Professional Documents
Culture Documents
SEPTEMBER 2009
Prepared By:
DISCLAIMER NOTICE
This report has been prepared exclusively for the benefit of the Electricity Commission.
PB New Zealand Ltd (PB) will not be liable to any other persons or organisation and
assumes no responsibility to any other person or organisation for or in relation to any
matter dealt with or conclusions expressed in the Report, or for any loss or damage
suffered by any other persons or organisations arising from matters dealt with or
conclusions expressed in the report (including without limitation matters arising from any
negligent act or omission of PB or for any loss or damage suffered by any other party
relying upon the matters dealt with or conclusions expressed in the Report). No person
or organisation other then the Electricity commission is entitled to rely upon the Report
or the accuracy or completeness of any conclusion and such other parties should make
their own enquiries and obtain independent advice in relation to such matters.
Reliance on Data
In preparing this Report, PB has relied on information supplied by and gathered from a
number of sources including public domain and proprietary data services, internet sites,
news services as well as parties involved in the industry. Any projections are estimates
only and may not be realised in the future. No blame or responsibility should be
attached to any of these sources for any factual errors or misinterpretation of data in the
Report. PB has not independently verified the accuracy of this information and has not
audited any financial information presented in this Report.
Limitations
This Report covers technical data relating to coal prices and availability and is based on
the facts known to PB at the time of preparation. This report does not purport to contain
all relevant information on coal reserves and prices. PB has made a number of
assumptive statements throughout the Report, and the Report is accordingly subject to
and qualified by those assumptions. The uncertainties necessarily inherent in relying on
assumptions and projections mean that it should be anticipated that certain
circumstances and events may differ from those assumed and described herein and that
such will affect the results.
PB Quality System:
PARSONS BRINCKERHOFF
Coal price and availability
PB Report for the Electricity Commission
Contents
Page Number
1 Introduction ..................................................................................................................... 1
1.1 Background 1
1.2 Tasks 1
2 Key drivers of coal price ................................................................................................. 2
2.1 Introduction 2
2.2 Global coal demand and supply 3
2.3 Availability and prices of substitute fuels 5
2.4 Technology developments 7
2.5 International policy settings 10
2.6 Carbon Emissions Trading Scheme (ETS) effects 11
2.7 Australia’s Carbon Pollution Reduction Scheme (CPRS) 13
2.8 The international coal market 15
2.9 Domestic coal demand 18
2.10 Domestic reserves and production 22
2.11 Domestic costs and prices 23
2.12 Net result: Domestic production, imports, exports and prices 24
3 Coal and oil price relationship ..................................................................................... 28
3.1 Introduction 28
3.2 Historic price trends 28
3.3 Current price trends 29
3.4 Substitution value 30
4 New Zealand coal price and availability projections ................................................... 31
4.1 Introduction 31
4.2 Modelling 31
4.3 Base case results 34
4.4 Scenario analysis 35
4.5 Lignite modelling 39
4.6 Summary 41
5 Glossary ......................................................................................................................... 42
5.1 Definitions 42
List of tables
List of figures
List of appendices
Appendix A
Price and availability modelling data
1.2 Tasks
In order to provide the required information to the Commission, this study has
been divided into three main tasks.
Task 3 – Provides New Zealand coal price and availability projections for
the next 40 years.
“Describe key drivers of the coal price, e.g. demand and supply conditions, price of
substitute fuels, emissions pricing, technology developments such as CCS.”
2.1.2 PB approach
PB has provided a review of the main drivers of the coal price including:
Technology developments
the potential for importing coal, import prices, and supporting supply chain
infrastructure,
the trade in substitute commodities will impact coal demand and prices,
and
1
New Zealand has one of the highest per capita coal reserves in the world
Then, with an understanding of coal demand and the international coal market, we
then investigate domestic production, exports and imports.
The review has been completed using PB in-house data and publicly available
information.
Global coal demand is expected to grow at a rate of around 2% per year to 2030.
Around 90% of the corresponding increase in global coal production from 2010-
2030 is expected to occur in non-OECD countries, with China set to almost double
its coal output to help meet an average annual demand growth rate of 3%.
Elsewhere, the US sees average annual demand growth of 0.6%, while Europe is
projected to witness a reduction in demand of on average 0.5% per year. This is
in contrast to regions such as South America with projected demand growth of
3.8% per year and India with 4.1% per year2.
From 2003-2005, global coal use rose 7% with China (15% rise nationally), Russia
(7% rise nationally) and Japan (5% rise nationally) having the biggest
contributions. Figure 2-1 shows the coal demand in 2002 compared to the
projected 2030 demands and the percentage share of coal fuel in electricity
generation3.
2 http://www.worldcoal.org/resources/ecoal/ecoal-current-issue/latest-projections-from-the-international-energy-agency/
3
“The Coal Resource – A Comprehensive Overview of Coal”, World Coal Institute, 2005.
Figure 2-1 highlights the trend of increasing demand for coal towards the
developing nations, in line with projected increases in the energy demand per
capita in these countries over the same period.
The following information has been sourced from the US Energy Information
Administration4:
“…Total recoverable reserves of coal around the world are estimated at 929 billion
tonnes. Although coal deposits are widely distributed, 80 percent of the world’s
recoverable reserves are located in five regions: the United States (28 percent),
Russia (19 percent), China (14 percent), other non-OECD Europe and Eurasia (10
percent), and Australia/New Zealand (9 percent). In 2006 those five regions, taken
together, produced 4.9 billion tonnes (95.8 quadrillion Btu) of coal, representing 71
percent (75 percent on a Btu basis) of total world coal production. By rank,
anthracite and bituminous coal account for 51 percent of the world’s estimated
recoverable coal reserves on a tonnage basis, sub-bituminous coal accounts for 32
percent, and lignite accounts for 18 percent.
Australia and Indonesia are well situated geographically to continue as the leading
suppliers of internationally traded coal, especially to Asia. South America is
projected to expand its role as an international supplier of coal, primarily as a result
of increasing coal production in Colombia.”
4
http://www.eia.doe.gov/oiaf/ieo/coal.html
At the top end of the quality spectrum are premium-grade bituminous coals, or
coking coals, used to manufacture coke for the steelmaking process. Coking coals
produced in the United States have an estimated heat content of 27.7 GJ per
tonne and relatively low sulphur content of approximately 0.8 percent by weight. At
the other end of the spectrum are reserves of low-GJ lignite. On a GJ basis, lignite
reserves show considerable variation. Estimates published by the International
Energy Agency for 2006 indicate that the average heat content of lignite in major
producing countries varies from a low of 4.7 GJ per tonne in Greece to a high of
13.1 GJ per tonne in Canada.
The US Energy Information Administration predicts that coal and gas will fuel
two-thirds of global electricity generation in 20305. The largest country shares of
the demand for thermal fuels will originate from China and India, accounting for
around 50% of the increase in thermal fuel demand.
Consistent high prices for both natural gas and oil will keep coal fuelled generation
a more attractive economic option for nations that are rich in coal resources, which
include China, India, and the United States.
Since there is currently no import or export of natural gas in New Zealand, the
price of gas is primarily determined by domestic supply and demand. There are a
number of uncertainties in the estimates of gas resources:
5
http://www.eia.doe.gov/neic/speeches/howard052709.pdf
6
http://www.eia.doe.gov/emeu/international/reserves.html
Probability that there will be gas from “new” fields in the near future
At current rates of gas production, PB estimates that 50% of the known producing
and planned gas reserves will be depleted within twenty years. In the absence of
significant new fields being found which can provide long term and bankable gas
supplies for electricity generation it is likely that at some point around this time
7
LNG will be imported to fulfil domestic demand . This will raise the domestic price
to the imported LNG price. Section 3 discusses the relationship between coal, oil
and gas prices.
2.3.2 Nuclear
Demand for electricity generation from nuclear power is increasing rapidly amidst
concerns about rising thermal fuel prices, energy security, and a desire to curb
CO2 emissions. Higher coal and natural gas prices improve the economics for
nuclear plant despite the high capital and maintenance costs incurred for nuclear
electricity generation technologies. Nuclear energy is seen as a way to increase
the electricity supply diversity, improve security of supply, and reduce CO2
emissions by displacing fossil fuel plant options. A key issue with nuclear is that
7
Gasbridge notes that importing LNG is not currently economic and that the need for importing LNG will be revisited by
2020.
Because of the very large coal resource still available, the development and
deployment of coal fuelled electricity generation technologies is very strongly
motivated and is the subject of very large investments by a wide range of
stakeholders. There is potential for currently uneconomic technology applications
(discussed in Section 2.4) to reduce CO2 emissions from coal fuelled generation to
become economic, and facilitate the continued use of coal as an energy source.
Carbon Sequestration is a method for the long-term storage of CO2 to reduce the
amount of greenhouse gas produced from coal-fired electricity generation. The
method involves capturing the carbon emissions either pre-combustion or post-
combustion and storing the captured gas using a variety of storage methods. If
the costs prove attractive and the required support is present then sequestration
may be an option for the Huntly Power Station.
Pre-Combustion
Pre-combustion capture involves removal of CO2 prior to combustion to produce
hydrogen. The combustion of hydrogen produces zero CO2 emissions with the
main by-product being water vapour. Once the hydrocarbon fuel (in this case,
gasified coal) has been converted into hydrogen and carbon monoxide (CO) to
form a synthetic gas, it is reacted with water then the conversion is shifted. The
CO2 is then separated from the hydrogen for clean combustion and compressed
into a liquid for transportation and storage.
Post-Combustion
Post-Combustion capture involves removing the dilute CO2 flue gases after
hydrocarbon combustion. The most common method is passing the CO2 through a
solvent and adsorbing it and then being released by changing the temperature
and/or pressure. Another process currently under development is “calcium cycle
capture” that uses quicklime to capture the CO2 which is then produces limestone.
This limestone can be heated and the CO2 removed with the quicklime left over
being recyclable.
Oil fields have been used for injecting CO2 into declining oil fields to increase oil
recovery and is an attractive option in a number of locations. This is due to the
geology of hydrocarbon reservoirs usually being well known and the additional sale
of oil can offset part of the storage costs. There are arguments that question the
net CO2 reduction of this strategy however; “The big question is how to account for
the emissions arising from the upstream operations of extra oil production,
downstream refining and finally combustion of the fuel. It is my belief that any
Unminable coal seams have been used for CO2 storage due to CO2 absorption by
the surface of coal but this relies heavily on the chemical structure of the coal bed.
During this absorption the coal releases previously absorbed methane which can
be recovered and sold to offset part of the CO2 storage costs. The disadvantage
is that the burning of the methane gas produces CO2 which negates part of the
CO2 stored. A similar argument to the enhanced oil recovery above.
'dissolution' injects CO2 by ship or pipeline into the water column at depths
of 1,000 m or more, and the CO2 subsequently dissolves.
'lake' deposits CO2 directly onto the sea floor at depths greater than
3,000m, where CO2 is denser than water and is expected to form a 'lake'
that would delay dissolution of CO2 into the environment.
Store the CO2 in solid clathrate hydrates already existing on the ocean
floor, or growing more solid clathrate.
The environmental effects of oceanic storage are generally negative, but poorly
understood. Large concentrations of CO2 kills ocean organisms, but another
problem is that dissolved CO2 would eventually equilibrate with the atmosphere,
so the storage would not be permanent.
8
Will the wheels of CCS be oiled? Sam Gomersall, carbon capture journal Issue 9, May – June 2009
Carbonation plant must be at the site of the mine due to the large volumes
of the raw minerals required.
There appears to be a growing consensus that while putting a cost on the emission
of CO2 by emissions trading will help reduce CO2 emissions, this is not sufficient in
itself to achieve the proposed global CO2 emission reduction targets. To achieve
the desired CO2 emissions targets, many jurisdictions are regulating a minimum of
the total electricity generation to be generated using renewable energy sources.
The New Zealand Government has been trying to define and implement a
comprehensive greenhouse gas emissions policy since 2002. The 2007 NZ
Energy strategy defined a target of 90% of generation should be from renewable
sources by 2025, and introduced a ten year moratorium on new baseload thermal
generation enacted with an Emissions Trading Scheme.
If we assume9 Huntly West No. 1 fuel contains 56.3% carbon (% mass), giving rise
to a fuel specific CO2 emission rate of 2.06 kg CO2 per kg of coal. For an
assumed Huntly Power Station plant efficiency of 35% (net, HHV), the electrical
energy specific emission is 943 kg CO2/MWh.
Because CO2 emissions are derived directly from the carbon in the coal fuel, an
emissions charge on CO2 is effectively a surcharge on the cost of fuel. An
emissions charge of $25/tonne of CO2 will effectively add $52.53/t or $2.29/GJ to
the cost of the assumed Huntly West No. 1 coal.
An emissions charge of $25/tonne of CO2 will add 2.36 cents/kWh to the energy
cost, based on the use of Huntly West No. 1 coal and a 35% net, HHV plant
efficiency.
9
NZ Energy Information Handbook, J.T. Haines, 1993.
10
A case involving a 10% reduction in the 2000 emission levels by 2020.
Prices
With a 10% target emission prices reach $45/tonne CO2-e in real terms
and $57.50/tonne CO2-e in nominal terms by 2020. With a 20% target
emission prices reach $55/tonne CO2-e in real terms and $67/tonne CO2-e
in nominal terms.
In real terms the recommended retail prices (RRPs) range from $70 to
$79/MWh in the 10% case and $71.50 to $88/MWh in the 20% case.
Queensland, NSW, South Australian and Victorian prices are within a few
dollars while Tasmanian prices are the lowest.
Changes in capacity
New generation capacity to replace retiring brown coal and some black
coal plant will need a significant building effort. The modelling indicates
that the 10% case will cause the retirement of 6,145MW of mostly brown
and some black coal plant in the NEM.
The capacity of new plant in the NEM is about 205% of that being retired
in the 10% case and approximately 160% in the 20% case. This is partly
to cope with some level of growth in demand, although growth in energy
demand in both cases is low given the effects of conservation measures,
demand response to higher prices and the use of distributed renewables,
but mainly because much of the new plant is renewable generation with a
relatively low capacity factor (less than 35%) and more capacity is
required to produce the same amount of energy.
Using the net present value of returns per kW over the 10 years 2010 to
2020, the average of this indicator for Victorian and South Australian coal
fired generation indicated a fall of over 80% in asset value in the 10%
case and over 90% in the 20% case.
For NSW coal generation the corresponding falls were under 80% and
about 90% and Queensland coal fired generation assets also reduced by
80% and almost 95%.
Gas fired CCGTs on average reduced in value by about 40% in the 10%
case and about 45% in the 20% case, largely because of the increase in
the costs of gas for generation. The average asset value of gas fired
OCGTs reduced in value by 70% and about 80% respectively.
11
“The Impact of an ETS on the energy Supply Industry”, ACIL Tasman, July 2008.
Currently under review, the CPRS includes transport fuel, but mitigates the cost
for 3 years, while excluding agriculture for at least 5 years. Coal-fired generators
will be provided compensation and trade exposed emission intense industries will
be given free permits up to 30% of the total. Businesses that emit more than
25,000 tonnes CO2-e will be obligated under the scheme.
Several submissions from the coal-mining industry argued that ‘captured’ coal
mines should receive assistance as a strongly affected industry. Those
stakeholders included the Australian Coal Association, the Minerals Council of
Australia, the New South Wales Minerals Council, Centennial Coal, Xstrata Coal
and Wesfarmers Limited.
Even though coal-fired electricity generators’ profitability might reduce under the
scheme, that loss will not affect coal mines supplying them unless the generators
materially reduce the volume of coal they use. The Government’s modelling of the
electricity generation sector indicates that the majority of coal-fired electricity
12
“ Carbon Pollution Reduction Scheme”, Australian Government, 2008
Those generators that might lose volume or close during the first decade of the
scheme are generally those of relatively lower efficiency and therefore higher
emissions intensity, and may be vulnerable to losing market share in the absence
of the scheme. Offering assistance to a coal mine that supplies such a generator
would require the Government to assess the likelihood that the generator would
not have lost market share in the absence of the scheme.
Because of these material uncertainties, the Government will not provide strongly
affected industry assistance to ‘captured’ coal mines.
For coal-fired generators, it has been determined that even though coal-fired
electricity generators profitability might reduce under the scheme, coal mines will
not be effected unless the generation capacity of the generator is reduced. As
there will be no assistance given to generators and assistance only given to a
certain class of coal mines, the Government is focusing on improved energy
efficiency which may have to be achieved by:
Carbon capture and storage (CCS) is likely to be a key future component of the
global solution to climate change. Coal is likely to continue to be a major energy
source for the world over coming decades. For Australia, coal will be the main
source of its electricity supply into the future and a major contributor to Australia’s
export revenue. All major Australia and international models of ways to achieve
lower greenhouse gas emissions expect a significant part of the reduction to be
achieved through the use of CCS. The Government has announced the Global
Carbon Capture and Storage Initiative to accelerate the scaling up and
deployment of CCS technology across the world.
CTL technologies have the potential to increase additional future demand for coal.
The production of liquids from coal requires the breakdown of the chemical
structures present in coal through the simultaneous elimination of oxygen, nitrogen
and sulphur in the introduction of hydrogen. The action produces a stable liquid
product. Coal can be converted into a variety of products including petrol, diesel,
jet fuel, plastics, gas, ammonia, synthetic rubber, tars, alcohol and methanol.
In 2006 there were about 137 years of recoverable coal reserves available
worldwide. This important fact suggests that worldwide coal reserves are unlikely
to be a constraint on the availability of coal to New Zealand over the 40 year
forecast period for this project. The following chart shows 2006 reserves and
levels of production by country13.
13
Source: US Energy Information Authority
Australia and Indonesia are the two major exporters of coal in the Asia-Pacific
region, and the likely sources of coal imports into New Zealand.
Australia exports 100 million tonnes of thermal or steaming coal per year (99.86
Mt in 2002) and is the largest exporter of steaming coals in the world. The main
ports for export of coal are Newcastle, Gladstone and Dalrymple Bay. Almost all
of the Australian exported steaming coal is bituminous.
Indonesian sub bituminous coals are low in ash (1%) and sulphur (0.1%). They
are classified as sub-bituminous B the same as the better coals in the Waikato and
appear to be similar in character. The low sulphur characteristic is important for
Huntly power station because it relies on this low sulphur content to comply with
the SOx emission limits imposed by its resource consent.
2.8.2 Overseas costs and prices (historically, now, and in the future)
International prices outside of the US vary depending on the coal quality and
source. Between 1991 and 1998 the market price for steaming coals, with heat
content around 27 GJ/t, delivered to northwest European ports has ranged from
US$31.8 to US$45.8 per tonne (cost, insurance, freight or CIF). The Japanese
have traditionally used a benchmark system which is still functioning effectively,
however Japanese utilities are undertaking some purchases on the spot market, to
obtain coal at discounts to the bench mark price. The benchmark price for
steaming coal in 1997 was US$45.5 per tonne (CIF), having ranged between
US$41.3 and US$50.8 per tonne over the previous decade.
The competitive pricing and the relatively short distance to transport the coal from
Australia to New Zealand makes steaming coal sourced from Australia cost
The other potential source is Indonesia which exports both bituminous and
sub-bituminous coals. The cheapest coals are the sub-bituminous types, with
PT Adaro and PT Kideco being the major exporters of this type. These
sub-bituminous coals are very similar to the Waikato Coals and have low sulphur
content. Indonesian coal would be expected to be priced around US$25 CIF at the
Port of Tauranga, making an allowance for the extra shipping distance to New
Zealand. Sea freight charges are heavily dependent upon quantities and the size
of the vessel and are thus difficult to estimate with any degree of certainty.
The international traded coal fob prices, plus sea freight and inland delivery costs,
including amortised costs of the importing facilities, provide an indicative price cap
for locally sourced coal.
Imported coal will be invariably priced in US dollars with the consequent exposure
to the $US:$NZ exchange rate. Long term protection against exchange rate
fluctuations in the $US:$NZ is difficult to achieve and the economics of coal
importing will need to cater for expected changes in the exchange rate. It may be
possible to purchase Australian coal in $AUS which may provide a better foreign
exchange hedge for New Zealand than $US.
In the past, in the Asia-Pacific region, trade in steaming coal was largely via
long-term supply contracts and much pricing was referenced to the “Japanese
Benchmark”. In recent years, however, this system has been breaking down, and
a much greater proportion has been purchased under short-term contracts or on
spot prices. As a result, there is much greater price volatility, reflecting global
supply/demand imbalances, which superimpose on longer term cyclicity in coal
prices.
The factors that limit the impact of international coal prices on local prices are:
the high per GJ transport costs to import relatively small amounts of coal, and
the limited availability of coal importing port infrastructure.
A very large coal consumer may find it economic to import coal in large shipments
through dedicated facilities at the point of consumption. In a press statement in
March 2002, Todd Energy, in announcing its impending sale of its interest in the
West Coast Rapahoe mine, offered the opinion that:
“There was plenty of coal mined around the world that could be mined easily
and it could be shipped to New Zealand for power generation. So there was no
guarantee New Zealand coal would be cost effective, especially if it had to be
moved to the North Island for sale. If New Zealand moved to coal-fired power
stations they would be north of Auckland, close to its big market, near a deep
water port like Whangarei where big volumes of coal could be brought in.”
14
ABARE, Energy Outlook 2011
Today, NZ import coal prices comprise a ‘port’ and a ‘transport’ component. The
port price for coal is presently about $4/GJ, with transport costs to site an
additional $0.25 to $0.5/GJ.
Electricity generation is also the sector that has the greatest impact on coal
demand, with coal being used to provide the greatest proportion of the flexibility
required to generate sufficient energy during dry years.
100
Other
90
Commercial
80
Industrial
70
Other
60 transformation
50 Electricity
generation
40
30
20
10
0
2000 2001 2002 2003 2004 2005 2006 2007 2008
15
Energy Data File – 2008 Calendar Year Edition. Ministry of Economic Development, 2009.
Other use
Commercial
3%
5%
Other
transformation
19%
Electricity
generation
51%
Industrial
22%
Just over half the coal consumed in 2008 was used for electricity generation by
large generators. Other transformation – almost exclusively steel making –
accounted for 19%. Small scale energy generation in the industrial, commercial
and residential sectors accounts for the remaining consumption.
16
Energy Data File – 2008 Calendar Year Edition. Ministry of Economic Development, 2009..
45000
Other Non-renewable
40000
Coal
35000
Gas
30000
Other renewable
25000
Wind
20000 Geothermal
15000 Hydro
10000
5000
0
2000 2001 2002 2003 2004 2005 2006 2007 2008
Other Non-renewable
0.4%
Gas
23.7%
Hydro
52.3%
Coal
10.5%
Other renewable
1.2%
Wind
2.5%
Geothermal
9.4%
Steel making represents historically the other significant use of coal in New
Zealand, accounting for approximately 18% of coal consumption. New Zealand
has two significant steel plants: Glenbrook and Pacific Steel. However, while
Glenbrook sources coal from Waikato, much of the raw material input at the
17
Energy Data File – 2008 Calendar Year Edition. Ministry of Economic Development, 2009.
18
Energy Data File – 2008 Calendar Year Edition. Ministry of Economic Development, 2009..
20
18
16
14
12
10
0
2000 2001 2002 2003 2004 2005 2006 2007 2008
The domination of fuel sources other than coal in the generation of electricity and
the relatively constant consumption of coal by New Zealand’s steel industry
support the idea that, without substantial changes in both industries, domestic
demand for coal in New Zealand into the future will not grow appreciably. Future
demand for coal is addressed in the next two subsections.
In contrast, the share of wind, gas and geothermal in electricity generation would
increase substantially, compensating for the proportionate reduction in hydro
power, and displacing coal. MED forecast coal use in domestic electricity
generation to increase by 15% only between 2005 and 2030, or 0.6% year-on-
year.
Despite the recent downturn, MED expects worldwide steel demand to remain
strong over the forecast period, supporting high steel prices. Of New Zealand’s
19
Energy Data File – 2008 Calendar Year Edition. Ministry of Economic Development, 2009.
Table 2-1 shows domestic reserves by rank and by region. Huntly Power Station
has traditionally burnt lower calorific value (CV) sub bituminous coals, which are
typical of the coals in Waikato region, and Waikato in the north is by far the
significant source of thermal coal; the West Coast deposits in the south supplies
all bituminous, harder, coal.
Figure 2-9 Solid energy coal resources and costs, by region, 200520
It has been established previously in this report that the most relevant source of
thermal coal for domestic consumption is the Waikato. Costs of extraction at
Waikato begin at about $2.50/GJ, rising to $5.50 for the first 2,200 PJ extracted.
Costs then increase steadily. As indicated previously, prices for domestic coal
which is consumed domestically will be constrained by import prices. From
current levels, import prices would have to rise substantially for coal reserves at
Waikato to be exploited fully.
20
Source: New Zealand’s Energy Outlook to 2030, September 2006, Ministry of Economic Development
Domestic coal transportation The Waikato coal fields are in close proximity to
the Huntly power station and, relative to unloading
and transport costs associated with importing
coal, advantage domestic suppliers.
Competing fuels: domestic gas While coal prices are expected to remain very
prices competitive with gas it is expected that there will
be an upward pressure on the price of coal as the
price of gas increases with the depletion of Maui
and the development of new more expensive gas
resources.
Competing fuels: renewables The costs of power generation from renewable
sources in New Zealand are especially
competitive, and represent a constraint on the
translation of coal extraction costs into coal prices.
Cost supply curves for renewable power begin
lower than those for coal: about 4,600 GWh can
be produced with renewable power for a marginal
cost of less than 6 cents/kWh, while North Island
coal generation starts at 7 cents/kWh.21 Capacity
is the significant constraint on renewable
production. While hydro is expected to be
constrained in the future because of environmental
concerns, significant capacity expansion is
expected in wind and geothermal generation.
150
100
50
-50
-100
2000
2001
2002
2003
2004
2005
2006
2007
2008
Exports Domestic production - exports Domestic production - domestic consumption Imports
In the report New Zealand Energy Outlook to 2020, dated February 2000, the
Ministry of Economic Development states that:
“Currently around 80PJ of coal is extracted in New Zealand, including coal for
export. The projected growth in domestic consumption to 2020 will therefore
put very significant pressures on the New Zealand coal industry and its
supporting infrastructure. It is unlikely that all this increased demand will be
met by New Zealand production, given that significant new mine development
would be required, potentially at a higher cost than imports. Thus a sizeable
portion of future demand is likely to be sourced internationally.”
22
Source: New Zealand Energy Data File, 2008 Calendar Year Edition, Ministry of Economic Development
It is expected that Solid Energy would make every effort to both exploit indigenous
coal resources at competitive extraction costs and work with transport companies
to minimise transport costs in order to maintain the cost of domestic coal below
that of imported coal.
While coal prices on an energy basis are presently, and will continue to be
competitive with gas, future coal prices will not only depend on the mining costs
but will be subject to external factors including:
the future price for gas and its availability post Maui (restricted gas supplies
will increase the “opportunity” cost of coal);
the level of demand for coal within the Waikato region (including whether
Glenbrook steel making plant closes, allowing the annual production of coal
supplied under this contract to be made available to others); and
Both South Island West Coast coals and internationally traded bituminous coals
are higher CV coals. They are less volatile, making them safer to transport, and
have a higher energy content per tonne, (making transport cheaper per unit of
energy provided) but are generally not well matched to Huntly’s design coal.
Huntly is designed to operate on lower CV, sub-bituminous coals. If it was
necessary to burn significant proportions of West Coast coal at Huntly Power
Station, it is expected plant modifications may be required. Modifications to the
precipitators may be required to ensure that particulate emissions remain at an
acceptable level. Some West Coast coal has a high sulphur (2.1%) content
compared to the Waikato coals. To ensure that sulphur emissions are within the
consented limits, blending with low sulphur Waikato coal would be required. West
Coast coal which is low in sulphur has a high value and is exported.
3.1 Introduction
3.1.1 Electricity Commission brief
3.1.2 PB approach
To demonstrate the price relationship between coal and oil, PB has reviewed
historic movements and current trends in the relevant prices for coal and oil.
The linkages between oil and coal prices may be increased by the
commercialisation of economic technology to convert coal into oil and gas
substitutes. The Capex of converting coal currently does not allow market pricing
of coal to gas or oil.
Demand shift in fuels for electricity generation have further weakened the price
link between coal and oil. Since the oil shocks, fuel oil is rarely used for baseload
generation, but may be kept as reserve generation or to provide peaking capacity
e.g. Whirinaki. Fuel oil has become less of a substitute for coal and as such
changes in the oil price have a reduced effect on the demand for power generation
fuels and prices.
Figure 3-1 Coal, natural gas and oil price index changes, 2000-2008
4
Price index, Jan 2000 = 1
3
Coal
Gas
2 Oil
0
2000 2001 2002 2003 2004 2005 2006 2007 2008
Year
A primary reason for coal prices to have increased half the rate of oil is the coal
market has a limited range of applications and low substitution value, as well as
the delivery cost of coal. The transportation cost of coal is a substantial
component of delivered cost while the transportation costs of oil are a relatively
small proportion of the delivered costs.
In the US, domestic coal use has declined recently due to the economic
conditions. Coal price has increased marginally, however, due to higher
transportation fuel costs and increased foreign demand for US coal. The increase
in the price of oil, and hence transportation costs has indirectly contributed to an
increase in delivered coal prices23.
Crude oil prices are more a function of world economic growth and supply
restrictions. The growth rates of oil consumption in developing economies have
been greater than the growth rate of the world crude oil supply. The current (2009)
world economic recession has temporarily removed the consumption-supply
upward price pressures on oil.
23
U.S. Coal Supply and Demand: 2008 Review," EIA, April 15, 2009
Figure 3-2 demonstrates the potential for coal conversion technologies raising the
potential for strengthening price links across fuels.
24
Coal: Americas Energy Future, The National Coal Council. March 2006.
4.1 Introduction
4.1.1 EC Brief
“Provide several sets of coal price and availability projections for New Zealand for
the next 40 years (some around $/GJ per year and others around PJ/year) and
clearly specify the assumptions made (e.g. coal country of origin).”
4.1.2 PB approach
The purpose of Sections 2 and 3 was to provide the context for the development
of modelling infrastructure and model parameterisation.
4.2 Modelling
Modelling includes a base case reflecting expectations about availability and price
absent extraordinary market events, and four scenarios including:
4.2.1 Assumptions
All prices are in New Zealand Dollars and are based on long term coal
contracts.
The power station has the physical plant characteristics that allow it to burn
both sub bituminous and bituminous coals or a mixture of both and can
dispose of the waste products.25
The Glenbrook steel mill continues to take coal from Huntly East.
International prices for coal do change, but the availability of coal sourced
internationally is unlimited
Current prices for sub-bituminous coal on a long term contract basis used for
electricity generation are assumed at $4/GJ. This is consistent with the estimated
value of the coal stockpile for Huntly derived from the Genesis Energy annual
26
report.
Current contract prices for lignite are assumed at $2.00/GJ.
25
We assume, further, that the consequence of this assumption does not lead New Zealand to consume its own production
of bituminous coals (which are exported). It does admit, however, the importation of bituminous – but lower quality – coal
from overseas.
26
http://activemagazine.smedia.com.au/Repository/GEN/2008/09/25/Genesis_AR%20final%20pdf%2018.9.08.pdf#OLV0_Pag
e_0001
Modelling design and assumptions were selected to produce realistic yet tractable
results. The constraints on modelling, however, lead to the following limitations:
Coal demand growth 0.60% In line with elec demand growth unless coal share changes
Home extraction cost growth 0.70% Captures growth in difficulty in extraction effort. Can't be < 0
Abroad extraction cost growth 0.20% Captures growth in difficulty in extraction effort. Can't be < 0
7.50
7.00
Offered price ($/GJ)
6.50
6.00
5.50
5.00
4.50
4.00
3.50
0 25 50 75 100 125 150 175 200 225 250
Availability (PJ)
Bid Home 2010 Bid Home 2030 Bid Home 2049
At the beginning of the forecast period prices are relatively low at $4.03/GJ for
smaller quantities, rising to $4.73 for the largest domestically supplied quantities.
By the end of the period, domestic prices begin at $6.20 and increase to $7.33 for
the largest quantities. As annual demand quantities increase, domestic supply
prices exceed international prices due to greater increases in extraction costs.
27
Full size charts are included in Appendix A.
70.0 $6.50
60.0 $6.00
Availability (PJ)
Price ($/GJ)
50.0
$5.50
40.0
$5.00
30.0
$4.50
20.0
10.0 $4.00
0.0 $3.50
2010
2012
2014
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
Home Abroad Price average Price max
Approximately 60% of demand is met from domestic sources in the early part of
the forecast period, but demand is increasingly met by overseas sources as time
progresses. By 2049, approximately 80% of domestic demand is met by imports.
Average prices over the forecast period range between $4.06 in 2010 and $6.18 in
2049.
If no significant new gas reserves are found, the demand for coal would increase
at a faster rate on the back of higher natural gas prices. A lack of bankable gas
supplies may prolong the life of Huntly power station fuelled on coal and promote
the commercialisation of clean coal technology options.
Assumptions included in the increased coal demand case are included in Table
4-2:
Coal demand growth 2.00% Faster demand growth due to reduced gas reserves future
Home extraction cost growth 0.70% Captures growth in difficulty in extraction effort. Can't be < 0
Abroad extraction cost growth 0.20% Captures growth in difficulty in extraction effort. Can't be < 0
Figure 4-3 Increased coal demand case: Domestic supply and price
120.0 $6.50
100.0 $6.00
Availability (PJ)
Price ($/GJ)
80.0 $5.50
60.0 $5.00
40.0 $4.50
20.0 $4.00
0.0 $3.50
2010
2012
2014
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
Increases in future gas supply through either new gas field finds or importation of
LNG, or the introduction of carbon charging and carbon emissions reduction
Notes
Initial NZ coal demand (PJ) 50.00 PJ
Home extraction cost growth 0.70% Captures growth in difficulty in extraction effort. Can't be < 0
Abroad extraction cost growth 0.20% Captures growth in difficulty in extraction effort. Can't be < 0
Figure 4-4 Reduced coal demand case: Domestic supply and price
60.0 $6.50
50.0 $6.00
Availability (PJ)
Price ($/GJ)
40.0 $5.50
30.0 $5.00
20.0 $4.50
10.0 $4.00
0.0 $3.50
2010
2012
2014
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
To model the effects of a upwards shift in demand, a decision to build a new IGCC
plant in 2020, close to Waikato coal sub-bituminous reserves, has been assumed.
This results in an increase of annual coal demand up to 80PJ in 2020.
PARSONS BRINCKERHOFF Page 37
Assumptions included in this demand shift case are:
Notes
Initial NZ coal demand (PJ) 50.00 Increasing to 80 PJ in 2020
Coal demand growth (%/annum) 0.60% In line with elec demand growth unless coal share changes
Home extraction cost growth 0.70% Captures growth in difficulty in extraction effort. Can't be < 0
Abroad extraction cost growth 0.20% Captures growth in difficulty in extraction effort. Can't be < 0
100.0 $6.50
90.0
$6.00
80.0
Availability (PJ)
Price ($/GJ)
70.0
$5.50
60.0
50.0 $5.00
40.0
$4.50
30.0
20.0
$4.00
10.0
0.0 $3.50
2010
2012
2014
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
Approximately 60% of demand is met from domestic sources in the early part of
the forecast period. The majority of the demand shift in 2020 would be met from
international coal sources. By 2049, approximately 90% of domestic demand is
met by imports. Average prices over the forecast period for purchases range
between $4.06 in 2010 and $6.20 in 2049.
Notes
Initial NZ coal demand (PJ) 50.00 Reducing to 30 PJ in 2020
Coal demand growth (%/annum) 0.60% In line with elec demand growth unless coal share changes
Home extraction cost growth 0.70% Captures growth in difficulty in extraction effort. Can't be < 0
Abroad extraction cost growth 0.20% Captures growth in difficulty in extraction effort. Can't be < 0
60.0 $6.50
50.0 $6.00
Availability (PJ)
Price ($/GJ)
40.0 $5.50
30.0 $5.00
20.0 $4.50
10.0 $4.00
0.0 $3.50
2010
2012
2014
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
60% of demand is met from domestic sources in the early part of the forecast
period. As a result of reduced NZ annual demand in 2020 the majority of coal
would be sourced domestically, however, by 2049, approximately 80% of domestic
demand is met by imports. Average prices over the forecast period for purchases
range between $4.06 in 2010 and $6.20 in 2049.
Coal demand growth (%/annum) 0.60% In line with themal coal demand growth unless lignite share changes
Home extraction cost growth 0.70% Captures growth in difficulty in extraction effort. Can't be < 0
Abroad extraction cost growth 0.15% Captures growth in difficulty in extraction effort. Can't be < 0
14.0 $3.50
$3.30
12.0
$3.10
Availability (PJ)
Price ($/GJ)
10.0 $2.90
$2.70
8.0
$2.50
6.0
$2.30
4.0 $2.10
$1.90
2.0
$1.70
0.0 $1.50
2010
2012
2014
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
Average lignite prices over the forecast period range between $2.03 in 2010 and
$3.07 in 2049.
120
100
80
Quantity (PJ)
60
40
20
0
2010 2013 2016 2019 2022 2025 2028 2031 2034 2037 2040 2043 2046 2049
Year
Base case Increased demand Reduced demand Demand shift down Demand shift up
6.5
6
Price ($/GJ)
5.5
4.5
4
2010 2013 2016 2019 2022 2025 2028 2031 2034 2037 2040 2043 2046 2049
Year
Base case Increased demand Reduced demand Demand shift down Demand shift up
5.1 Definitions
Coal-in-ground or In-place coal reserves. Is the quantity of coal estimated to
exist in place.
Year Home Supply (PJ) Abroad Supply (PJ) Price average ($/GJ) Price max ($/GJ)
2010 30.00 20.00 4.06 4.09
2011 30.00 20.30 4.10 4.13
2012 30.00 20.60 4.14 4.18
2013 30.00 20.91 4.19 4.22
2014 30.00 21.21 4.23 4.27
2015 30.00 21.52 4.28 4.32
2016 30.00 21.83 4.33 4.36
2017 30.00 22.14 4.37 4.41
2018 30.00 22.45 4.42 4.46
2019 30.00 22.77 4.47 4.50
2020 20.00 33.08 4.52 4.55
2021 20.00 33.40 4.57 4.60
2022 20.00 33.72 4.62 4.65
2023 20.00 34.04 4.67 4.70
2024 20.00 34.37 4.72 4.75
2025 20.00 34.69 4.77 4.80
2026 20.00 35.02 4.82 4.85
2027 20.00 35.35 4.87 4.91
2028 20.00 35.68 4.93 4.96
2029 20.00 36.02 4.98 5.01
2030 20.00 36.35 5.03 5.07
2031 20.00 36.69 5.09 5.12
2032 20.00 37.03 5.14 5.18
2033 20.00 37.38 5.20 5.23
2034 20.00 37.72 5.25 5.29
2035 20.00 38.07 5.31 5.34
2036 20.00 38.41 5.37 5.40
2037 20.00 38.76 5.43 5.46
2038 20.00 39.12 5.49 5.52
2039 20.00 39.47 5.54 5.58
2040 20.00 39.83 5.61 5.64
2041 10.00 50.19 5.67 5.71
2042 10.00 50.55 5.73 5.77
2043 10.00 50.91 5.79 5.83
2044 10.00 51.28 5.86 5.90
2045 10.00 51.65 5.92 5.96
2046 10.00 52.02 5.98 6.02
2047 10.00 52.39 6.05 6.09
2048 10.00 52.76 6.11 6.15
2049 10.00 53.14 6.18 6.22
Year Home Supply (PJ) Abroad Supply (PJ) Price average ($/GJ) Price max ($/GJ)
2010 30.00 20.00 4.06 4.09
2011 30.00 21.00 4.10 4.13
2012 30.00 22.02 4.14 4.18
2013 30.00 23.06 4.19 4.22
2014 30.00 24.12 4.23 4.27
2015 30.00 25.20 4.28 4.32
2016 30.00 26.31 4.33 4.36
2017 30.00 27.43 4.37 4.41
2018 30.00 28.58 4.42 4.46
2019 30.00 29.75 4.47 4.50
2020 20.00 40.95 4.52 4.56
2021 20.00 42.17 4.57 4.61
2022 20.00 43.41 4.62 4.66
2023 20.00 44.68 4.67 4.71
2024 20.00 45.97 4.72 4.76
2025 20.00 47.29 4.77 4.81
2026 20.00 48.64 4.83 4.86
2027 20.00 50.01 4.88 4.93
2028 20.00 51.41 4.94 4.98
2029 20.00 52.84 4.99 5.03
2030 20.00 54.30 5.04 5.09
2031 20.00 55.78 5.10 5.14
2032 20.00 57.30 5.15 5.20
2033 20.00 58.84 5.21 5.25
2034 20.00 60.42 5.27 5.32
2035 20.00 62.03 5.33 5.38
2036 20.00 63.67 5.39 5.43
2037 20.00 65.34 5.45 5.49
2038 20.00 67.05 5.50 5.55
2039 20.00 68.79 5.56 5.61
2040 20.00 70.57 5.63 5.68
2041 10.00 82.38 5.69 5.74
2042 10.00 84.23 5.75 5.81
2043 10.00 86.11 5.81 5.87
2044 10.00 88.03 5.88 5.93
2045 10.00 89.99 5.94 6.00
2046 10.00 91.99 6.01 6.07
2047 10.00 94.03 6.07 6.14
2048 10.00 96.11 6.14 6.20
2049 10.00 98.24 6.21 6.27
Year Home Supply (PJ) Abroad Supply (PJ) Price average ($/GJ) Price max ($/GJ)
2010 30.00 20.00 4.06 4.09
2011 30.00 19.60 4.09 4.13
2012 30.00 19.20 4.14 4.17
2013 30.00 18.81 4.18 4.22
2014 30.00 18.42 4.23 4.26
2015 30.00 18.03 4.27 4.31
2016 30.00 17.65 4.32 4.35
2017 30.00 17.27 4.37 4.40
2018 30.00 16.89 4.41 4.45
2019 30.00 16.51 4.46 4.49
2020 20.00 26.14 4.51 4.54
2021 20.00 25.77 4.56 4.59
2022 20.00 25.41 4.61 4.64
2023 20.00 25.04 4.66 4.69
2024 20.00 24.68 4.71 4.74
2025 20.00 24.32 4.76 4.79
2026 20.00 23.97 4.81 4.84
2027 20.00 23.62 4.87 4.90
2028 20.00 23.27 4.92 4.95
2029 20.00 22.92 4.97 5.00
2030 20.00 22.58 5.03 5.06
2031 20.00 22.24 5.08 5.11
2032 20.00 21.90 5.14 5.17
2033 20.00 21.57 5.19 5.22
2034 20.00 21.23 5.25 5.28
2035 20.00 20.90 5.30 5.33
2036 20.00 20.58 5.36 5.39
2037 20.00 20.25 5.42 5.45
2038 20.00 19.93 5.47 5.50
2039 20.00 19.61 5.53 5.56
2040 20.00 19.29 5.59 5.62
2041 10.00 28.98 5.65 5.68
2042 10.00 28.67 5.71 5.74
2043 10.00 28.36 5.77 5.80
2044 10.00 28.05 5.84 5.86
2045 10.00 27.75 5.90 5.92
2046 10.00 27.44 5.96 5.99
2047 10.00 27.15 6.03 6.05
2048 10.00 26.85 6.09 6.12
2049 10.00 26.55 6.16 6.18
Year Home Supply (PJ) Abroad Supply (PJ) Price average ($/GJ) Price max ($/GJ)
2010 30.00 20.00 4.06 4.09
2011 30.00 20.30 4.10 4.13
2012 30.00 20.60 4.14 4.18
2013 30.00 20.91 4.19 4.22
2014 30.00 21.21 4.23 4.27
2015 30.00 21.52 4.28 4.32
2016 30.00 21.83 4.33 4.36
2017 30.00 22.14 4.37 4.41
2018 30.00 22.45 4.42 4.46
2019 30.00 22.77 4.47 4.50
2020 20.00 60.00 4.54 4.58
2021 20.00 60.48 4.58 4.63
2022 20.00 60.96 4.63 4.68
2023 20.00 61.45 4.68 4.73
2024 20.00 61.94 4.74 4.78
2025 20.00 62.43 4.79 4.83
2026 20.00 62.92 4.84 4.88
2027 20.00 63.42 4.89 4.94
2028 20.00 63.92 4.94 4.99
2029 20.00 64.43 5.00 5.04
2030 20.00 64.93 5.05 5.10
2031 20.00 65.44 5.11 5.15
2032 20.00 65.95 5.16 5.21
2033 20.00 66.47 5.22 5.26
2034 20.00 66.99 5.27 5.32
2035 20.00 67.51 5.33 5.38
2036 20.00 68.04 5.39 5.43
2037 20.00 68.56 5.45 5.49
2038 20.00 69.10 5.50 5.55
2039 20.00 69.63 5.56 5.61
2040 20.00 70.17 5.63 5.68
2041 10.00 80.71 5.69 5.74
2042 10.00 81.25 5.75 5.81
2043 10.00 81.80 5.81 5.87
2044 10.00 82.35 5.88 5.93
2045 10.00 82.91 5.94 6.00
2046 10.00 83.46 6.00 6.06
2047 10.00 84.02 6.07 6.12
2048 10.00 84.59 6.13 6.19
2049 10.00 85.15 6.20 6.26
Year Home Supply (PJ) Abroad Supply (PJ) Price average ($/GJ) Price max ($/GJ)
2010 30.00 20.00 4.06 4.09
2011 30.00 20.30 4.10 4.13
2012 30.00 20.60 4.14 4.18
2013 30.00 20.91 4.19 4.22
2014 30.00 21.21 4.23 4.27
2015 30.00 21.52 4.28 4.32
2016 30.00 21.83 4.33 4.36
2017 30.00 22.14 4.37 4.41
2018 30.00 22.45 4.42 4.46
2019 30.00 22.77 4.47 4.50
2020 20.00 10.00 4.50 4.53
2021 20.00 10.18 4.55 4.58
2022 20.00 10.36 4.60 4.63
2023 20.00 10.54 4.65 4.68
2024 20.00 10.73 4.70 4.73
2025 20.00 10.91 4.75 4.78
2026 20.00 11.10 4.81 4.83
2027 20.00 11.28 4.86 4.89
2028 20.00 11.47 4.91 4.94
2029 20.00 11.66 4.96 4.99
2030 20.00 11.85 5.02 5.05
2031 20.00 12.04 5.07 5.10
2032 20.00 12.23 5.13 5.15
2033 20.00 12.43 5.18 5.21
2034 20.00 12.62 5.24 5.27
2035 20.00 12.82 5.30 5.32
2036 20.00 13.01 5.35 5.38
2037 20.00 13.21 5.41 5.44
2038 20.00 13.41 5.47 5.50
2039 20.00 13.61 5.53 5.56
2040 20.00 13.81 5.59 5.62
2041 10.00 24.02 5.65 5.68
2042 10.00 24.22 5.71 5.74
2043 10.00 24.43 5.77 5.80
2044 10.00 24.63 5.84 5.86
2045 10.00 24.84 5.90 5.92
2046 10.00 25.05 5.96 5.99
2047 10.00 25.26 6.03 6.05
2048 10.00 25.47 6.09 6.12
2049 10.00 25.68 6.16 6.18
Year Home Supply (PJ) Abroad Supply (PJ) Price average ($/GJ) Price max ($/GJ)
2010 10.00 0.00 2.01 2.01
2011 10.06 0.00 2.03 2.04
2012 10.12 0.00 2.05 2.06
2013 10.18 0.00 2.07 2.08
2014 10.24 0.00 2.10 2.10
2015 10.30 0.00 2.12 2.13
2016 10.37 0.00 2.14 2.15
2017 10.43 0.00 2.17 2.17
2018 10.49 0.00 2.19 2.20
2019 10.55 0.00 2.21 2.22
2020 10.62 0.00 2.24 2.25
2021 10.68 0.00 2.26 2.27
2022 10.74 0.00 2.29 2.30
2023 10.81 0.00 2.31 2.32
2024 10.87 0.00 2.34 2.35
2025 10.94 0.00 2.36 2.37
2026 11.00 0.00 2.39 2.40
2027 11.07 0.00 2.42 2.43
2028 11.14 0.00 2.44 2.45
2029 11.20 0.00 2.47 2.48
2030 11.27 0.00 2.50 2.51
2031 11.34 0.00 2.53 2.53
2032 11.41 0.00 2.55 2.56
2033 11.48 0.00 2.58 2.59
2034 11.54 0.00 2.61 2.62
2035 11.61 0.00 2.64 2.65
2036 11.68 0.00 2.67 2.68
2037 11.75 0.00 2.70 2.71
2038 11.82 0.00 2.73 2.74
2039 11.89 0.00 2.76 2.77
2040 11.97 0.00 2.79 2.80
2041 12.04 0.00 2.82 2.83
2042 12.11 0.00 2.85 2.86
2043 12.18 0.00 2.88 2.89
2044 12.26 0.00 2.91 2.92
2045 12.33 0.00 2.94 2.95
2046 12.40 0.00 2.98 2.99
2047 12.48 0.00 3.01 3.02
2048 12.55 0.00 3.04 3.05
2049 12.63 0.00 3.07 3.09