1 Econ Question, due in 7 hours! Please read the question first

profileAmbargato
aluminum_cost_data.xls
Home>Business & Finance homework help>Economics homework help>1 Econ Question, due in 7 hours! Please read the question first

Sheet1

1993 Operating Costs
(contains no depreciation or other charge for capital)
($/ton except where noted)
Smelter Sorocaba A Zaporozhye Grand Baie Arvida 2 Sumgait Kitimat Arvida 1 Badin A Portland Shawinigan Falls Beauharnois Alcoa Tennessee A Alouette Tomago Dunkirk Saramenha A Wentachee A Belem Sayansk Irkutsk Becancour Isle Maligne Point Henry B Laterriere Novokuznetsk 1H Deschambault Tursunzade (Regar) Alba 3 Sunndalsora 2 Kinlochleven Ardal 2A Nadvoitsy Novokuznetsk 1V Kambara A Kandalaksha Bratsk Uralsky Ardal 1A Lochaber Asahan Baie Comeau 1 Sunndalsora 1 Alba Volgograd Hoyanger 1A Krasnoyarsk Alcoa Massena Kurri Kurri Boyne Island Karmoy 1 Karmoy 2 Baie Comeau 2 Hamburg Mosjoen 1 Paranam Bogoslovsk Ferndale Hoyanger 2A Porto Vesme Baie Comeau 3 Point Henry A Tiwai Point Puerto Madryn Mead Mosjoen 2 Sao Luis Lista Volkhov Fusina Holyhead Ardal 2B Venalum Valco Bell Bay Wentachee B Columbia Falls Warrick A Straumsvik St.Jean Husnes Hoyanger 1B New Madrid Badin B Edea Guizhou Ardal 1B Tacoma Reynolds Massena Norf Hoyanger 2B Alcasa Longview Frederick Hannibal Nag Hammadi Rockdale A Aratu 2 San Ciprian Goldendale Vlissingen Qinghai Rockdale B Sundsvall 1 Alcoa Tennessee B Vancouver Distomon Sorocaba B Sebree Hawesville Sundsvall 2 Stade Warrick B Ravenswood Aviles Auzat Richards Bay 2 The Dalles La Coruna Mount Holly Lynemouth Lannemezan Venthon Valesul Renukoot A Richards Bay 1 Zhengzhou Voerde Shandong Lian Cheng Lanzhou Jebel Ali Steg Orissa Delfzijl Podgorica (Titograd) Qingtonxia Toging A Baiyin Essen Baotou 2 Fushun 2 Pocos de Caldas Saramenha B Baotou 1 Fushun 1 Inota Konin Alwaye Ziar nad Hronom 1 Hirakud Talum Korba Toging B Slatina Arak Seydisehir Renukoot B
Country Brazil Ukraine Canada Canada Azerbaijan Canada Canada USA Australia Canada Canada USA Canada Australia France Brazil USA Brazil Russia Russia Canada Canada Australia Canada Russia Canada Tajikistan Bahrain Norway UK Norway Russia Russia Japan Russia Russia Russia Norway UK Indonesia Canada Norway Bahrain Russia Norway Russia USA Australia Australia Norway Norway Canada Germany Norway Surinam Russia USA Norway Italy Canada Australia New Zealand Argentina USA Norway Brazil Norway Russia Italy UK Norway Venezuela Ghana Australia USA USA USA Iceland France Norway Norway USA USA Cameroon China Norway USA USA Germany Norway Venezuela USA USA USA Egypt USA Brazil Spain USA Netherlands China USA Sweden USA USA Greece Brazil USA USA Sweden Germany USA USA Spain France South Africa USA Spain USA UK France France Brazil India South Africa China Germany China China China Dubai (UAE) Switzerland India Netherlands Yugoslavia China Germany China Germany China China Brazil Brazil China China Hungary Poland India Slovakia India Slovenia India Germany Romania Iran Turkey India
Company Other CIS Alcan Alcan CIS Alcan Alcan Alcoa Other Alcan Alcan Alcoa Other Pechiney Pechiney Alcan Alcoa State CIS CIS Reynolds/Alumax/Pechiney/State Alcan Alcoa Alcan CIS Alumax CIS State Hydro Alcan Hydro CIS CIS Alcan CIS CIS CIS Hydro Alcan State Reynolds Hydro State CIS Hydro CIS Alcoa Alcan Comalco Hydro Hydro Reynolds Reynolds/VAW/State Alcoa/Elkem Alcoa CIS Alumax Hydro State Reynolds Alcoa Comalco Other Kaiser Alcoa/Elkem Other Alcoa CIS State Kaiser Hydro State Kaiser Comalco Alcoa Other Alcoa Alusuisse Pechiney Hydro Hydro Noranda Alcoa Pechiney State Hydro Kaiser Reynolds VAW Hydro CVG Reynolds Other Other State Alcoa Alcan State Other Pechiney State Alcoa Other Alcoa Other Pechiney/State Other Alcan Other Other VAW Alcoa Other Inespal Pechiney Alusaf Other State Alumax Alcan Pechiney Pechiney Billiton State Alusaf State Hogal State State State State Alusuisse State Aldel State State VAW State Other State State Alcoa Alcan State State State State State State State State State VAW State State State State
Capacity (1000s of tpy) 122 100 180 147 60 272 85 57.5 320 84 48 110 215 355 215 10 77 345 323 260 360 73 106 204 85 212 520 230 71 11 86.7 60 165 20 65 850 70 33.3 38 225 159 67 221 168 16 750 125 150 244 107 113 120 120 45 30 160 272 33 130 120 74 259 174 200 75 357 80 20 36 127 43.3 400 200 120 143 168 255 100 120 80 7 215 57.5 84 160 16.7 74 123 210 13 210 204 174 245 180 160 30 190 168 175 150 160 76.5 95 115 148 88 180 186 23.5 70 45 168 80 44 85 82 78 182 130 43 30 93 135 85 30 78 35 65 90 245 48 218 98 110 85 74 75 135 52 40 90 41 28 70 33.65 48 20 69 24 75 100 13 265 120 60 30
Electricity usage (kWh/t) 15769 17454 14215 15590 18271 17397 17400 14154 14718 17399 17349 14821 14462 14256 14000 16718 15866 15138 15897 18974 13846 17399 15462 14215 18168 14462 17846 13949 13518 16291 15004 18154 18168 14728 16821 17744 16410 16718 14287 15353 14872 16821 16000 18564 17436 17641 14903 16554 14338 16769 13590 14133 14912 17045 16484 17692 13846 14256 15680 13949 15464 15692 15581 16790 14138 14154 18174 19692 15404 15949 15004 15847 16373 16215 15865 17788 15795 15641 13640 15641 17436 14077 14154 15107 14779 16718 17687 17590 16185 14256 16864 16415 14667 16826 15441 15949 15292 14400 15692 14110 14851 15949 16821 14821 16433 13778 15770 14982 16139 13846 16612 15795 15997 14892 13692 15231 16742 14644 13897 15644 14221 14078 16092 15552 15667 15046 15487 15200 15272 16517 15651 14872 14294 15941 16156 15364 14831 16810 15179 14810 14933 16177 16718 15528 15385 17110 16615 16267 16307 16826 14610 17875 14673 15385 17718 17744 15552
Electricity price ($/kWh) 0.005 0.008 0.005 0.005 0.006 0.003 0.005 0.008 0.010 0.005 0.005 0.008 0.013 0.014 0.013 0.007 0.008 0.011 0.007 0.006 0.013 0.005 0.010 0.005 0.008 0.012 0.002 0.013 0.011 0.010 0.011 0.008 0.008 0.013 0.010 0.006 0.014 0.011 0.010 0.015 0.011 0.011 0.013 0.009 0.012 0.008 0.017 0.014 0.022 0.013 0.013 0.011 0.018 0.012 0.004 0.014 0.020 0.012 0.017 0.013 0.018 0.018 0.017 0.020 0.012 0.022 0.014 0.012 0.019 0.022 0.021 0.012 0.018 0.018 0.020 0.020 0.021 0.014 0.027 0.013 0.019 0.026 0.026 0.017 0.024 0.021 0.020 0.019 0.024 0.019 0.012 0.020 0.027 0.024 0.018 0.026 0.025 0.032 0.023 0.031 0.018 0.027 0.022 0.028 0.023 0.024 0.031 0.030 0.030 0.022 0.028 0.027 0.026 0.032 0.025 0.025 0.023 0.032 0.035 0.030 0.025 0.027 0.030 0.019 0.024 0.030 0.030 0.029 0.020 0.025 0.020 0.033 0.032 0.026 0.020 0.025 0.026 0.022 0.032 0.027 0.031 0.035 0.035 0.027 0.031 0.035 0.032 0.029 0.033 0.031 0.041 0.035 0.053 0.061 0.049 0.056 0.085
Total electricity cost: 85.61 136.45 67.48 74.01 113.08 60.18 82.60 119.87 149.37 82.59 82.36 125.52 186.23 195.86 177.25 108.91 134.37 172.59 117.38 113.31 178.45 82.59 156.46 67.48 144.00 172.72 29.07 178.71 151.12 167.33 165.44 145.86 144.00 194.14 160.72 105.96 229.85 184.34 146.74 225.27 167.77 188.04 204.99 175.36 205.60 139.83 256.14 228.42 318.78 225.99 183.14 159.44 274.75 206.22 71.59 247.81 281.13 168.11 267.16 179.62 278.01 289.19 267.29 340.90 171.05 307.29 261.63 226.64 292.22 358.82 310.20 184.53 293.69 285.41 322.12 361.16 329.27 213.98 368.94 206.00 331.10 366.83 361.15 260.82 355.38 345.63 359.12 326.58 383.41 270.72 196.37 333.30 402.90 406.48 270.25 422.53 375.25 455.51 366.32 436.54 272.74 438.11 375.60 416.78 383.61 329.13 484.58 448.96 483.66 309.18 459.13 432.17 414.08 471.09 341.46 384.47 390.82 463.23 487.39 474.38 354.64 383.49 487.49 291.21 370.45 454.85 458.61 434.61 308.94 405.69 312.69 490.97 452.38 418.74 318.90 382.99 390.37 376.48 479.46 394.18 458.97 558.57 577.23 413.29 472.83 603.76 530.39 478.90 531.18 522.93 602.81 624.24 772.43 932.26 864.79 987.39 1317.09
Alumina usage (t/t Al) 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.92 1.94 1.94 1.94 1.92 1.94 1.92 1.94 1.94 1.94 1.95 1.95 1.94 1.94 1.94 1.94 1.95 1.92 1.94 1.92 1.94 1.94 1.94 1.95 1.95 1.94 1.95 1.95 1.95 1.94 1.94 1.94 1.94 1.94 1.93 1.95 1.94 1.95 1.94 1.94 1.92 1.94 1.94 1.94 1.89 1.94 1.94 1.95 1.94 1.94 1.94 1.94 1.94 1.94 1.92 1.94 1.94 1.94 1.94 1.95 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.92 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.91 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.95 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.95 1.94 1.94 1.94 1.94 2.10 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.96 1.94 1.95
Alumina price ($/t Alumina) 111.83 146.58 179.39 171.79 150.92 186.23 171.79 182.65 167.65 179.39 179.39 182.65 176.61 162.24 188.08 169.38 182.65 174.95 206.30 206.30 191.18 179.39 176.13 179.39 201.95 204.80 260.59 191.70 178.79 182.65 178.79 190.01 201.95 167.83 190.01 233.44 147.67 178.79 182.65 175.94 184.82 178.79 191.70 198.70 178.79 233.44 182.65 177.22 147.95 178.79 178.79 184.82 177.81 191.91 181.56 182.41 175.50 178.79 171.55 184.82 177.22 159.35 184.68 182.65 191.91 171.58 211.67 193.27 176.98 171.29 174.14 207.07 182.65 174.85 182.65 170.71 182.65 188.08 188.08 197.61 178.79 170.61 182.65 211.52 168.30 178.79 182.65 182.65 177.81 178.79 210.06 182.65 175.50 168.17 195.58 182.65 188.93 161.78 170.71 188.08 248.64 182.65 193.60 182.65 193.66 218.24 111.83 182.65 159.29 193.60 177.81 182.65 169.63 161.78 188.08 194.15 171.80 161.78 177.02 182.65 188.08 188.08 184.58 190.01 194.15 162.87 199.41 184.58 252.99 212.81 282.30 188.08 176.98 193.00 223.13 250.81 177.81 256.24 188.08 252.99 243.21 167.25 169.38 252.99 243.21 188.93 206.30 201.95 233.44 214.98 225.84 237.79 177.81 206.30 222.58 223.67 190.01
Total alumina cost: 216.51 283.78 347.30 332.59 292.19 360.54 332.59 353.61 321.89 347.30 347.30 353.61 339.09 314.09 360.17 327.92 353.61 338.71 402.28 402.28 370.12 347.30 341.00 347.30 393.81 393.22 504.50 368.07 346.14 353.61 346.14 370.52 393.81 324.92 370.52 455.21 287.95 346.14 353.61 340.61 357.81 346.14 369.99 387.46 346.14 455.21 353.61 343.10 284.07 346.14 346.14 357.81 335.71 371.54 351.51 355.70 339.77 346.14 332.13 357.81 343.10 308.51 354.58 353.61 371.54 332.17 409.79 376.87 342.64 331.62 337.13 400.88 353.61 338.51 353.61 330.50 353.61 364.12 364.12 382.58 346.14 330.30 353.61 409.50 325.82 346.14 353.61 353.61 341.58 346.14 406.67 353.61 339.77 325.58 378.65 353.61 365.76 313.21 330.50 364.12 481.37 353.61 374.81 353.61 374.92 422.51 216.51 353.61 308.38 374.81 339.79 353.61 328.40 313.21 364.12 375.86 332.61 313.21 342.72 353.61 364.12 364.12 357.35 370.52 375.86 315.31 386.06 357.35 489.78 412.00 546.54 364.12 342.64 373.64 431.97 485.58 344.23 496.09 364.12 489.78 470.86 325.30 327.92 489.78 470.86 365.76 433.22 390.98 451.94 416.21 437.23 460.35 344.23 399.39 436.26 433.02 370.52
Other raw materials 156.19 58.28 95.66 99.76 64.01 147.15 146.58 100.27 114.25 146.58 146.58 109.13 85.21 104.10 88.93 140.58 113.47 99.33 49.37 70.77 83.55 161.69 119.31 98.47 62.18 88.44 59.15 103.37 113.54 136.09 106.96 63.64 62.18 146.11 65.01 57.34 68.69 131.69 101.33 109.05 160.45 140.40 113.74 58.61 133.75 58.98 106.06 102.40 101.16 134.61 94.86 88.83 93.04 143.77 179.96 68.76 94.74 100.06 141.45 88.83 119.31 138.91 133.80 109.37 104.61 127.68 115.31 88.43 140.45 102.31 106.96 163.93 135.86 146.00 113.47 124.87 113.47 110.70 92.84 100.40 133.75 107.49 97.86 129.29 109.17 131.52 137.45 145.81 101.94 100.06 184.34 156.51 98.22 97.84 205.54 109.31 120.18 97.22 169.63 95.75 104.45 109.31 145.27 109.13 114.18 119.72 156.19 96.24 113.14 103.88 100.30 113.47 130.71 134.42 108.13 148.84 173.00 136.33 88.27 92.52 101.67 195.48 96.95 254.20 181.19 107.96 108.47 116.54 112.33 119.03 109.69 115.98 186.75 108.28 210.60 116.91 122.76 112.50 90.69 123.77 96.15 166.58 140.58 125.49 105.34 204.26 208.81 313.43 227.09 324.05 281.16 340.20 122.76 129.36 171.35 177.25 254.20
Plant power and fuel 6.51 4.04 10.00 10.97 0.72 3.09 3.09 11.09 12.28 3.09 3.09 11.09 8.12 13.85 11.64 2.08 10.76 9.90 5.25 4.50 8.12 3.09 12.83 2.13 3.80 7.54 4.49 2.75 36.80 3.65 36.80 5.99 3.80 6.64 4.50 4.99 4.50 10.38 3.65 20.52 3.09 10.38 2.75 4.99 10.38 4.50 10.76 16.06 10.23 10.38 10.38 3.09 33.71 10.38 4.07 4.99 11.09 10.38 5.96 3.09 12.83 20.62 14.14 10.08 10.38 13.81 10.38 6.63 8.53 10.96 36.80 7.04 13.07 13.04 10.76 3.03 10.76 2.39 11.64 10.38 10.38 11.09 11.09 10.71 13.81 10.38 3.59 3.03 27.72 10.38 12.68 3.03 12.55 11.09 4.40 11.09 3.91 12.45 3.37 16.17 12.99 11.09 5.30 11.09 11.61 18.68 6.51 11.09 9.80 5.30 24.14 10.76 10.76 3.51 3.33 12.86 3.03 3.51 11.94 11.10 4.07 2.12 9.67 27.15 10.42 13.81 16.55 4.47 4.87 4.67 8.44 18.64 20.72 3.40 34.23 4.87 5.74 16.24 6.21 14.21 15.43 3.91 2.08 4.47 4.47 26.95 11.47 7.33 8.00 7.33 27.58 1.95 24.00 20.20 10.36 6.21 27.15
Consumables 79.28 67.31 42.16 62.09 88.51 36.22 63.84 48.15 37.32 61.48 64.39 51.32 34.40 27.02 36.50 81.76 52.66 42.04 61.36 50.39 35.78 85.42 48.69 170.22 59.77 38.29 73.37 50.92 62.97 46.75 59.85 91.75 76.31 61.75 84.80 63.23 100.02 61.02 132.68 42.98 50.45 62.66 50.98 88.44 57.24 67.55 35.20 73.49 49.25 61.48 145.76 166.30 46.91 52.54 157.41 72.10 54.63 170.26 56.15 173.53 49.79 44.55 39.87 2.02 168.27 50.57 47.58 108.99 58.58 42.76 61.03 102.39 41.61 66.47 54.58 37.36 56.09 160.38 39.33 175.41 58.67 62.60 55.88 60.81 43.97 62.48 36.02 61.76 45.62 171.96 110.74 53.68 50.68 65.14 57.12 28.68 56.86 49.38 61.46 52.35 30.62 28.84 51.01 54.08 61.83 45.19 83.37 42.25 45.90 178.39 50.07 57.13 84.38 45.08 166.37 43.25 75.05 57.83 50.94 54.21 171.08 57.95 38.95 58.51 50.35 69.31 39.63 59.20 57.31 41.08 45.19 55.15 53.53 174.92 69.70 50.07 229.17 46.95 160.11 54.51 48.59 75.43 86.69 71.00 51.36 25.06 45.89 63.41 50.20 91.82 68.60 58.56 232.26 57.39 77.46 72.51 68.79
Maintenance 30.13 32.57 52.93 52.93 32.57 52.93 52.93 87.78 79.65 52.93 52.93 69.81 69.22 37.46 51.30 30.13 93.14 48.86 44.79 44.79 52.93 52.93 86.70 52.93 34.20 52.93 40.72 37.46 40.72 40.72 40.72 48.86 34.20 40.72 36.64 48.86 36.64 40.72 51.30 37.46 52.93 40.72 38.55 36.64 40.72 44.79 72.41 52.93 37.46 40.72 40.72 52.93 51.30 40.72 72.79 36.64 67.41 40.72 66.37 52.93 86.70 37.46 37.46 60.26 51.30 79.35 40.72 40.72 67.41 51.30 40.72 37.46 37.46 37.46 93.14 64.33 69.81 51.30 51.30 40.72 40.72 58.63 66.78 37.46 74.10 40.72 69.75 59.45 51.30 40.72 40.72 63.52 62.70 65.96 30.13 97.94 30.13 81.83 62.70 51.30 66.78 97.94 40.72 69.81 66.37 51.30 30.13 58.63 36.32 51.30 51.30 69.81 62.70 68.87 51.30 37.46 66.78 71.24 62.70 51.30 51.30 51.30 37.46 37.46 30.13 52.12 51.30 52.93 51.30 46.42 38.93 51.30 37.46 48.86 26.22 52.93 51.30 55.37 57.00 48.86 46.42 69.26 30.13 48.86 46.42 44.79 61.07 30.13 52.93 30.13 32.57 30.13 51.30 32.57 37.46 30.13 37.46
Labor 150.40 17.27 149.85 153.95 10.91 223.64 353.10 191.98 59.64 287.79 245.28 159.76 108.44 93.53 88.23 158.65 191.86 133.51 13.97 16.38 136.65 274.31 94.17 129.90 36.36 82.00 10.26 55.07 208.55 327.62 161.67 21.93 21.23 429.79 13.56 15.27 16.52 280.17 251.53 35.36 261.10 286.23 107.42 18.21 284.32 18.00 162.19 141.14 95.66 206.32 111.70 124.17 218.51 242.82 1083.65 17.73 183.29 189.21 166.18 125.55 94.03 112.86 152.03 286.24 174.23 100.51 234.70 19.44 265.20 155.15 160.83 47.91 100.76 228.76 192.41 142.76 180.26 150.19 162.40 185.64 280.34 177.08 180.52 104.84 18.01 280.67 260.01 254.95 135.74 188.69 67.77 202.79 219.50 171.67 47.04 191.19 215.42 127.96 159.94 202.09 33.68 191.19 205.78 160.13 187.68 191.77 133.94 199.03 150.09 133.62 315.14 186.72 237.72 176.96 190.77 84.29 163.44 142.54 172.05 168.14 272.83 279.79 153.98 22.99 84.29 19.11 234.28 28.36 55.87 34.95 27.27 283.85 10.54 168.53 114.22 15.48 172.39 25.94 177.77 48.02 22.40 150.52 159.33 94.34 27.72 77.90 104.89 18.36 52.59 18.15 120.90 20.70 188.71 29.20 52.20 76.15 23.03
Freight 43.43 48.86 39.09 39.09 65.15 39.09 39.09 40.17 43.43 39.09 39.09 40.17 39.09 43.43 29.32 43.43 40.17 43.43 70.58 70.58 39.09 39.09 43.43 39.09 70.58 39.09 70.58 38.00 32.57 38.00 32.57 70.58 70.58 19.54 70.58 70.58 70.58 32.57 38.00 38.00 39.09 32.57 38.00 70.58 32.57 70.58 40.17 43.43 43.43 32.57 32.57 39.09 31.49 32.57 54.29 70.58 40.17 32.57 38.00 39.09 43.43 48.86 43.43 40.17 32.57 43.43 32.57 70.58 38.00 38.00 32.57 27.14 48.86 43.43 40.17 40.17 40.17 54.29 29.32 32.57 32.57 40.17 40.17 48.86 76.00 32.57 40.17 40.17 31.49 32.57 27.14 40.17 40.17 40.17 43.43 40.17 43.43 43.43 40.17 13.03 76.00 40.17 32.57 40.17 40.17 54.29 43.43 40.17 40.17 32.57 31.49 40.17 40.17 43.43 29.32 48.86 40.17 43.43 40.17 38.00 29.32 29.32 43.43 32.57 48.86 76.00 31.49 76.00 76.00 76.00 38.00 16.29 32.57 13.03 43.43 76.00 31.49 76.00 31.49 76.00 76.00 43.43 43.43 76.00 76.00 45.60 43.43 32.57 43.43 32.57 43.43 32.57 31.49 59.72 81.43 70.58 32.57
General and administrative 57.66 72.16 66.27 65.98 67.80 66.00 65.61 88.83 75.22 67.16 84.06 62.76 101.13 93.38 88.44 59.18 60.88 48.58 69.07 64.91 65.91 68.11 83.21 65.69 65.25 67.71 65.50 63.77 92.74 89.05 91.50 62.17 63.86 134.87 65.64 74.15 62.23 94.88 88.81 47.61 75.60 92.73 67.17 64.49 92.69 75.68 71.71 51.62 92.22 99.09 76.99 65.09 83.20 93.20 175.96 70.92 54.11 92.69 61.03 65.09 82.46 88.82 86.38 87.43 93.12 46.36 95.00 62.93 83.11 127.77 94.09 41.97 56.13 93.28 60.39 60.08 59.08 95.56 100.03 93.62 92.78 94.26 72.02 114.51 45.45 74.43 102.90 73.72 94.22 93.02 42.04 75.73 54.48 94.58 49.67 57.99 58.85 107.80 59.45 107.99 44.20 57.99 88.51 62.18 59.43 79.58 57.70 75.62 56.50 97.79 105.27 61.05 68.52 90.76 101.74 70.94 60.09 108.22 54.70 88.72 101.88 101.67 36.82 49.66 70.94 36.83 96.50 34.02 28.10 38.38 21.31 129.72 49.88 81.06 113.93 36.31 128.54 32.35 103.70 27.37 28.58 639.59 59.70 29.55 29.53 72.90 67.20 50.68 43.74 50.50 98.30 49.05 94.37 60.79 61.24 13.51 49.66
Cumulative Capacity 122 222 402 549 609 881 966 1023.5 1343.5 1427.5 1475.5 1585.5 1800.5 2155.5 2370.5 2380.5 2457.5 2802.5 3125.5 3385.5 3745.5 3818.5 3924.5 4128.5 4213.5 4425.5 4945.5 5175.5 5246.5 5257.5 5344.2 5404.2 5569.2 5589.2 5654.2 6504.2 6574.2 6607.5 6645.5 6870.5 7029.5 7096.5 7317.5 7485.5 7501.5 8251.5 8376.5 8526.5 8770.5 8877.5 8990.5 9110.5 9230.5 9275.5 9305.5 9465.5 9737.5 9770.5 9900.5 10020.5 10094.5 10353.5 10527.5 10727.5 10802.5 11159.5 11239.5 11259.5 11295.5 11422.5 11465.8 11865.8 12065.8 12185.8 12328.8 12496.8 12751.8 12851.8 12971.8 13051.8 13058.8 13273.8 13331.3 13415.3 13575.3 13592 13666 13789 13999 14012 14222 14426 14600 14845 15025 15185 15215 15405 15573 15748 15898 16058 16134.5 16229.5 16344.5 16492.5 16580.5 16760.5 16946.5 16970 17040 17085 17253 17333 17377 17462 17544 17622 17804 17934 17977 18007 18100 18235 18320 18350 18428 18463 18528 18618 18863 18911 19129 19227 19337 19422 19496 19571 19706 19758 19798 19888 19929 19957 20027 20060.65 20108.65 20128.65 20197.65 20221.65 20296.65 20396.65 20409.65 20674.65 20794.65 20854.65 20884.65
Relevant Cost 587.54 598.72 601.69 618.49 623.64 646.28 667.79 673.16 678.54 680.14 682.81 690.84 692.13 698.36 703.81 704.69 705.04 706.00 706.22 711.82 715.11 719.19 721.70 724.68 734.14 739.30 741.14 741.84 743.15 745.43 747.77 748.34 750.68 753.11 756.12 757.31 761.57 766.14 776.02 776.44 778.66 780.19 780.46 785.44 785.68 796.64 801.94 806.90 806.92 811.17 812.85 814.56 815.61 817.01 818.83 819.93 821.54 827.52 840.85 841.98 846.46 850.65 853.10 856.15 858.42 874.95 877.26 878.14 880.41 884.47 884.70 885.92 886.70 892.87 894.71 897.10 903.38 905.86 906.19 907.34 912.61 918.48 919.76 919.99 924.16 928.73 929.96 930.97 931.76 931.84 937.93 940.31 944.30 946.31 959.39 965.39 965.39 971.20 971.45 977.96 978.19 981.13 984.56 984.86 986.32 989.52 990.61 992.32 1001.06 1004.13 1004.92 1007.32 1008.50 1010.74 1012.73 1014.15 1014.68 1017.54 1021.44 1023.82 1024.89 1032.47 1033.84 1034.17 1037.14 1037.24 1040.80 1048.18 1049.24 1058.49 1060.53 1061.15 1088.59 1092.02 1108.83 1116.42 1123.77 1124.26 1132.08 1152.46 1166.00 1173.22 1177.93 1180.03 1180.87 1271.40 1273.21 1286.63 1311.85 1394.91 1460.81 1517.88 1527.18 1598.33 1641.66 1746.96 2070.32

Sheet1

Sheet2

Sheet3