43 8.53 8.63 8.74

3.38 3.44 3.46 3.52 3.56 3.59 3.61 3.64 3.67

- - - - - - - - - - - - - - - - - -

20.11 20.11 20.29 20.59 20.86 20.77 20.75 20.65 20.66

23.46 23.49 24.02 24.43 24.68 24.85 25.12 25.34 25.50

31.42 28.60 25.72 25.07 24.92 25.61 25.84 25.75 26.66

26.41 25.53 25.16 25.11 25.23 25.59 25.95 26.36 26.78

19.06 18.40 18.19 18.39 18.99 19.47 20.00 20.58 21.05

25.87 25.51 25.52 25.79 26.35 26.80 27.30 27.85 28.23

12.21 11.79 11.63 11.78 12.14 12.46 12.82 13.19 13.52

15.64 15.73 15.81 15.99 15.91 15.62 15.63 15.50 15.43

29.73 29.66 29.59 29.78 30.03 29.86 29.74 29.50 29.43

20.43 19.77 19.53 19.71 20.20 20.66 21.14 21.64 22.08

13.01 12.57 13.07 13.18 13.48 13.86 14.19 14.65 14.95

4.43 4.47 4.69 5.06 5.18 5.07 5.24 5.29 5.42

2.40 2.42 2.49 2.55 2.59 2.61 2.64 2.68 2.70

21.16 21.16 21.71 22.13 22.38 22.54 22.83 23.06 23.22

31.42 28.60 25.72 25.07 24.92 25.61 25.84 25.75 26.66

26.41 25.53 25.16 25.11 25.22 25.58 25.95 26.36 26.78

19.06 18.40 18.19 18.39 18.99 19.47 20.00 20.58 21.05

24.82 24.43 24.42 24.69 25.25 25.70 26.21 26.76 27.16

12.84 12.43 12.34 12.50 12.82 13.15 13.51 13.92 14.25

6.49 6.43 6.71 7.11 7.22 7.09 7.25 7.29 7.40

7.76 7.95 8.05 8.19 8.30 8.43 8.53 8.63 8.74

2.46 2.49 2.55 2.61 2.65 2.67 2.70 2.74 2.76

- - - - - - - - - - - - - - - - - -

29.06 29.10 29.29 29.60 29.87 29.72 29.60 29.35 29.26

239.03 238.76 242.88 247.54 250.44 249.25 250.33 250.54 251.90

177.08 178.02 181.32 185.61 188.96 189.44 191.14 191.86 193.68

233.73 242.31 253.54 265.39 274.07 279.45 287.01 293.27 300.24

650.93 633.90 626.12 624.07 626.76 632.05 637.47 643.26 648.44

1300.78 1292.99 1303.87 1322.60 1340.23 1350.18 1365.95 1378.93 1394.26

0.55 1.05 2.01 2.93 3.96 4.89 6.10 7.67 8.65

1301.33 1294.04 1305.88 1325.53 1344.19 1355.07 1372.06 1386.61 1402.91

23.52 23.91 24.83 25.66 26.33 26.94 27.70 28.41 29.09

25.67 25.34 25.43 26.04 26.99 27.94 28.95 30.01 31.05

11.54 11.39 11.90 12.58 12.96 13.13 13.59 13.92 14.35

36.67 37.47 38.40 39.43 40.33 40.94 41.51 41.91 42.49

19.57 19.91 20.90 21.76 22.43 23.02 23.79 24.50 25.15

22.28 22.06 22.25 22.84 23.77 24.66 25.63 26.66 27.60

15.03 14.76 14.72 15.08 15.63 16.31 16.96 17.87 18.56

9.36 9.30 9.74 10.33 10.64 10.75 11.15 11.42 11.78

31.48 32.12 32.84 33.73 34.58 34.88 35.26 35.46 35.90

19.80 20.15 21.18 22.08 22.77 23.38 24.17 24.91 25.58

22.48 22.39 22.69 23.31 24.28 25.17 26.16 27.23 28.16

15.64 15.37 15.32 15.66 16.19 16.85 17.56 18.39 19.11

5.18 5.49 5.87 6.42 6.63 6.56 6.83 6.97 7.20

8.14 8.47 8.70 8.99 9.25 9.55 9.82 10.10 10.40

3.54 3.66 3.74 3.86 3.97 4.07 4.16 4.26 4.36

- - - - - - - - - - - - - - - - - -

21.10 21.43 21.93 22.61 23.25 23.52 23.89 24.17 24.60

24.62 25.03 25.98 26.82 27.51 28.14 28.92 29.65 30.35

32.97 30.48 27.81 27.52 27.78 29.00 29.74 30.14 31.73

27.72 27.21 27.21 27.56 28.12 28.98 29.88 30.85 31.88

20.00 19.61 19.67 20.19 21.17 22.06 23.02 24.08 25.05

27.15 27.18 27.60 28.31 29.38 30.35 31.43 32.59 33.60

12.82 12.56 12.58 12.94 13.53 14.11 14.75 15.44 16.10

16.41 16.76 17.09 17.56 17.74 17.69 17.99 18.15 18.37

31.20 31.61 31.99 32.70 33.48 33.82 34.23 34.53 35.03

21.44 21.07 21.11 21.64 22.52 23.40 24.33 25.32 26.28

13.65 13.40 14.13 14.47 15.03 15.70 16.34 17.15 17.80

4.65 4.77 5.07 5.56 5.77 5.75 6.03 6.20 6.45

2.52 2.58 2.69 2.80 2.89 2.96 3.04 3.13 3.22

22.21 22.55 23.47 24.30 24.95 25.53 26.28 26.99 27.65

32.97 30.48 27.81 27.52 27.78 29.00 29.74 30.14 31.73

27.72 27.21 27.21 27.56 28.12 28.98 29.87 30.85 31.88

20.00 19.61 19.67 20.19 21.17 22.06 23.02 24.08 25.05

26.05 26.04 26.41 27.10 28.15 29.11 30.18 31.33 32.33

13.48 13.25 13.34 13.72 14.30 14.90 15.55 16.29 16.96

6.81 6.85 7.25 7.80 8.05 8.04 8.35 8.53 8.80

8.14 8.47 8.70 8.99 9.25 9.55 9.82 10.10 10.40

2.58 2.65 2.76 2.87 2.95 3.03 3.11 3.20 3.29

- - - - - - - - - - - - - - - - - -

30.50 31.01 31.67 32.49 33.30 33.66 34.08 34.36 34.83

250.86 254.44 262.61 271.74 279.20 282.30 288.18 293.24 299.86

185.85 189.71 196.05 203.75 210.65 214.56 220.04 224.56 230.56

245.30 258.22 274.14 291.34 305.54 316.50 330.40 343.26 357.40

683.15 675.51 676.98 685.10 698.72 715.87 733.85 752.90 771.91

1365.16 1377.87 1409.78 1451.93 1494.12 1529.23 1572.47 1613.97 1659.74

0.58 1.12 2.17 3.22 4.41 5.54 7.03 8.98 10.29

1365.74 1378.99 1411.95 1455.15 1498.54 1534.77 1579.50 1622.95 1670.03

3/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable). To address cold starting issues,

7/ Natural gas used as fuel in motor vehicles, trains, and ships. Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges.

9/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption.

in the U.S. Energy Information Administration (EIA), Petroleum Marketing Monthly, DOE/EIA-0380(2013/08) (Washington, DC, August 2013).

Natural Gas Annual 2011, DOE/EIA-0131(2011) (Washington, DC, January 2013). 2012 residential, commercial, and industrial natural gas

2011, DOE/EIA-0131(2011) (Washington, DC, January 2013) and estimated State taxes, Federal taxes, and dispensing costs or charges.

October-December 2012, DOE/EIA-0121(2012/4Q) (Washington, DC, March 2013) and EIA, AEO2014 National Energy Modeling System run ref2014.d102413a.

2024 2025 2026 2027 2028 2029 2030 2031 2032

24.63 24.86 25.06 25.25 25.41 25.58 25.75 25.92 26.11

26.53 26.95 27.26 27.69 27.97 28.32 28.60 28.94 29.31

12.31 12.48 12.58 12.72 12.90 13.18 13.50 13.65 13.71

36.04 36.14 36.25 36.47 36.58 36.73 36.98 37.26 37.34

21.37 21.66 21.91 22.15 22.35 22.57 22.79 23.01 23.25

23.59 24.01 24.33 24.76 25.03 25.37 25.66 26.00 26.37

15.86 16.13 16.58 17.02 17.15 17.66 17.92 18.25 18.57

10.13 10.29 10.38 10.50 10.66 10.91 11.19 11.29 11.29

30.50 30.55 30.63 30.83 30.91 31.02 31.26 31.51 31.55

21.75 22.06 22.33 22.59 22.80 23.04 23.27 23.50 23.76

24.02 24.45 24.79 25.22 25.47 25.81 26.11 26.46 26.83

16.36 16.65 17.01 17.42 17.66 18.04 18.29 18.59 18.91

6.23 6.32 6.36 6.43 6.53 6.74 6.99 7.10 7.22

8.85 8.95 9.04 9.15 9.27 9.38 9.51 9.59 9.67

3.70 3.73 3.76 3.78 3.82 3.85 3.88 3.92 3.94

- - - - - - - - - - - - - - - - - -

20.95 21.08 21.24 21.46 21.59 21.74 21.99 22.24 22.34

25.69 25.92 26.12 26.31 26.47 26.64 26.81 26.98 27.17

27.24 27.53 27.70 27.90 27.76 27.82 27.91 28.17 28.59

27.13 27.37 27.58 27.93 28.03 28.29 28.54 28.84 29.17

21.52 21.96 22.30 22.75 23.02 23.40 23.71 24.10 24.55

28.59 29.02 29.37 29.80 30.05 30.38 30.68 31.04 31.41

13.86 14.16 14.43 14.76 15.00 15.27 15.50 15.75 16.05

15.53 15.57 15.55 15.59 15.91 16.25 16.63 16.83 16.98

29.79 30.09 30.35 30.68 30.93 31.23 31.68 32.04 32.05

22.52 22.94 23.27 23.71 24.00 24.36 24.65 24.99 25.37

15.30 15.59 15.91 16.28 16.61 16.93 17.14 17.44 17.75

5.62 5.76 5.81 5.91 6.03 6.24 6.49 6.62 6.73

2.74 2.77 2.81 2.84 2.86 2.89 2.93 2.95 2.97

23.43 23.68 23.90 24.11 24.28 24.47 24.66 24.85 25.06

27.24 27.53 27.70 27.90 27.76 27.82 27.91 28.17 28.59

27.13 27.37 27.58 27.93 28.02 28.28 28.53 28.84 29.17

21.52 21.96 22.30 22.75 23.02 23.40 23.71 24.10 24.55

27.54 27.98 28.33 28.76 29.02 29.36 29.67 30.02 30.41

14.58 14.88 15.18 15.53 15.77 16.09 16.32 16.59 16.90

7.59 7.72 7.77 7.86 7.99 8.22 8.49 8.61 8.71

8.85 8.95 9.04 9.15 9.27 9.38 9.51 9.59 9.67

2.80 2.83 2.87 2.89 2.92 2.95 2.98 3.01 3.03

- - - - - - - - - - - - - - - - - -

29.58 29.67 29.79 30.01 30.13 30.29 30.56 30.83 30.93

255.89 258.12 260.26 263.25 265.87 269.20 272.82 275.83 277.58

197.83 200.39 202.94 206.21 208.97 212.24 215.91 219.14 221.31

308.59 315.89 321.11 327.69 333.16 337.71 343.02 347.61 351.78

651.76 653.92 655.12 659.67 659.49 663.44 667.67 673.87 681.15

1414.06 1428.32 1439.43 1456.82 1467.49 1482.59 1499.43 1516.45 1531.83

9.63 10.53 11.27 11.96 12.35 12.70 12.96 13.18 13.29

1423.69 1438.85 1450.71 1468.78 1479.85 1495.29 1512.39 1529.62 1545.12

29.83 30.63 31.40 32.20 32.97 33.81 34.67 35.59 36.57

32.13 33.19 34.15 35.31 36.29 37.42 38.50 39.72 41.04

14.90 15.37 15.76 16.21 16.74 17.42 18.18 18.74 19.20

43.64 44.52 45.42 46.50 47.47 48.53 49.78 51.15 52.29

25.88 26.69 27.45 28.25 29.01 29.83 30.68 31.58 32.56

28.56 29.57 30.49 31.57 32.48 33.52 34.54 35.70 36.93

19.21 19.87 20.77 21.70 22.25 23.34 24.12 25.06 26.01

12.26 12.67 13.01 13.38 13.83 14.42 15.07 15.51 15.81

36.93 37.63 38.38 39.31 40.11 40.98 42.08 43.25 44.18

26.34 27.18 27.98 28.80 29.58 30.44 31.32 32.26 33.27

29.09 30.12 31.07 32.16 33.06 34.11 35.15 36.32 37.58

19.82 20.51 21.32 22.21 22.92 23.84 24.62 25.53 26.48

7.54 7.79 7.96 8.20 8.48 8.90 9.41 9.75 10.12

10.71 11.03 11.33 11.67 12.02 12.39 12.81 13.17 13.55

4.48 4.59 4.71 4.83 4.95 5.08 5.23 5.38 5.52

- - - - - - - - - - - - - - - - - -

25.37 25.96 26.61 27.36 28.01 28.72 29.60 30.53 31.29

31.11 31.93 32.73 33.55 34.35 35.20 36.09 37.04 38.05

32.99 33.92 34.71 35.58 36.02 36.76 37.57 38.67 40.04

32.85 33.72 34.56 35.61 36.37 37.38 38.42 39.59 40.86

26.07 27.05 27.94 29.01 29.87 30.92 31.91 33.09 34.37

34.63 35.75 36.80 37.99 38.99 40.15 41.30 42.61 43.99

16.79 17.44 18.08 18.82 19.46 20.18 20.86 21.62 22.48

18.80 19.18 19.49 19.88 20.64 21.47 22.38 23.10 23.77

36.08 37.07 38.03 39.11 40.14 41.27 42.65 43.99 44.89

27.27 28.26 29.16 30.23 31.14 32.18 33.18 34.31 35.53

18.52 19.21 19.94 20.76 21.56 22.37 23.08 23.95 24.86

6.81 7.09 7.29 7.53 7.82 8.25 8.74 9.08 9.42

3.32 3.42 3.52 3.62 3.72 3.82 3.94 4.05 4.17

28.37 29.17 29.94 30.74 31.51 32.34 33.20 34.12 35.10

32.99 33.92 34.71 35.58 36.02 36.76 37.57 38.67 40.04

32.85 33.71 34.56 35.61 36.36 37.37 38.41 39.59 40.85

26.07 27.05 27.94 29.01 29.87 30.92 31.91 33.09 34.37

33.35 34.46 35.50 36.67 37.66 38.80 39.94 41.22 42.58

17.66 18.32 19.02 19.81 20.47 21.26 21.97 22.78 23.66

9.20 9.51 9.74 10.02 10.37 10.86 11.43 11.83 12.20

10.71 11.03 11.33 11.67 12.02 12.39 12.81 13.17 13.55

3.39 3.49 3.59 3.69 3.79 3.90 4.02 4.13 4.25

- - - - - - - - - - - - - - - - - -

35.82 36.55 37.33 38.27 39.10 40.02 41.13 42.33 43.32

309.87 317.94 326.13 335.66 345.01 355.72 367.27 378.68 388.73

239.56 246.83 254.30 262.92 271.18 280.45 290.65 300.84 309.93

373.69 389.11 402.38 417.81 432.32 446.25 461.77 477.21 492.64

789.25 805.47 820.92 841.10 855.79 876.66 898.80 925.12 953.90

1712.37 1759.34 1803.73 1857.49 1904.30 1959.08 2018.49 2081.85 2145.20

11.66 12.97 14.13 15.24 16.03 16.78 17.45 18.09 18.61

1724.04 1772.32 1817.85 1872.73 1920.33 1975.86 2035.94 2099.94 2163.81

2033 2034 2035 2036 2037 2038 2039 2040

2033 2034 2035 2036 2037 2038 2039 2040 2012-2040

26.32 26.66 26.84 27.02 27.15 27.27 27.45 27.64 0.5%

29.74 30.24 30.57 30.91 31.23 31.60 32.11 32.64 0.6%

13.94 14.34 14.61 14.99 15.15 15.28 15.62 15.98 1.5%

37.37 37.57 37.82 38.08 38.30 38.37 38.58 38.83 0.4%

23.52 23.91 24.14 24.37 24.54 24.69 24.92 25.17 0.7%

26.76 27.39 27.69 28.03 28.34 28.66 29.16 29.72 0.4%

18.88 19.20 19.36 19.61 19.88 20.14 20.54 20.99 -0.3%

11.48 11.75 11.95 12.26 12.37 12.46 12.76 13.08 1.7%

31.54 31.73 31.98 32.25 32.46 32.53 32.75 33.01 0.4%

24.05 24.50 24.73 24.98 25.16 25.33 25.56 25.84 0.7%

27.20 27.72 27.97 28.29 28.57 28.87 29.36 29.92 0.3%

19.22 19.56 19.79 20.06 20.33 20.60 21.02 21.48 0.1%

7.42 7.57 7.76 8.04 8.09 8.13 8.34 8.59 3.0%

9.76 9.84 9.93 10.01 10.10 10.11 10.14 10.20 1.2%

3.98 4.00 4.03 4.06 4.09 4.12 4.15 4.19 0.9%

- - - - - - - - - - - - - - - - - -

22.44 22.65 22.91 23.19 23.41 23.52 23.76 24.05 0.8%

27.38 27.82 28.01 28.20 28.33 28.44 28.62 28.82 0.5%

29.08 30.03 30.68 31.63 32.60 33.60 34.49 35.49 0.0%

29.52 30.13 30.40 30.79 31.14 31.49 32.06 32.67 0.2%

24.97 25.46 25.83 26.23 26.57 26.98 27.50 28.07 0.7%

31.81 32.32 32.60 32.91 33.15 33.45 33.96 34.53 0.7%

16.35 16.69 16.94 17.22 17.47 17.74 18.13 18.55 -0.3%

17.29 17.75 18.09 18.59 18.80 18.94 19.25 19.67 1.1%

32.02 32.29 32.65 32.96 33.25 33.44 33.80 34.19 0.3%

25.78 26.34 26.68 27.04 27.37 27.75 28.26 28.81 0.6%

18.08 18.47 18.74 19.05 19.32 19.57 19.97 20.42 0.0%

6.93 7.09 7.29 7.57 7.63 7.68 7.90 8.16 3.1%

3.00 3.02 3.05 3.08 3.10 3.12 3.15 3.19 1.0%

25.30 25.68 25.89 26.09 26.24 26.37 26.57 26.79 0.5%

29.08 30.03 30.68 31.63 32.60 33.60 34.49 35.49 0.0%

29.51 30.13 30.40 30.79 31.14 31.49 32.06 32.67 0.3%

24.97 25.46 25.83 26.23 26.57 26.98 27.50 28.07 0.7%

30.78 31.33 31.58 31.91 32.19 32.48 32.98 33.54 0.6%

17.20 17.54 17.79 18.07 18.33 18.59 18.99 19.42 -0.2%

8.92 9.13 9.33 9.66 9.75 9.82 10.08 10.38 2.4%

9.76 9.84 9.93 10.01 10.10 10.11 10.14 10.20 1.2%

3.06 3.08 3.11 3.14 3.16 3.18 3.22 3.25 1.0%

- - - - - - - - - - - - - - - - - -

30.99 31.21 31.49 31.77 32.00 32.10 32.35 32.63 0.4%

280.02 284.09 287.79 292.06 295.22 297.71 301.97 306.56 1.0%

224.08 228.31 232.66 237.56 241.60 245.08 250.18 255.39 1.4%

355.93 360.75 365.43 370.92 375.84 379.56 385.00 390.91 2.2%

689.33 703.34 711.27 721.81 731.45 741.97 756.75 772.91 0.1%

1549.37 1576.49 1597.14 1622.35 1644.12 1664.32 1693.90 1725.77 0.8%

13.33 13.56 13.30 12.97 12.56 12.03 11.93 11.80 11.9%

1562.70 1590.05 1610.44 1635.32 1656.69 1676.34 1705.83 1737.56 0.8%

37.62 38.90 39.98 41.11 42.20 43.30 44.53 45.83 2.3%

42.50 44.11 45.53 47.03 48.54 50.17 52.09 54.12 2.5%

19.93 20.92 21.75 22.81 23.55 24.26 25.34 26.49 3.4%

53.41 54.81 56.33 57.94 59.52 60.91 62.59 64.39 2.2%

33.61 34.89 35.95 37.07 38.13 39.20 40.42 41.74 2.5%

38.24 39.96 41.24 42.65 44.04 45.50 47.31 49.27 2.2%

26.98 28.00 28.84 29.83 30.90 31.97 33.32 34.80 1.5%

16.40 17.14 17.80 18.66 19.22 19.78 20.69 21.68 3.6%

45.07 46.29 47.64 49.07 50.44 51.64 53.13 54.73 2.2%

34.37 35.74 36.84 38.00 39.10 40.21 41.47 42.83 2.6%

38.88 40.44 41.66 43.04 44.40 45.83 47.64 49.61 2.1%

27.47 28.53 29.47 30.51 31.59 32.71 34.10 35.61 1.9%

10.60 11.05 11.55 12.24 12.58 12.91 13.53 14.25 4.9%

13.95 14.35 14.80 15.23 15.70 16.05 16.44 16.91 3.1%

5.68 5.84 6.00 6.18 6.36 6.54 6.73 6.95 2.8%

- - - - - - - - - - - - - - - - - -

32.07 33.05 34.13 35.28 36.38 37.34 38.55 39.88 2.6%

39.13 40.58 41.71 42.90 44.03 45.15 46.43 47.79 2.3%

41.56 43.80 45.69 48.12 50.66 53.34 55.95 58.85 1.9%

42.18 43.96 45.28 46.85 48.40 50.00 52.01 54.17 2.1%

35.68 37.15 38.47 39.90 41.29 42.83 44.62 46.53 2.5%

45.46 47.16 48.56 50.07 51.52 53.10 55.09 57.25 2.5%

23.37 24.34 25.23 26.20 27.16 28.17 29.41 30.76 1.5%

24.71 25.90 26.95 28.27 29.21 30.07 31.23 32.61 2.9%

45.76 47.11 48.63 50.15 51.67 53.09 54.83 56.68 2.1%

36.84 38.42 39.74 41.13 42.54 44.06 45.85 47.77 2.5%

25.83 26.94 27.92 28.98 30.03 31.08 32.40 33.86 1.8%

9.90 10.34 10.85 11.52 11.86 12.19 12.81 13.53 5.0%

4.29 4.41 4.54 4.68 4.82 4.95 5.12 5.29 2.9%

36.16 37.47 38.55 39.69 40.77 41.86 43.10 44.42 2.3%

41.56 43.80 45.69 48.12 50.66 53.34 55.95 58.85 1.9%

42.18 43.96 45.28 46.84 48.40 50.00 52.00 54.17 2.1%

35.68 37.15 38.47 39.90 41.29 42.83 44.62 46.53 2.5%

43.99 45.70 47.04 48.54 50.02 51.56 53.50 55.61 2.4%

24.59 25.59 26.49 27.49 28.48 29.52 30.80 32.20 1.6%

12.74 13.31 13.90 14.69 15.15 15.59 16.35 17.22 4.2%

13.95 14.35 14.80 15.23 15.70 16.05 16.44 16.91 3.1%

4.37 4.50 4.63 4.77 4.91 5.05 5.22 5.39 2.9%

- - - - - - - - - - - - - - - - - -

44.29 45.53 46.90 48.34 49.74 50.97 52.48 54.11 2.3%

400.19 414.46 428.63 444.33 458.81 472.63 489.87 508.27 2.8%

320.25 333.09 346.52 361.41 375.48 389.08 405.86 423.44 3.2%

508.68 526.29 544.27 564.31 584.10 602.58 624.57 648.12 4.0%

985.15 1026.10 1059.37 1098.13 1136.76 1177.93 1227.66 1281.47 1.9%

2214.28 2299.94 2378.79 2468.19 2555.15 2642.21 2747.97 2861.30 2.6%

19.06 19.78 19.81 19.74 19.52 19.09 19.35 19.56 14.0%

2233.33 2319.72 2398.59 2487.93 2574.67 2661.30 2767.32 2880.86 2.7%

aeotab_3

Documents

Transcript of aeotab_3