# APPENDIX 10B. DETAILED NET PRESENT VALUE RESULTS

TABLE OF CONTENTS

10B.1 INTRODUCTION

.............................................................................................................. 1

10B.2 DETAILED NET PRESENT VALUE RESULTS

............................................................. 1

LIST OF TABLES

Table 10B.2.1 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Indoor Refrigeration System at a 7 Percent Discount Rate

...................... 2

Table 10B.2.2 Net Present Value for Medium Non-Display Cooler with Large Multiplex

System Indoor Refrigeration System at a 7 Percent Discount Rate

...................... 3

Table 10B.2.3 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................... 4

Table 10B.2.4 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................... 5

Table 10B.2.5 Net Present Value for Medium Non-Display Cooler with Large

Multiplex System Outdoor Refrigerati on System at a 7 Percent Discount

Rate

....................................................................................................................... 6

Table 10B.2.6 Net Present Value for Large Non-Display Cooler with Large Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................... 7

Table 10B.2.7 Net Present Value for Sma ll Display Cooler with Large Dedicated,

Outdoor Refrigeration System at a 7 Percent Discount Rate

................................ 8

Table 10B.2.8 Net Present Value for Large Display Cooler with Large Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................... 9

Table 10B.2.9 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Refrigeration System at a 7 Percent Discount Rate

............................... 10

Table 10B.2.10 Net Present Value for Me dium Non-Display Cooler with Large

Multiplex System Refrigeration System at a 7 Percent Discount Rate

.............. 11

Table 10B.2.11 Net Present Value for Large Non-Display Cooler with Large Multiplex

System Refrigeration System at a 7 Percent Discount Rate

............................... 12

Table 10B.2.12 Net Present Value for Medi um Display Cooler with Large Multiplex

System Refrigeration System at a 7 Percent Discount Rate

............................... 13

Table 10B.2.13 Net Present Value for Small Non-Display Freezer with Large Multiplex

System Indoor Refrigeration System at a 7 Percent Discount Rate

.................... 14

Table 10B.2.14 Net Present Value for Medium Non-Display Freezer with Large

Multiplex System Indoor Refrigeration System at a 7 Percent Discount

Rate

..................................................................................................................... 15

Table 10B.2.15 Net Present Value for Small Non-Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................. 16

Table 10B.2.16 Net Present Value for Medium Non-Display Freezer with Large

Multiplex System Outdoor Refrigerati on System at a 7 Percent Discount

Rate

..................................................................................................................... 17

Table 10B.2.17 Net Present Value for Large Non-Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................. 18

10B-i

# Table 10B.2.18 Net Present Value for Small Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................. 19

Table 10B.2.19 Net Present Value for Large Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 7 Percent Discount Rate

................. 20

Table 10B.2.20 Net Present Value for Small Non-Display Freezer with Large Multiplex

System Refrigeration System at a 7 Percent Discount Rate

............................... 21

Table 10B.2.21 Net Present Value for Medium Non-Display Freezer with Large

Multiplex System Refrigeration System at a 7 Percent Discount Rate

.............. 22

Table 10B.2.22 Net Present Value for Large Non-Display Freezer with Large Multiplex

System Refrigeration System at a 7 Percent Discount Rate

............................... 23

Table 10B.2.23 Net Present Value for Medi um Display Freezer with Large Multiplex

System Refrigeration System at a 7 Percent Discount Rate

............................... 24

Table 10B.2.24 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Indoor Refrigeration System at a 3 Percent Discount Rate

.................... 25

Table 10B.2.25 Net Present Value for Me dium Non-Display Cooler with Large

Multiplex System Indoor Refrigeration System at a 3 Percent Discount

Rate

..................................................................................................................... 26

Table 10B.2.26 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 27

Table 10B.2.27 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 28

Table 10B.2.28 Net Present Value for Me dium Non-Display Cooler with Large

Multiplex System Outdoor Refrigerati on System at a 3 Percent Discount

Rate

..................................................................................................................... 29

Table 10B.2.29 Net Present Value for Large Non-Display Cooler with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 30

Table 10B.2.30 Net Present Value for Large Display Cooler with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 31

Table 10B.2.31 Net Present Value for Large Display Cooler with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 32

Table 10B.2.32 Net Present Value for Small Non-Display Cooler with Small Multiplex

System Refrigeration System at a 3 Percent Discount Rate

............................... 33

Table 10B.2.33 Net Present Value for Me dium Non-Display Cooler with Large

Multiplex System Refrigeration System at a 3 Percent Discount Rate

.............. 34

Table 10B.2.34 Net Present Value for Large Non-Display Cooler with Large Multiplex

System Refrigeration System at a 3 Percent Discount Rate

............................... 35

Table 10B.2.35 Net Present Value for Medi um Display Cooler with Large Multiplex

System Refrigeration System at a 3 Percent Discount Rate

............................... 36

Table 10B.2.36 Net Present Value for Small Non-Display Freezer with Large Multiplex

System Indoor Refrigeration System at a 3 Percent Discount Rate

.................... 37

Table 10B.2.37 Net Present Value for Medium Non-Display Freezer with Large

Multiplex System Indoor Refrigeration System at a 3 Percent Discount

Rate

..................................................................................................................... 38

Table 10B.2.38 Net Present Value for Small Non-Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 39

10B-ii

# Table 10B.2.39 Net Present Value for Medium Non-Display Freezer with Large

Multiplex System Outdoor Refrigerati on System at a 3 Percent Discount

Rate

..................................................................................................................... 40

Table 10B.2.40 Net Present Value for Large Non-Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 41

Table 10B.2.41 Net Present Value for Small Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 42

Table 10B.2.42 Net Present Value for Large Display Freezer with Large Multiplex

System Outdoor Refrigeration System at a 3 Percent Discount Rate

................. 43

Table 10B.2.43 Net Present Value for Small Non-Display Freezer with Large Multiplex

System Refrigeration System at a 3 Percent Discount Rate

............................... 44

Table 10B.2.44 Net Present Value for Medium Non-Display Freezer with Large

Multiplex System Refrigeration System at a 3 Percent Discount Rate

.............. 45

Table 10B.2.45 Net Present Value for Large Non-Display Freezer with Large Multiplex

System Refrigeration System at a 3 Percent Discount Rate

............................... 46

Table 10B.2.46 Net Present Value for Medi um Display Freezer with Large Multiplex

System Refrigeration System at a 3 Percent Discount Rate

............................... 47

10B-iii

# APPENDIX 10B. DETAILED NET PRESENT VALUE RESULTS

10B.1 INTRODUCTION

This appendix provides a mo re detailed version of the summary NPV results

presented in the NIA analysis (preliminary TSD chapter 10).

10B.2 DETAILED NET PRESENT VALUE RESULTS

This section presents NPV results fo r each combination of envelope and

refrigeration system product classes that DOE analyzed, arranged by envelope and

refrigeration system CSL combination. Note that in this context, CSL refers to a standard

that DOE could set, rather than the efficiency of the equipment. So, for example, a cell

representing envelope CSL 5 and refrigeration system CSL 6 presents the NPV results

that DOE expects to see from setting the WICF envelope standard at CSL 5 and the

WICF refrigeration system standard at CSL 6.

As noted in the NIA analysis (preliminary TSD chapter 10), NPV represents the

total (discounted) reduction in consumer cost s for WICF that DOE forecasts would result

from energy conservation standards for WICF eq uipment. Note that this is not the same

as the sum of all costs and benefits from such standards, e.g. environment benefits or

costs of this rule are not included in the NPV calculation.

All results are presented in 2009 dollars . NPV results are not provided for the

combination of CSL 0 envelope and a CSL 0 re frigeration system, because this represents

the baseline. Results are presented at both 7 percent and 3 percen t discount rates. The

greater the discount rate, the less weight is pl aced on events that occur in the future. This

tends to place greater emphasis on the increased first cost of more efficient units and less

emphasis on the decreased operating cost of more efficient units.

10B-1Table 10B.2.1 Net Present Value for SmallNon-Display Cooler with Small Multiplex System Indoor Refrigeration System ata 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.06)0.070.12(0.06)0.070.12(0.07)0.090.16(0.07)0.100.16(0.07)0.100.16(0.07)0.100.17(0.07)0.100.17(0.06)0.110.17(0.06)0.110.17(0.03)0.120.140.040.120.080.080.120.050.100.130.030.100.130.030.100.130.031ICSOCSNPV(0.03)0.060.09(0.08)0.110.19(0.08)0.110.19(0.09)0.130.21(0.08)0.130.22(0.08)0.130.22(0.08)0.130.22(0.08)0.140.22(0.08)0.140.22(0.07)0.140.21(0.04)0.150.190.030.150.130.070.150.090.080.160.070.080.160.070.080.160.072ICSOCSNPV(0.03)0.070.10(0.08)0.120.20(0.08)0.120.20(0.09)0.130.22(0.09)0.140.22(0.09)0.140.22(0.08)0.140.23(0.08)0.140.23(0.08)0.140.22(0.07)0.150.22(0.04)0.150.190.020.160.130.060.160.100.080.160.080.080.160.080.080.160.083ICSOCSNPV(0.03)0.080.11(0.08)0.130.20(0.08)0.130.20(0.08)0.150.23(0.08)0.150.23(0.08)0.150.23(0.08)0.150.23(0.08)0.150.23(0.08)0.150.23(0.07)0.160.23(0.04)0.160.200.030.170.140.070.170.100.080.170.080.080.170.080.080.170.084ICSOCSNPV(0.01)0.120.12(0.06)0.150.21(0.06)0.150.21(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.06)0.180.24(0.03)0.180.210.040.180.150.070.180.110.090.190.090.090.190.090.090.190.095ICSOCSNPV(0.00)0.120.12(0.06)0.160.21(0.06)0.150.21(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.06)0.180.24(0.06)0.180.24(0.03)0.180.210.040.180.150.080.190.110.090.190.090.090.190.090.090.190.096ICSOCSNPV0.000.120.12(0.06)0.160.21(0.06)0.160.21(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.07)0.180.24(0.07)0.180.24(0.06)0.180.24(0.06)0.180.24(0.03)0.180.210.040.190.150.080.190.110.100.190.090.100.190.090.100.190.097ICSOCSNPV0.040.130.09(0.03)0.160.19(0.03)0.160.19(0.05)0.180.22(0.05)0.180.23(0.05)0.180.23(0.05)0.180.23(0.05)0.180.23(0.04)0.180.23(0.04)0.180.22(0.01)0.190.200.050.190.140.090.190.100.110.190.080.110.190.080.110.190.0810B-2Table 10B.2.2 Net Present Value for Medium Non-DisplayCooler with Large Multiplex SystemIndoor Refrigeration Systemat a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.16)0.280.44(0.16)0.280.44(0.16)0.280.44(0.16)0.360.51(0.15)0.370.52(0.14)0.380.53(0.14)0.390.53(0.12)0.410.53(0.09)0.420.520.020.450.440.290.470.190.450.490.040.530.49(0.04)0.530.49(0.04)0.530.49(0.04)1ICSOCSNPV(0.01)0.040.05(0.17)0.310.48(0.17)0.310.48(0.17)0.310.48(0.16)0.380.55(0.16)0.390.55(0.15)0.410.56(0.14)0.410.56(0.12)0.430.56(0.10)0.440.550.010.470.460.280.500.210.440.510.060.530.51(0.01)0.530.51(0.01)0.530.51(0.01)2ICSOCSNPV(0.08)0.240.32(0.21)0.450.66(0.21)0.450.66(0.21)0.450.66(0.20)0.510.71(0.19)0.520.71(0.18)0.530.71(0.18)0.530.71(0.16)0.540.70(0.13)0.550.69(0.02)0.580.600.260.600.340.420.600.190.500.610.110.500.610.110.500.610.113ICSOCSNPV(0.06)0.310.37(0.20)0.500.70(0.20)0.500.70(0.20)0.500.70(0.19)0.550.74(0.18)0.560.74(0.17)0.570.74(0.17)0.570.74(0.15)0.590.73(0.12)0.600.72(0.01)0.620.620.260.630.370.430.640.210.510.640.130.510.640.130.510.640.134ICSOCSNPV(0.01)0.440.45(0.17)0.590.76(0.17)0.590.76(0.17)0.590.76(0.16)0.630.79(0.16)0.640.79(0.15)0.640.79(0.14)0.650.79(0.12)0.660.78(0.10)0.660.760.010.680.670.280.690.410.440.700.260.530.700.180.530.700.180.530.700.185ICSOCSNPV(0.01)0.440.45(0.17)0.590.76(0.17)0.590.76(0.17)0.590.76(0.16)0.630.79(0.15)0.640.80(0.15)0.650.80(0.14)0.650.79(0.12)0.660.78(0.10)0.670.770.010.690.670.280.700.410.450.700.260.530.710.180.530.710.180.530.710.186ICSOCSNPV0.010.460.45(0.15)0.610.76(0.15)0.610.76(0.15)0.610.76(0.15)0.650.79(0.14)0.650.80(0.14)0.660.80(0.13)0.660.79(0.11)0.670.78(0.09)0.680.770.020.700.670.290.710.420.450.710.260.540.720.180.540.720.180.540.720.187ICSOCSNPV0.130.480.35(0.08)0.620.70(0.08)0.620.70(0.08)0.620.70(0.09)0.660.74(0.09)0.660.75(0.08)0.670.75(0.07)0.670.75(0.06)0.680.74(0.04)0.690.720.070.700.630.340.710.380.500.720.230.580.720.150.580.720.150.580.720.1510B-3Table 10B.2.3 Net Present Value for Small Non-Display Cooler with Small Multiplex System Outdoor Refrigeration Systemat a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.00)0.010.01(0.00)0.010.01(0.01)0.020.02(0.01)0.030.04(0.01)0.030.05(0.01)0.030.05(0.01)0.030.05(0.01)0.030.05(0.01)0.030.05(0.01)0.030.04(0.01)0.030.04(0.01)0.030.04(0.01)0.030.04(0.01)0.030.04(0.01)0.030.041ICSOCSNPV(0.00)0.000.00(0.00)0.010.01(0.00)0.010.02(0.01)0.020.03(0.01)0.030.04(0.01)0.040.05(0.02)0.030.05(0.01)0.030.05(0.01)0.030.05(0.01)0.030.05(0.01)0.030.04(0.01)0.030.04(0.01)0.030.04(0.01)0.030.04(0.01)0.030.04(0.01)0.030.042ICSOCSNPV(0.01)0.010.02(0.01)0.020.03(0.01)0.020.03(0.01)0.030.04(0.01)0.040.05(0.02)0.040.06(0.02)0.040.05(0.02)0.040.06(0.02)0.040.06(0.02)0.040.06(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.053ICSOCSNPV(0.00)0.020.02(0.01)0.020.03(0.01)0.030.03(0.01)0.030.04(0.01)0.040.05(0.02)0.040.06(0.02)0.040.06(0.02)0.040.06(0.02)0.040.06(0.02)0.040.06(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.054ICSOCSNPV(0.00)0.030.03(0.00)0.030.03(0.00)0.030.04(0.01)0.040.05(0.01)0.040.06(0.01)0.050.06(0.02)0.040.06(0.01)0.040.06(0.01)0.040.06(0.01)0.040.06(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.055ICSOCSNPV(0.00)0.030.03(0.00)0.030.03(0.00)0.040.04(0.01)0.040.05(0.01)0.050.06(0.01)0.050.06(0.01)0.040.06(0.01)0.040.06(0.01)0.040.06(0.01)0.040.06(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.056ICSOCSNPV0.000.030.03(0.00)0.030.03(0.00)0.040.04(0.01)0.040.05(0.01)0.050.06(0.01)0.050.06(0.01)0.040.06(0.01)0.050.06(0.01)0.050.06(0.01)0.050.06(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.057ICSOCSNPV0.010.030.020.010.030.030.010.040.03(0.00)0.040.04(0.01)0.050.05(0.01)0.050.06(0.01)0.050.06(0.01)0.050.06(0.01)0.050.06(0.01)0.050.06(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.05(0.01)0.040.0510B-4Table 10B.2.4 Net Present Value for Small Non-Display Cooler with Small Multiplex System Outdoor Refrigeration Systemat a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.24)0.250.49(0.24)0.250.49(0.29)0.340.63(0.29)0.350.64(0.29)0.350.65(0.28)0.370.65(0.28)0.370.65(0.26)0.390.65(0.24)0.400.64(0.10)0.430.530.200.450.250.380.460.080.460.460.000.460.460.000.460.460.001ICSOCSNPV(0.04)0.040.08(0.27)0.280.55(0.27)0.280.55(0.31)0.370.68(0.31)0.380.69(0.31)0.380.69(0.30)0.390.70(0.30)0.400.70(0.28)0.420.69(0.26)0.430.68(0.11)0.450.570.190.470.290.360.480.120.450.490.040.450.490.040.450.490.042ICSOCSNPV(0.08)0.200.29(0.30)0.400.70(0.30)0.400.70(0.34)0.470.81(0.34)0.480.82(0.34)0.480.82(0.33)0.490.82(0.32)0.500.82(0.30)0.510.81(0.28)0.520.80(0.14)0.540.670.170.560.390.350.560.220.430.570.140.430.570.140.430.570.143ICSOCSNPV(0.02)0.430.45(0.26)0.570.83(0.26)0.560.82(0.31)0.620.92(0.30)0.620.93(0.30)0.620.93(0.30)0.630.93(0.29)0.630.93(0.27)0.640.92(0.25)0.650.90(0.11)0.660.770.190.670.480.370.680.310.450.680.230.450.680.230.450.680.234ICSOCSNPV(0.00)0.470.47(0.24)0.600.84(0.24)0.590.84(0.29)0.640.94(0.29)0.650.94(0.29)0.650.94(0.29)0.650.94(0.28)0.660.94(0.26)0.670.93(0.24)0.670.91(0.10)0.680.780.200.700.500.380.700.320.460.700.240.460.700.240.460.700.245ICSOCSNPV0.020.520.50(0.23)0.630.86(0.23)0.630.86(0.28)0.670.95(0.28)0.680.96(0.28)0.680.96(0.27)0.680.96(0.27)0.690.96(0.25)0.690.95(0.23)0.700.93(0.09)0.710.800.210.720.510.390.730.340.470.730.260.470.730.260.470.730.266ICSOCSNPV0.040.550.51(0.22)0.660.87(0.22)0.650.87(0.27)0.690.96(0.27)0.700.97(0.27)0.700.97(0.26)0.700.97(0.26)0.710.97(0.24)0.710.96(0.22)0.720.94(0.08)0.730.810.220.740.520.390.740.350.480.740.270.480.740.270.480.740.277ICSOCSNPV0.120.660.53(0.16)0.730.89(0.16)0.730.89(0.23)0.760.98(0.23)0.760.99(0.23)0.760.99(0.22)0.770.99(0.22)0.770.99(0.20)0.770.98(0.18)0.780.96(0.04)0.790.830.250.790.540.430.800.370.510.800.290.510.800.290.510.800.298ICSOCSNPV0.130.660.53(0.15)0.740.89(0.16)0.730.89(0.22)0.760.98(0.22)0.760.99(0.22)0.760.99(0.22)0.770.99(0.22)0.770.99(0.20)0.780.98(0.18)0.780.96(0.04)0.790.830.250.790.540.430.800.370.510.800.290.510.800.290.510.800.2910B-5Table 10B.2.5 Net Present Value forMedium Non-Display Cooler with Large Multiplex SystemOutdoor RefrigerationSystem at a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.76)1.151.92(0.76)1.151.91(0.76)1.161.92(0.74)1.472.21(0.72)1.522.25(0.69)1.592.27(0.66)1.612.27(0.57)1.692.26(0.47)1.742.210.031.871.831.261.960.702.002.010.012.382.04(0.34)2.382.04(0.34)2.382.04(0.34)1ICSOCSNPV(0.08)0.170.25(0.82)1.272.09(0.81)1.272.09(0.81)1.282.09(0.78)1.582.36(0.77)1.632.39(0.73)1.692.42(0.70)1.712.41(0.61)1.782.40(0.51)1.842.34(0.00)1.961.961.232.050.821.972.100.132.352.12(0.23)2.352.12(0.23)2.352.12(0.23)2ICSOCSNPV(0.21)0.570.78(0.90)1.562.46(0.90)1.552.45(0.90)1.562.46(0.86)1.832.69(0.84)1.872.71(0.80)1.932.72(0.77)1.952.72(0.67)2.012.69(0.57)2.062.63(0.06)2.172.221.182.251.071.922.290.372.302.310.012.302.310.012.302.310.013ICSOCSNPV(0.29)1.131.41(0.95)1.952.90(0.95)1.952.89(0.95)1.952.90(0.90)2.183.08(0.87)2.223.09(0.83)2.263.09(0.80)2.283.08(0.71)2.333.04(0.60)2.372.97(0.09)2.462.551.152.531.381.892.570.672.272.580.312.272.580.312.272.580.314ICSOCSNPV(0.15)1.912.06(0.86)2.513.37(0.86)2.503.36(0.86)2.503.36(0.82)2.673.49(0.80)2.693.50(0.76)2.733.49(0.74)2.743.48(0.64)2.783.42(0.54)2.813.34(0.03)2.872.901.212.921.721.942.951.012.322.960.642.322.960.642.322.960.645ICSOCSNPV0.052.472.41(0.73)2.903.63(0.73)2.903.62(0.73)2.903.63(0.71)3.023.73(0.69)3.043.73(0.66)3.063.72(0.63)3.073.70(0.55)3.103.65(0.44)3.123.560.063.173.111.293.201.922.023.221.202.403.230.832.403.230.832.403.230.836ICSOCSNPV0.152.672.52(0.66)3.053.71(0.66)3.043.70(0.66)3.043.70(0.66)3.143.80(0.64)3.163.80(0.61)3.183.79(0.58)3.193.77(0.50)3.213.71(0.40)3.233.630.103.273.181.323.301.982.063.321.262.433.330.902.433.330.902.433.330.907ICSOCSNPV0.182.692.52(0.65)3.063.71(0.65)3.053.70(0.65)3.063.70(0.64)3.163.80(0.63)3.173.80(0.60)3.193.79(0.57)3.203.77(0.49)3.233.72(0.39)3.243.630.113.293.181.333.321.982.073.331.272.443.340.902.443.340.902.443.340.908ICSOCSNPV0.252.752.50(0.60)3.113.70(0.60)3.103.69(0.60)3.103.70(0.60)3.203.80(0.59)3.213.80(0.56)3.233.79(0.53)3.243.77(0.45)3.263.71(0.35)3.283.630.143.323.181.363.351.982.093.361.272.473.370.902.473.370.902.473.370.9010B-6Table 10B.2.6 Net Present Value for Large Non-Display Cooler with Large Multiplex System Outdoor Refrigeration Systemat a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.89)1.452.34(0.88)1.452.33(0.89)1.462.35(0.85)1.552.40(0.77)1.662.43(0.42)2.032.45(0.35)2.092.45(0.31)2.112.42(0.13)2.242.380.072.342.270.112.352.250.662.501.841.362.571.213.682.74(0.94)5.052.83(2.22)1ICSOCSNPV(0.14)0.310.44(0.99)1.692.69(0.99)1.692.68(0.99)1.702.69(0.95)1.792.74(0.87)1.892.76(0.51)2.252.76(0.44)2.312.75(0.39)2.322.72(0.22)2.452.67(0.01)2.542.560.022.562.530.582.702.121.282.761.483.602.93(0.68)4.983.01(1.97)2ICSOCSNPV(0.35)1.021.37(1.16)2.263.42(1.15)2.263.41(1.15)2.273.42(1.11)2.343.45(1.02)2.443.46(0.65)2.763.41(0.58)2.813.39(0.53)2.823.36(0.35)2.943.29(0.14)3.023.17(0.11)3.033.140.453.162.701.163.222.063.493.36(0.12)4.873.44(1.43)3ICSOCSNPV(0.48)2.022.50(1.25)3.064.31(1.24)3.054.29(1.24)3.064.30(1.20)3.124.32(1.11)3.204.31(0.73)3.474.20(0.66)3.514.17(0.61)3.534.14(0.43)3.624.05(0.22)3.693.91(0.18)3.703.880.383.813.421.093.862.763.423.980.564.804.04(0.76)4ICSOCSNPV(0.25)3.423.67(1.08)4.185.25(1.07)4.165.23(1.07)4.175.24(1.03)4.215.24(0.95)4.275.22(0.58)4.465.05(0.51)4.505.01(0.47)4.514.98(0.29)4.584.86(0.08)4.634.71(0.04)4.634.680.514.714.201.224.753.533.544.841.294.924.88(0.04)5ICSOCSNPV0.094.424.33(0.82)4.975.79(0.82)4.955.77(0.82)4.965.78(0.78)4.995.77(0.70)5.035.74(0.36)5.185.54(0.30)5.205.50(0.25)5.215.46(0.08)5.265.340.125.305.170.165.305.140.715.364.651.415.383.973.725.451.735.105.480.396ICSOCSNPV0.254.784.53(0.70)5.265.96(0.69)5.245.93(0.70)5.245.94(0.66)5.275.94(0.59)5.315.90(0.25)5.435.69(0.19)5.455.64(0.15)5.465.610.025.515.480.225.545.320.265.545.290.805.594.791.505.614.113.815.671.865.185.700.527ICSOCSNPV0.294.834.53(0.67)5.295.96(0.66)5.275.94(0.67)5.285.95(0.63)5.315.94(0.56)5.345.90(0.23)5.465.69(0.17)5.485.65(0.12)5.495.610.055.545.490.255.575.320.285.575.290.825.624.791.535.644.123.835.701.865.205.720.528ICSOCSNPV0.424.934.51(0.57)5.385.95(0.57)5.365.92(0.57)5.365.93(0.54)5.395.93(0.47)5.425.89(0.14)5.545.68(0.08)5.565.64(0.04)5.575.600.135.615.480.325.645.310.365.645.280.905.694.791.605.714.113.905.761.865.275.790.5210B-7Table 10B.2.7 Net Present Value for Small Display Cooler with Large Dedicated,Outdoor Refrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.01)0.030.03(0.01)0.050.06(0.03)0.080.11(0.05)0.120.17(0.07)0.140.21(0.07)0.130.20(0.07)0.130.20(0.07)0.130.20(0.07)0.140.20(0.06)0.120.18(0.06)0.120.18(0.06)0.120.18(0.06)0.120.18(0.06)0.120.18(0.05)0.130.181ICSOCSNPV(0.01)0.010.02(0.01)0.040.05(0.02)0.060.07(0.04)0.090.12(0.05)0.120.18(0.07)0.150.22(0.07)0.140.21(0.07)0.140.21(0.07)0.140.21(0.07)0.140.21(0.06)0.130.19(0.06)0.130.19(0.06)0.130.19(0.06)0.130.19(0.06)0.130.19(0.05)0.130.182ICSOCSNPV(0.01)0.030.05(0.02)0.060.08(0.02)0.080.10(0.04)0.100.15(0.06)0.140.20(0.07)0.160.23(0.07)0.150.22(0.07)0.150.22(0.07)0.150.22(0.07)0.150.22(0.06)0.140.20(0.06)0.140.20(0.06)0.140.20(0.06)0.140.20(0.06)0.140.20(0.05)0.140.193ICSOCSNPV(0.02)0.070.09(0.03)0.090.12(0.03)0.110.14(0.05)0.130.18(0.06)0.160.22(0.07)0.170.25(0.08)0.160.24(0.07)0.170.24(0.07)0.170.24(0.07)0.170.24(0.06)0.150.22(0.06)0.150.22(0.06)0.150.22(0.06)0.150.22(0.06)0.150.21(0.05)0.150.214ICSOCSNPV(0.01)0.120.13(0.02)0.140.15(0.02)0.150.17(0.04)0.170.21(0.05)0.190.25(0.07)0.200.27(0.07)0.180.26(0.07)0.190.26(0.07)0.190.26(0.07)0.190.26(0.06)0.170.23(0.06)0.170.23(0.06)0.170.23(0.06)0.170.23(0.06)0.170.23(0.05)0.170.225ICSOCSNPV0.000.150.15(0.00)0.170.17(0.01)0.180.19(0.03)0.200.23(0.05)0.210.26(0.07)0.210.28(0.07)0.200.27(0.07)0.200.27(0.07)0.200.27(0.07)0.200.27(0.06)0.180.24(0.06)0.180.24(0.06)0.180.24(0.06)0.180.24(0.06)0.180.24(0.05)0.180.236ICSOCSNPV0.010.160.150.000.180.18(0.00)0.200.20(0.02)0.210.23(0.04)0.220.26(0.06)0.220.28(0.07)0.210.27(0.07)0.210.27(0.07)0.210.27(0.06)0.210.27(0.06)0.190.25(0.06)0.190.25(0.06)0.190.25(0.06)0.190.24(0.06)0.190.24(0.05)0.190.247ICSOCSNPV0.010.170.150.000.180.180.000.200.20(0.02)0.210.23(0.04)0.220.26(0.06)0.220.28(0.07)0.210.27(0.06)0.210.27(0.06)0.210.27(0.06)0.210.27(0.06)0.190.25(0.06)0.190.25(0.06)0.190.25(0.06)0.190.24(0.06)0.190.24(0.05)0.190.248ICSOCSNPV0.020.170.150.010.190.180.000.200.20(0.02)0.210.23(0.04)0.230.26(0.06)0.220.28(0.06)0.210.27(0.06)0.210.27(0.06)0.210.27(0.06)0.210.27(0.06)0.190.25(0.06)0.190.25(0.06)0.190.25(0.06)0.190.24(0.05)0.190.24(0.05)0.190.2410B-8Table 10B.2.8 Net Present Value for Large Display Cooler with LargeMultiplex System Outdoor Refrigeration System at a7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.09)0.330.42(0.38)0.811.19(0.36)1.051.41(0.81)2.313.12(1.33)3.544.88(1.33)3.544.88(1.33)3.554.88(1.27)3.614.88(0.99)4.025.01(0.98)4.035.01(0.97)4.045.01(0.95)4.055.00(0.93)4.064.99(0.92)4.064.98(0.82)4.074.891ICSOCSNPV(0.12)0.260.39(0.21)0.590.80(0.49)1.051.54(0.46)1.281.74(0.88)2.493.38(1.38)3.675.05(1.38)3.685.05(1.38)3.685.06(1.32)3.745.06(1.02)4.135.15(1.01)4.145.15(1.00)4.155.15(0.98)4.165.14(0.96)4.175.13(0.96)4.175.12(0.85)4.185.032ICSOCSNPV(0.32)0.881.20(0.40)1.191.60(0.66)1.602.27(0.63)1.832.46(1.00)2.923.93(1.45)3.985.43(1.45)3.985.44(1.45)3.995.44(1.39)4.045.43(1.07)4.395.46(1.06)4.405.46(1.05)4.415.46(1.03)4.425.45(1.01)4.425.43(1.01)4.425.43(0.90)4.435.343ICSOCSNPV(0.43)1.752.18(0.51)2.042.55(0.76)2.383.14(0.73)2.593.31(1.07)3.534.60(1.49)4.415.91(1.49)4.425.91(1.49)4.425.91(1.42)4.465.89(1.10)4.765.86(1.09)4.765.86(1.08)4.775.85(1.06)4.785.84(1.04)4.785.82(1.03)4.785.82(0.93)4.795.724ICSOCSNPV(0.23)2.963.18(0.31)3.223.53(0.58)3.474.05(0.55)3.654.20(0.94)4.375.31(1.42)5.026.44(1.42)5.026.44(1.41)5.026.44(1.35)5.056.41(1.05)5.276.31(1.04)5.276.31(1.03)5.286.30(1.01)5.286.29(0.99)5.296.27(0.98)5.296.27(0.88)5.296.175ICSOCSNPV0.083.823.74(0.01)4.064.07(0.31)4.244.55(0.29)4.414.70(0.75)4.975.72(1.30)5.456.76(1.30)5.456.76(1.30)5.456.75(1.24)5.486.72(0.97)5.636.60(0.96)5.646.59(0.95)5.646.59(0.93)5.646.57(0.91)5.656.55(0.90)5.656.55(0.80)5.656.456ICSOCSNPV0.234.133.900.134.374.23(0.18)4.524.71(0.16)4.694.85(0.66)5.185.85(1.25)5.616.86(1.25)5.616.86(1.25)5.616.86(1.19)5.636.82(0.93)5.766.69(0.92)5.776.69(0.91)5.776.68(0.89)5.776.66(0.87)5.786.65(0.86)5.786.64(0.76)5.786.547ICSOCSNPV0.274.173.900.174.404.23(0.15)4.564.71(0.13)4.724.85(0.64)5.215.85(1.24)5.626.86(1.24)5.636.86(1.23)5.636.86(1.18)5.656.83(0.92)5.786.70(0.91)5.786.69(0.90)5.796.68(0.88)5.796.67(0.86)5.796.65(0.85)5.796.65(0.75)5.796.558ICSOCSNPV0.384.263.880.284.494.21(0.05)4.644.69(0.03)4.804.83(0.57)5.275.84(1.20)5.676.86(1.20)5.676.87(1.19)5.676.86(1.14)5.696.83(0.89)5.826.70(0.88)5.826.70(0.87)5.826.69(0.85)5.836.68(0.83)5.836.66(0.83)5.836.65(0.72)5.836.5610B-9Table 10B.2.9 Net Present Value for Small Non-Display Cooler with Small Multiplex System Refrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.01)(0.00)0.010.040.060.070.070.07OCS-0.010.010.010.020.020.020.020.020.020.020.020.020.020.020.02NPV-0.020.020.030.030.030.020.020.020.020.01(0.02)(0.04)(0.04)(0.04)(0.04)1ICSOCS0.000.00(0.01)0.01(0.01)0.01(0.01)0.02(0.01)0.02(0.01)0.02(0.01)0.02(0.01)0.02(0.01)0.02(0.00)0.020.010.020.040.020.060.020.070.020.070.020.070.02NPV0.000.020.020.030.030.030.030.030.020.020.01(0.02)(0.04)(0.04)(0.04)(0.04)2ICSOCS0.000.00(0.01)0.01(0.01)0.01(0.01)0.02(0.01)0.02(0.01)0.02(0.01)0.02(0.01)0.02(0.01)0.02(0.00)0.020.010.020.040.020.060.020.070.020.070.020.070.02NPV0.000.020.020.030.030.030.030.030.020.020.01(0.02)(0.04)(0.04)(0.04)(0.04)3ICSOCS0.020.010.000.020.000.02(0.00)0.02(0.00)0.02(0.00)0.020.000.020.000.020.000.020.010.020.020.030.050.030.060.030.070.030.070.030.070.03NPV(0.00)0.020.020.020.020.020.020.020.020.020.01(0.02)(0.04)(0.05)(0.05)(0.05)10B-10Table10B.2.10Net Present Value for Medium Non-DisplayCooler with Large Multiplex SystemRefrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.56)(0.55)(0.55)(0.19)(0.11)0.030.110.370.651.844.586.217.057.057.05OCS-1.061.051.051.341.391.441.471.541.591.701.791.831.861.861.86NPV-1.621.601.601.541.501.421.361.170.94(0.14)(2.79)(4.38)(5.19)(5.19)(5.19)1ICSOCS0.020.25(0.55)1.24(0.54)1.23(0.53)1.23(0.18)1.50(0.10)1.540.041.600.121.620.381.680.661.731.851.844.591.926.221.967.061.987.061.987.061.98NPV0.231.781.761.761.681.641.561.501.301.07(0.02)(2.68)(4.26)(5.08)(5.08)(5.08)2ICSOCS0.060.34(0.52)1.29(0.51)1.28(0.50)1.29(0.16)1.55(0.08)1.590.061.650.141.670.401.730.681.771.871.884.611.966.232.007.072.027.072.027.072.02NPV0.271.821.791.791.711.671.591.531.331.100.01(2.65)(4.23)(5.05)(5.05)(5.05)3ICSOCS0.481.05(0.25)1.80(0.24)1.79(0.24)1.790.072.000.142.030.272.070.352.090.602.140.872.172.052.254.772.326.392.357.222.367.222.367.222.36NPV0.572.052.032.031.931.881.801.741.531.300.21(2.46)(4.04)(4.86)(4.86)(4.86)10B-11Table10B.2.11Net Present Value for Large Non-Display Cooler with Large Multiplex System Refrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.30)(0.28)(0.28)(0.21)(0.09)0.390.480.520.750.981.021.602.314.605.95OCS-0.590.590.590.630.670.820.850.860.910.950.961.021.051.121.15NPV-0.890.870.870.840.760.430.370.330.17(0.03)(0.06)(0.59)(1.26)(3.48)(4.80)1ICSOCS0.020.20(0.28)0.76(0.27)0.75(0.27)0.75(0.20)0.79(0.08)0.830.400.970.490.990.541.000.761.050.991.091.031.091.611.152.321.184.611.245.961.27NPV0.191.041.021.020.980.910.570.510.470.300.100.07(0.46)(1.14)(3.37)(4.69)2ICSOCS0.050.27(0.26)0.81(0.25)0.80(0.25)0.80(0.17)0.84(0.06)0.880.421.020.511.040.561.050.781.101.011.131.051.141.631.192.331.224.621.285.981.31NPV0.221.071.051.051.010.940.600.530.490.320.130.09(0.44)(1.12)(3.34)(4.66)3ICSOCS0.360.84(0.03)1.26(0.02)1.25(0.01)1.250.051.280.161.310.621.420.711.440.751.450.971.491.191.511.231.521.811.562.511.584.791.636.141.66NPV0.481.291.271.271.231.150.800.730.690.520.320.29(0.25)(0.93)(3.16)(4.48)10B-12Table10B.2.12Net Present Value for Medium Display Cooler with Large Multiplex SystemRefrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.14)(0.16)(0.34)(0.18)(0.05)(0.03)(0.01)0.000.000.020.800.810.830.861.10OCS-1.271.902.643.104.705.184.384.394.394.393.413.413.423.433.44NPV-1.422.062.973.294.755.214.394.384.384.382.612.612.592.572.341ICS0.03(0.12)(0.13)(0.31)(0.16)(0.03)(0.02)0.000.010.010.030.810.810.840.871.11OCS0.561.802.413.103.565.065.434.634.634.634.643.623.623.633.643.65NPV0.531.922.553.413.725.095.454.624.624.624.612.822.812.792.772.542ICS0.08(0.07)(0.09)(0.27)(0.12)(0.00)(0.00)0.020.030.030.040.820.830.850.881.12OCS0.741.972.583.253.705.175.524.714.714.714.723.693.693.703.713.72NPV0.652.042.663.523.825.175.524.694.684.684.682.872.872.852.832.603ICS0.630.440.400.160.300.310.180.200.200.210.220.950.960.981.011.25OCS2.293.444.004.534.956.166.225.405.405.405.414.284.284.294.304.30NPV1.663.003.604.374.655.866.045.205.205.205.193.333.333.313.293.0510B-13Table10B.2.13Net Present Value for SmallNon-Display Freezer with Large Multiplex System Indoor Refrigeration Systemat a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.15)0.260.40(0.15)0.260.41(0.15)0.270.42(0.15)0.280.43(0.15)0.280.43(0.15)0.280.43(0.15)0.290.45(0.15)0.290.45(0.15)0.300.45(0.16)0.320.48(0.13)0.330.46(0.11)0.340.45(0.11)0.340.45(0.09)0.350.43(0.08)0.350.431ICSOCSNPV(0.02)0.040.06(0.15)0.280.43(0.15)0.280.44(0.16)0.290.45(0.16)0.300.46(0.16)0.300.46(0.16)0.300.46(0.16)0.310.47(0.16)0.310.47(0.16)0.320.48(0.16)0.340.50(0.14)0.350.49(0.12)0.360.47(0.11)0.360.47(0.09)0.360.45(0.08)0.360.452ICSOCSNPV(0.04)0.100.15(0.16)0.310.48(0.16)0.320.48(0.17)0.330.49(0.17)0.330.50(0.17)0.330.50(0.17)0.340.50(0.17)0.340.51(0.17)0.340.51(0.17)0.350.52(0.17)0.370.54(0.14)0.380.52(0.13)0.380.51(0.12)0.380.50(0.10)0.390.48(0.09)0.390.483ICSOCSNPV(0.05)0.170.22(0.17)0.350.52(0.17)0.350.52(0.17)0.360.53(0.17)0.370.54(0.17)0.370.54(0.17)0.370.54(0.17)0.380.55(0.17)0.380.55(0.17)0.380.55(0.17)0.400.57(0.14)0.400.55(0.13)0.410.54(0.12)0.410.53(0.10)0.410.51(0.09)0.410.514ICSOCSNPV(0.04)0.210.25(0.16)0.370.53(0.16)0.370.54(0.17)0.380.55(0.17)0.390.55(0.17)0.390.55(0.17)0.390.56(0.17)0.390.56(0.17)0.390.56(0.17)0.400.57(0.17)0.410.58(0.14)0.420.56(0.13)0.420.55(0.12)0.420.54(0.10)0.430.52(0.09)0.430.525ICSOCSNPV(0.04)0.220.26(0.16)0.380.54(0.16)0.380.54(0.17)0.390.55(0.17)0.390.56(0.17)0.390.56(0.17)0.390.56(0.17)0.400.57(0.17)0.400.57(0.17)0.400.57(0.17)0.420.59(0.14)0.420.57(0.12)0.430.55(0.12)0.430.55(0.09)0.430.53(0.09)0.430.526ICSOCSNPV(0.04)0.220.26(0.16)0.380.54(0.16)0.380.54(0.16)0.390.55(0.17)0.390.56(0.17)0.390.56(0.17)0.400.56(0.17)0.400.57(0.17)0.400.57(0.17)0.410.57(0.17)0.420.59(0.14)0.430.57(0.12)0.430.55(0.12)0.430.55(0.09)0.430.53(0.09)0.430.527ICSOCSNPV(0.02)0.240.26(0.15)0.390.54(0.16)0.390.54(0.16)0.400.56(0.16)0.400.56(0.16)0.400.56(0.16)0.400.56(0.16)0.410.57(0.16)0.410.57(0.16)0.410.58(0.16)0.430.59(0.14)0.430.57(0.12)0.440.56(0.11)0.440.55(0.09)0.440.53(0.08)0.440.538ICSOCSNPV0.010.260.25(0.14)0.400.54(0.14)0.400.54(0.15)0.410.55(0.15)0.410.56(0.15)0.410.56(0.15)0.410.56(0.15)0.420.57(0.15)0.420.57(0.15)0.420.58(0.16)0.430.59(0.13)0.440.57(0.11)0.440.56(0.11)0.440.55(0.08)0.450.53(0.08)0.450.5310B-14Table10B.2.14Net Present Value for Medium Non-Display Freezer with Large MultiplexSystem Indoor RefrigerationSystem at a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.31)0.881.19(0.31)0.881.19(0.31)0.891.20(0.32)0.931.25(0.32)0.961.28(0.32)0.971.29(0.32)1.011.33(0.32)1.021.33(0.31)1.091.40(0.31)1.121.43(0.19)1.161.35(0.12)1.191.30(0.05)1.201.26(0.01)1.221.23(0.00)1.221.221ICSOCSNPV(0.03)0.100.14(0.33)0.931.26(0.33)0.941.26(0.33)0.941.27(0.33)0.981.31(0.33)1.011.34(0.33)1.021.35(0.33)1.061.39(0.33)1.061.39(0.32)1.131.46(0.32)1.161.48(0.20)1.201.40(0.13)1.221.35(0.06)1.241.30(0.02)1.251.27(0.01)1.251.262ICSOCSNPV(0.08)0.380.45(0.34)1.081.42(0.34)1.081.42(0.34)1.081.43(0.35)1.121.47(0.35)1.151.49(0.35)1.161.50(0.34)1.181.53(0.34)1.191.53(0.34)1.251.59(0.33)1.271.60(0.21)1.311.51(0.13)1.321.46(0.07)1.341.41(0.03)1.351.38(0.02)1.351.373ICSOCSNPV(0.06)0.570.62(0.34)1.171.51(0.34)1.181.52(0.34)1.181.52(0.34)1.221.56(0.34)1.241.58(0.34)1.251.59(0.34)1.271.61(0.34)1.281.61(0.33)1.331.66(0.33)1.351.67(0.20)1.381.58(0.13)1.391.52(0.06)1.411.47(0.02)1.411.44(0.02)1.411.434ICSOCSNPV(0.03)0.720.75(0.33)1.251.58(0.33)1.261.58(0.33)1.261.59(0.33)1.301.63(0.33)1.311.64(0.33)1.321.65(0.33)1.341.67(0.33)1.351.68(0.32)1.391.72(0.32)1.411.73(0.20)1.441.63(0.12)1.451.57(0.06)1.461.52(0.02)1.471.49(0.01)1.471.485ICSOCSNPV(0.02)0.750.77(0.32)1.271.59(0.32)1.281.60(0.32)1.281.60(0.32)1.311.64(0.33)1.331.66(0.33)1.341.66(0.33)1.361.68(0.32)1.361.69(0.32)1.411.73(0.32)1.421.74(0.20)1.451.64(0.12)1.461.59(0.06)1.471.53(0.02)1.481.50(0.01)1.481.496ICSOCSNPV(0.02)0.770.79(0.32)1.281.60(0.32)1.291.60(0.32)1.291.61(0.32)1.321.64(0.32)1.341.66(0.32)1.351.67(0.32)1.371.69(0.32)1.371.69(0.32)1.411.73(0.31)1.431.74(0.19)1.461.65(0.12)1.471.59(0.05)1.481.53(0.02)1.491.50(0.01)1.491.497ICSOCSNPV0.020.820.80(0.31)1.311.61(0.31)1.311.62(0.31)1.311.62(0.31)1.351.66(0.31)1.361.68(0.31)1.371.68(0.31)1.391.70(0.31)1.401.71(0.31)1.431.74(0.31)1.451.75(0.19)1.471.66(0.11)1.491.60(0.05)1.501.55(0.01)1.501.51(0.00)1.501.518ICSOCSNPV0.070.880.81(0.28)1.341.62(0.28)1.341.63(0.28)1.341.63(0.29)1.381.67(0.29)1.391.68(0.29)1.401.69(0.29)1.421.71(0.29)1.421.72(0.29)1.461.75(0.29)1.471.76(0.17)1.501.67(0.10)1.511.61(0.04)1.521.560.001.521.520.011.521.5210B-15Table10B.2.15Net Present Value for Small Non-Display Freezer with Large Multiplex System Outdoor RefrigerationSystem at a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.68)1.031.72(0.69)1.051.73(0.70)1.101.79(0.71)1.131.84(0.71)1.131.84(0.71)1.141.85(0.72)1.181.90(0.72)1.181.91(0.73)1.211.93(0.74)1.292.04(0.62)1.341.96(0.55)1.371.91(0.51)1.381.89(0.42)1.401.82(0.39)1.401.791ICSOCSNPV(0.09)0.160.26(0.73)1.121.85(0.73)1.131.86(0.74)1.181.92(0.75)1.211.96(0.75)1.211.96(0.75)1.221.97(0.76)1.262.01(0.76)1.262.02(0.76)1.292.04(0.77)1.372.13(0.65)1.412.06(0.57)1.432.00(0.54)1.441.98(0.44)1.461.90(0.41)1.461.882ICSOCSNPV(0.21)0.440.65(0.78)1.272.05(0.78)1.282.06(0.78)1.332.11(0.79)1.352.14(0.79)1.352.15(0.80)1.362.16(0.80)1.392.19(0.80)1.402.20(0.80)1.422.22(0.80)1.492.29(0.68)1.522.20(0.60)1.542.14(0.57)1.552.12(0.47)1.572.04(0.44)1.572.013ICSOCSNPV(0.22)0.650.86(0.78)1.382.16(0.78)1.392.17(0.79)1.432.22(0.80)1.462.25(0.80)1.462.25(0.80)1.472.26(0.80)1.492.29(0.80)1.502.30(0.80)1.512.32(0.80)1.572.38(0.68)1.612.29(0.60)1.622.23(0.57)1.632.20(0.47)1.652.12(0.44)1.652.094ICSOCSNPV(0.19)0.790.98(0.77)1.462.22(0.77)1.472.24(0.77)1.512.29(0.78)1.532.31(0.78)1.532.32(0.79)1.542.33(0.79)1.562.35(0.79)1.572.36(0.79)1.582.37(0.80)1.642.43(0.67)1.672.34(0.60)1.682.28(0.56)1.692.25(0.46)1.702.17(0.43)1.712.145ICSOCSNPV(0.10)1.131.23(0.73)1.642.37(0.73)1.652.38(0.74)1.692.43(0.75)1.702.45(0.75)1.702.45(0.75)1.712.46(0.76)1.732.49(0.76)1.732.49(0.76)1.742.50(0.77)1.782.55(0.65)1.802.45(0.57)1.822.39(0.54)1.822.36(0.44)1.832.27(0.41)1.832.256ICSOCSNPV(0.09)1.171.26(0.72)1.662.39(0.72)1.672.40(0.73)1.712.44(0.74)1.732.47(0.74)1.732.47(0.75)1.732.48(0.75)1.752.50(0.76)1.752.51(0.76)1.762.52(0.77)1.802.57(0.64)1.822.47(0.57)1.842.41(0.54)1.842.38(0.44)1.852.29(0.41)1.852.267ICSOCSNPV(0.08)1.191.27(0.72)1.672.39(0.72)1.682.40(0.73)1.722.45(0.74)1.732.47(0.74)1.732.48(0.74)1.742.48(0.75)1.762.51(0.75)1.762.51(0.75)1.772.52(0.76)1.812.57(0.64)1.832.47(0.57)1.842.41(0.53)1.852.38(0.44)1.862.29(0.41)1.862.278ICSOCSNPV0.051.301.25(0.66)1.732.39(0.67)1.742.41(0.68)1.782.45(0.69)1.792.48(0.69)1.792.48(0.69)1.792.49(0.70)1.812.51(0.71)1.812.52(0.71)1.822.53(0.73)1.862.58(0.61)1.882.48(0.54)1.892.42(0.50)1.892.39(0.41)1.902.30(0.38)1.902.289ICSOCSNPV0.131.361.23(0.63)1.772.39(0.63)1.772.41(0.64)1.812.45(0.66)1.822.48(0.66)1.822.48(0.66)1.832.49(0.67)1.842.52(0.68)1.842.52(0.68)1.852.53(0.70)1.882.59(0.59)1.902.49(0.52)1.912.43(0.48)1.922.40(0.39)1.922.31(0.36)1.922.2910B-16Table10B.2.16Net Present Value for Medium Non-Display Freezer with Large MultiplexSystem Outdoor RefrigerationSystem at a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(1.49)3.484.97(1.49)3.504.99(1.49)3.525.00(1.51)3.715.21(1.52)3.825.34(1.52)3.875.39(1.52)4.015.53(1.51)4.055.56(1.51)4.345.85(1.49)4.445.93(0.95)4.625.57(0.62)4.725.34(0.32)4.795.11(0.15)4.834.98(0.11)4.844.941ICSOCSNPV(0.17)0.420.60(1.56)3.715.26(1.56)3.735.28(1.56)3.745.30(1.57)3.925.50(1.58)4.035.62(1.58)4.085.66(1.58)4.215.79(1.57)4.245.81(1.56)4.516.07(1.54)4.616.15(0.99)4.785.77(0.66)4.875.53(0.35)4.945.29(0.18)4.985.16(0.14)4.995.122ICSOCSNPV(0.26)1.431.69(1.59)4.235.83(1.59)4.255.84(1.60)4.265.86(1.61)4.436.04(1.62)4.536.14(1.62)4.576.18(1.61)4.686.29(1.60)4.716.31(1.58)4.946.52(1.56)5.026.58(1.01)5.176.18(0.68)5.245.92(0.37)5.305.67(0.20)5.345.53(0.15)5.345.493ICSOCSNPV(0.22)2.092.30(1.58)4.586.15(1.58)4.596.17(1.58)4.606.18(1.59)4.776.36(1.60)4.856.45(1.60)4.886.49(1.59)4.996.58(1.59)5.016.60(1.57)5.216.78(1.55)5.296.83(1.00)5.426.41(0.67)5.486.15(0.36)5.545.90(0.19)5.575.75(0.15)5.575.724ICSOCSNPV(0.05)3.333.38(1.51)5.236.74(1.51)5.256.75(1.51)5.256.76(1.53)5.406.93(1.54)5.467.00(1.54)5.497.03(1.53)5.577.10(1.53)5.597.12(1.52)5.737.26(1.50)5.797.30(0.96)5.896.85(0.63)5.946.57(0.33)5.986.31(0.16)6.016.16(0.12)6.016.125ICSOCSNPV0.073.843.77(1.46)5.506.95(1.46)5.516.97(1.46)5.526.98(1.48)5.667.14(1.49)5.717.21(1.50)5.747.23(1.49)5.807.30(1.49)5.827.31(1.49)5.957.44(1.47)6.007.47(0.93)6.087.02(0.61)6.136.73(0.30)6.166.47(0.13)6.186.32(0.09)6.186.286ICSOCSNPV0.113.983.86(1.44)5.577.01(1.44)5.587.02(1.44)5.597.03(1.46)5.737.19(1.47)5.787.26(1.48)5.807.28(1.48)5.877.35(1.47)5.887.36(1.48)6.017.48(1.46)6.057.51(0.92)6.147.06(0.60)6.186.77(0.29)6.216.51(0.12)6.236.36(0.08)6.236.327ICSOCSNPV0.144.043.89(1.43)5.607.03(1.43)5.617.04(1.43)5.627.05(1.45)5.767.21(1.46)5.817.27(1.47)5.837.30(1.47)5.907.36(1.46)5.917.37(1.47)6.037.50(1.45)6.087.53(0.92)6.167.07(0.59)6.206.79(0.29)6.236.52(0.12)6.256.37(0.08)6.256.338ICSOCSNPV0.304.243.95(1.36)5.717.07(1.36)5.727.08(1.37)5.737.09(1.39)5.867.25(1.41)5.917.32(1.41)5.937.34(1.41)5.997.41(1.41)6.017.42(1.43)6.127.54(1.41)6.167.57(0.88)6.247.12(0.56)6.286.83(0.26)6.316.56(0.09)6.336.41(0.05)6.336.389ICSOCSNPV0.544.584.03(1.26)5.887.14(1.26)5.907.15(1.26)5.907.16(1.29)6.037.32(1.31)6.087.39(1.32)6.097.41(1.33)6.157.48(1.33)6.167.49(1.36)6.267.61(1.35)6.297.64(0.82)6.367.19(0.50)6.406.90(0.21)6.436.63(0.04)6.446.48(0.00)6.446.4410B-17Table10B.2.17Net Present Value for Large Non-Display Freezer with Large Multiplex SystemOutdoor RefrigerationSystem at a 7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(1.60)3.885.48(1.61)3.895.50(1.61)4.265.86(1.63)4.396.02(1.64)4.556.19(1.64)4.646.28(1.63)4.846.46(1.63)5.166.79(1.62)5.226.84(1.58)5.366.94(1.55)5.386.93(1.32)5.476.79(1.30)5.486.78(0.49)5.736.22(0.00)5.865.871ICSOCSNPV(0.20)0.520.73(1.70)4.185.88(1.71)4.195.90(1.70)4.556.26(1.72)4.686.40(1.73)4.836.56(1.73)4.916.64(1.71)5.106.81(1.70)5.407.10(1.68)5.467.14(1.64)5.597.24(1.62)5.617.22(1.38)5.707.08(1.36)5.717.06(0.54)5.946.48(0.05)6.076.122ICSOCSNPV(0.30)1.762.07(1.75)4.886.63(1.75)4.906.65(1.75)5.267.01(1.77)5.367.13(1.77)5.497.27(1.77)5.567.33(1.75)5.727.47(1.73)5.987.71(1.72)6.037.74(1.67)6.147.81(1.65)6.157.80(1.41)6.237.64(1.39)6.247.62(0.57)6.447.01(0.07)6.556.623ICSOCSNPV(0.25)2.572.83(1.73)5.357.07(1.73)5.367.09(1.73)5.717.44(1.74)5.817.55(1.75)5.927.68(1.75)5.997.74(1.73)6.137.86(1.71)6.368.07(1.70)6.408.10(1.66)6.508.16(1.63)6.518.14(1.39)6.587.97(1.37)6.587.96(0.55)6.777.32(0.06)6.866.924ICSOCSNPV(0.06)4.114.17(1.63)6.227.86(1.64)6.237.87(1.64)6.598.22(1.66)6.668.31(1.67)6.758.41(1.67)6.798.46(1.65)6.908.55(1.65)7.078.72(1.64)7.108.74(1.60)7.188.78(1.57)7.198.76(1.33)7.248.58(1.31)7.258.56(0.50)7.387.89(0.02)7.457.475ICSOCSNPV0.084.734.65(1.57)6.588.14(1.57)6.598.16(1.57)6.948.51(1.59)7.008.59(1.61)7.088.69(1.61)7.128.73(1.60)7.218.81(1.60)7.368.96(1.59)7.398.98(1.55)7.459.01(1.53)7.468.99(1.29)7.518.80(1.27)7.518.79(0.47)7.638.100.027.707.686ICSOCSNPV0.134.914.77(1.54)6.688.22(1.54)6.698.23(1.54)7.048.58(1.57)7.108.66(1.58)7.178.75(1.59)7.218.80(1.58)7.308.88(1.58)7.449.02(1.57)7.479.04(1.54)7.539.07(1.51)7.549.05(1.28)7.588.86(1.26)7.598.84(0.45)7.708.160.037.767.737ICSOCSNPV0.174.984.81(1.52)6.728.24(1.53)6.738.25(1.53)7.088.60(1.55)7.148.69(1.57)7.218.78(1.57)7.258.82(1.56)7.348.90(1.57)7.479.04(1.56)7.509.06(1.52)7.569.09(1.50)7.579.07(1.27)7.618.88(1.25)7.628.86(0.44)7.738.180.047.797.758ICSOCSNPV0.355.234.89(1.44)6.878.30(1.44)6.878.32(1.44)7.228.66(1.47)7.288.75(1.49)7.358.84(1.50)7.388.88(1.49)7.478.96(1.51)7.599.10(1.50)7.629.12(1.47)7.689.14(1.45)7.689.13(1.21)7.728.94(1.19)7.738.92(0.40)7.838.230.087.897.819ICSOCSNPV0.645.645.01(1.30)7.108.40(1.30)7.118.41(1.31)7.458.76(1.34)7.508.84(1.37)7.568.93(1.38)7.608.97(1.38)7.679.05(1.41)7.789.19(1.40)7.809.21(1.38)7.869.23(1.36)7.869.22(1.13)7.909.03(1.11)7.909.01(0.32)8.008.320.158.057.9010B-18Table10B.2.18Net Present Value for SmallDisplay Freezer with LargeMultiplex System Outdoor Refrigeration System at a7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.03)-0.03(0.23)-0.23(0.24)0.000.24(0.24)(0.03)0.20(0.24)(0.03)0.21(0.28)(0.10)0.18(0.28)(0.10)0.18(0.27)(0.10)0.18(0.27)(0.10)0.18(0.27)(0.10)0.18(0.27)(0.15)0.12(0.27)(0.15)0.12(0.27)(0.15)0.12(0.27)(0.15)0.12(0.23)(0.15)0.081ICSOCSNPV(0.04)-0.04(0.07)-0.07(0.25)-0.25(0.26)0.000.26(0.26)(0.03)0.23(0.26)(0.03)0.23(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.15)0.13(0.28)(0.15)0.13(0.28)(0.15)0.13(0.28)(0.15)0.13(0.24)(0.15)0.092ICSOCSNPV(0.06)-0.06(0.09)-0.09(0.26)-0.26(0.27)0.000.27(0.27)(0.03)0.24(0.27)(0.03)0.24(0.30)(0.10)0.20(0.30)(0.10)0.20(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.15)0.14(0.28)(0.15)0.13(0.28)(0.15)0.13(0.28)(0.15)0.13(0.24)(0.15)0.093ICSOCSNPV(0.05)-0.05(0.08)-0.08(0.26)-0.26(0.26)0.000.27(0.26)(0.03)0.23(0.26)(0.03)0.23(0.29)(0.10)0.20(0.29)(0.10)0.20(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.10)0.19(0.29)(0.15)0.14(0.28)(0.15)0.13(0.28)(0.15)0.13(0.28)(0.15)0.13(0.24)(0.15)0.094ICSOCSNPV(0.01)-0.01(0.04)-0.04(0.23)-0.23(0.24)0.000.25(0.24)(0.03)0.21(0.25)(0.03)0.21(0.28)(0.10)0.18(0.28)(0.10)0.18(0.28)(0.10)0.18(0.28)(0.10)0.18(0.28)(0.10)0.18(0.28)(0.15)0.13(0.27)(0.15)0.12(0.27)(0.15)0.12(0.27)(0.15)0.12(0.23)(0.15)0.085ICSOCSNPV0.02-(0.02)(0.02)-0.02(0.22)-0.22(0.23)0.000.23(0.23)(0.03)0.20(0.23)(0.03)0.20(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.15)0.12(0.26)(0.15)0.11(0.26)(0.15)0.11(0.26)(0.15)0.11(0.22)(0.15)0.076ICSOCSNPV0.03-(0.03)(0.01)-0.01(0.21)-0.21(0.22)0.000.23(0.22)(0.03)0.19(0.23)(0.03)0.20(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.10)0.17(0.27)(0.15)0.11(0.26)(0.15)0.11(0.26)(0.15)0.11(0.26)(0.15)0.11(0.22)(0.15)0.077ICSOCSNPV0.03-(0.03)(0.00)-0.00(0.21)-0.21(0.22)0.000.22(0.22)(0.03)0.19(0.22)(0.03)0.19(0.27)(0.10)0.17(0.27)(0.10)0.17(0.26)(0.10)0.17(0.26)(0.10)0.17(0.26)(0.10)0.17(0.26)(0.15)0.11(0.26)(0.15)0.11(0.26)(0.15)0.11(0.26)(0.15)0.11(0.22)(0.15)0.078ICSOCSNPV0.07-(0.07)0.03-(0.03)(0.19)-0.19(0.20)0.000.20(0.20)(0.03)0.17(0.21)(0.03)0.18(0.25)(0.10)0.16(0.26)(0.10)0.16(0.25)(0.10)0.15(0.25)(0.10)0.15(0.25)(0.10)0.15(0.25)(0.15)0.10(0.25)(0.15)0.10(0.25)(0.15)0.10(0.25)(0.15)0.10(0.21)(0.15)0.069ICSOCSNPV0.12-(0.12)0.08-(0.08)(0.15)-0.15(0.17)0.000.17(0.17)(0.03)0.14(0.18)(0.03)0.15(0.24)(0.10)0.14(0.24)(0.10)0.14(0.23)(0.10)0.14(0.23)(0.10)0.14(0.23)(0.10)0.14(0.23)(0.15)0.08(0.24)(0.15)0.09(0.24)(0.15)0.09(0.24)(0.15)0.08(0.20)(0.15)0.0510B-19Table10B.2.19Net Present Valuefor Large Display Freezer withLarge Multiplex System OutdoorRefrigeration System at a7 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.07)-0.07(0.80)-0.80(0.80)-0.80(0.79)0.030.82(0.80)(0.27)0.53(1.04)(0.82)0.21(1.04)(0.82)0.21(1.04)(0.82)0.21(1.04)(0.82)0.21(1.03)(0.82)0.21(0.94)(1.27)(0.33)(0.93)(1.27)(0.34)(0.92)(1.27)(0.35)(0.92)(1.27)(0.35)(0.85)(1.27)(0.42)1ICSOCSNPV(0.20)-0.20(0.26)-0.26(0.94)-0.94(0.94)-0.94(0.92)0.030.95(0.92)(0.27)0.65(1.11)(0.82)0.28(1.11)(0.82)0.29(1.11)(0.82)0.29(1.11)(0.82)0.28(1.10)(0.82)0.28(0.99)(1.27)(0.28)(0.99)(1.27)(0.28)(0.97)(1.27)(0.29)(0.97)(1.27)(0.30)(0.90)(1.27)(0.36)2ICSOCSNPV(0.29)-0.29(0.35)-0.35(1.01)-1.01(1.01)-1.01(0.99)0.031.02(0.98)(0.27)0.71(1.14)(0.82)0.32(1.14)(0.82)0.32(1.14)(0.82)0.32(1.14)(0.82)0.32(1.14)(0.82)0.31(1.02)(1.27)(0.25)(1.01)(1.27)(0.26)(1.00)(1.27)(0.27)(1.00)(1.27)(0.27)(0.93)(1.27)(0.34)3ICSOCSNPV(0.25)-0.25(0.31)-0.31(0.98)-0.98(0.98)-0.98(0.96)0.030.99(0.95)(0.27)0.68(1.13)(0.82)0.30(1.13)(0.82)0.30(1.13)(0.82)0.30(1.13)(0.82)0.30(1.12)(0.82)0.30(1.00)(1.27)(0.26)(1.00)(1.27)(0.27)(0.99)(1.27)(0.28)(0.99)(1.27)(0.28)(0.92)(1.27)(0.35)4ICSOCSNPV(0.06)-0.06(0.12)-0.12(0.84)-0.84(0.84)-0.84(0.83)0.030.86(0.84)(0.27)0.57(1.06)(0.82)0.23(1.06)(0.82)0.24(1.06)(0.82)0.24(1.06)(0.82)0.23(1.05)(0.82)0.23(0.95)(1.27)(0.32)(0.95)(1.27)(0.32)(0.94)(1.27)(0.33)(0.93)(1.27)(0.33)(0.87)(1.27)(0.40)5ICSOCSNPV0.08-(0.08)0.01-(0.01)(0.74)-0.74(0.75)-0.75(0.73)0.030.76(0.76)(0.27)0.49(1.01)(0.82)0.18(1.01)(0.82)0.19(1.01)(0.82)0.19(1.01)(0.82)0.19(1.00)(0.82)0.18(0.92)(1.27)(0.35)(0.91)(1.27)(0.36)(0.90)(1.27)(0.37)(0.90)(1.27)(0.37)(0.83)(1.27)(0.44)6ICSOCSNPV0.13-(0.13)0.06-(0.06)(0.71)-0.71(0.71)-0.71(0.70)0.030.73(0.73)(0.27)0.45(0.99)(0.82)0.16(0.99)(0.82)0.17(0.99)(0.82)0.17(0.99)(0.82)0.17(0.99)(0.82)0.16(0.90)(1.27)(0.37)(0.90)(1.27)(0.37)(0.89)(1.27)(0.38)(0.88)(1.27)(0.38)(0.82)(1.27)(0.45)7ICSOCSNPV0.17-(0.17)0.09-(0.09)(0.68)-0.68(0.68)-0.68(0.67)0.030.70(0.70)(0.27)0.43(0.98)(0.82)0.15(0.98)(0.82)0.15(0.98)(0.82)0.16(0.98)(0.82)0.16(0.97)(0.82)0.15(0.89)(1.27)(0.38)(0.89)(1.27)(0.38)(0.88)(1.27)(0.39)(0.88)(1.27)(0.39)(0.81)(1.27)(0.46)8ICSOCSNPV0.34-(0.34)0.26-(0.26)(0.56)-0.56(0.56)-0.56(0.55)0.030.58(0.60)(0.27)0.33(0.91)(0.82)0.09(0.91)(0.82)0.09(0.92)(0.82)0.09(0.92)(0.82)0.09(0.91)(0.82)0.09(0.85)(1.27)(0.42)(0.84)(1.27)(0.43)(0.83)(1.27)(0.44)(0.83)(1.27)(0.44)(0.76)(1.27)(0.51)9ICSOCSNPV0.62-(0.62)0.54-(0.54)(0.36)-0.36(0.36)-0.36(0.36)0.030.39(0.43)(0.27)0.16(0.81)(0.82)(0.02)(0.81)(0.82)(0.01)(0.81)(0.82)(0.01)(0.82)(0.82)(0.01)(0.81)(0.82)(0.01)(0.77)(1.27)(0.50)(0.76)(1.27)(0.50)(0.76)(1.27)(0.51)(0.75)(1.27)(0.51)(0.69)(1.27)(0.58)10B-20Table10B.2.20Net Present Value for SmallNon-Display Freezer with Large Multiplex System Refrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-0.010.010.020.02OCS-0.040.040.040.040.040.040.040.040.050.050.050.050.050.050.05NPV-0.060.060.060.060.060.060.060.060.060.060.050.050.040.030.031ICS0.000.010.010.020.02OCS0.000.040.040.040.040.040.040.050.050.050.050.050.050.050.050.05NPV0.000.060.060.060.060.060.060.060.060.060.060.050.050.040.030.032ICS0.000.010.010.020.02OCS0.010.040.040.040.050.050.050.050.050.050.050.050.050.050.050.05NPV0.000.060.060.060.060.060.060.070.070.070.070.050.050.040.040.033ICS0.010.000.010.010.020.02OCS0.010.040.040.050.050.050.050.050.050.050.050.050.060.060.060.06NPV0.060.060.060.060.060.060.060.060.060.070.050.050.040.030.034ICS0.030.000.010.020.020.03OCS0.020.050.050.050.050.050.050.050.050.050.060.060.060.060.060.06NPV0.060.060.060.060.060.060.060.060.060.060.050.050.040.030.0310B-21Table10B.2.21Net Present Value for Medium Non-DisplayFreezer with Large Multiplex SystemRefrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.72)(0.71)(0.71)(0.68)(0.62)(0.59)(0.48)(0.45)(0.21)(0.09)1.201.972.683.073.16OCS-2.942.962.973.193.293.333.453.483.713.803.954.034.104.134.13NPV-3.663.673.683.873.913.933.933.933.923.892.752.061.411.060.971ICS0.02(0.71)(0.70)(0.70)(0.67)(0.61)(0.58)(0.47)(0.44)(0.20)(0.08)1.211.982.693.083.17OCS0.433.163.183.193.413.503.543.653.683.893.974.124.194.254.284.28NPV0.413.883.893.904.084.124.134.134.124.094.062.912.211.561.201.122ICS0.19(0.64)(0.64)(0.63)(0.60)(0.55)(0.52)(0.42)(0.38)(0.16)(0.04)1.252.012.723.113.20OCS0.773.343.363.373.583.673.713.813.834.034.114.244.314.374.404.40NPV0.583.984.004.004.194.224.234.234.224.194.153.002.301.651.291.203ICS0.45(0.53)(0.52)(0.52)(0.50)(0.45)(0.42)(0.32)(0.29)(0.08)0.031.312.072.773.163.25OCS0.913.413.433.443.663.743.773.883.904.094.174.304.374.424.454.45NPV0.453.953.963.974.154.194.204.204.194.174.142.992.301.651.291.204ICS0.59(0.48)(0.47)(0.47)(0.45)(0.40)(0.38)(0.28)(0.25)(0.04)0.071.342.102.803.193.28OCS1.033.483.503.513.723.803.833.933.964.144.224.344.414.464.494.49NPV0.443.953.973.974.164.204.214.214.204.194.153.012.311.661.311.2210B-22Table10B.2.22Net Present Valuefor Large Non-Display Freezerwith Large Multiplex System Refrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.35)(0.35)(0.34)(0.31)(0.28)(0.25)(0.18)(0.07)(0.04)0.040.070.320.341.191.70OCS-1.461.471.701.751.811.851.922.042.062.122.122.162.162.262.31NPV-1.811.812.042.072.092.102.102.112.102.072.061.841.821.060.611ICS0.01(0.34)(0.34)(0.33)(0.31)(0.27)(0.25)(0.17)(0.07)(0.04)0.040.070.330.351.201.70OCS0.241.601.601.841.881.941.972.042.152.172.222.232.262.262.352.40NPV0.221.941.942.172.192.212.222.212.212.212.182.161.931.921.160.702ICS0.10(0.30)(0.30)(0.29)(0.27)(0.23)(0.21)(0.14)(0.04)(0.01)0.070.100.350.371.221.72OCS0.421.701.711.941.992.042.072.132.242.252.302.312.342.342.432.47NPV0.322.002.012.232.262.272.282.272.272.262.232.211.991.971.210.753ICS0.24(0.23)(0.23)(0.22)(0.21)(0.17)(0.15)(0.08)0.010.040.120.140.390.411.261.75OCS0.501.751.751.992.032.082.112.172.272.292.342.342.372.382.462.50NPV0.261.981.992.212.242.262.262.262.262.252.222.201.981.961.200.754ICS0.31(0.20)(0.20)(0.19)(0.17)(0.14)(0.12)(0.06)0.040.060.140.160.410.431.271.77OCS0.571.791.792.032.072.122.142.212.302.322.372.372.402.402.482.53NPV0.261.981.992.222.242.262.272.262.272.262.232.211.991.971.210.7510B-23Table10B.2.23Net Present Value for Medium Display Freezer with Large Multiplex SystemRefrigeration System at a 7Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.11)(0.47)(0.45)(0.34)(0.03)(0.02)0.480.480.490.490.510.970.981.001.70OCS----0.07(0.55)(1.68)(1.68)(1.68)(1.68)(1.68)(1.68)(2.58)(2.58)(2.58)(2.58)NPV-0.110.470.450.41(0.52)(1.66)(2.15)(2.15)(2.16)(2.17)(2.19)(3.55)(3.56)(3.58)(4.28)1ICSOCSNPV0.03-(0.03)(0.09)-0.09(0.45)-0.45(0.44)-0.44(0.32)0.070.39(0.01)(0.55)(0.53)(0.01)(1.68)(1.67)0.49(1.68)(2.16)0.49(1.68)(2.16)0.50(1.68)(2.17)0.50(1.68)(2.18)0.52(1.68)(2.20)0.98(2.58)(3.56)0.98(2.58)(3.57)1.00(2.58)(3.59)1.70(2.58)(4.29)2ICSOCSNPV0.22-(0.22)0.09-(0.09)(0.32)-0.32(0.32)-0.32(0.21)0.070.270.09(0.55)(0.64)0.10(1.68)(1.77)0.55(1.68)(2.23)0.55(1.68)(2.23)0.56(1.68)(2.24)0.57(1.68)(2.24)0.58(1.68)(2.26)1.03(2.58)(3.61)1.03(2.58)(3.62)1.05(2.58)(3.64)1.75(2.58)(4.33)3ICSOCSNPV0.53-(0.53)0.38-(0.38)(0.12)-0.12(0.12)-0.12(0.02)0.070.080.26(0.55)(0.80)0.26(1.68)(1.94)0.66(1.68)(2.33)0.66(1.68)(2.33)0.66(1.68)(2.34)0.67(1.68)(2.35)0.69(1.68)(2.36)1.11(2.58)(3.69)1.11(2.58)(3.70)1.13(2.58)(3.71)1.82(2.58)(4.40)4ICSOCSNPV0.68-(0.68)0.52-(0.52)(0.02)-0.02(0.03)-0.030.080.07(0.01)0.34(0.55)(0.89)0.34(1.68)(2.02)0.71(1.68)(2.38)0.71(1.68)(2.38)0.72(1.68)(2.39)0.72(1.68)(2.40)0.74(1.68)(2.41)1.15(2.58)(3.73)1.15(2.58)(3.74)1.17(2.58)(3.75)1.85(2.58)(4.44)10B-24Table10B.2.24Net Present Value for SmallNon-Display Cooler with Small Multiplex System Indoor Refrigeration System ata 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.11)0.150.25(0.11)0.150.25(0.13)0.200.33(0.13)0.210.34(0.13)0.210.34(0.13)0.220.34(0.13)0.220.34(0.12)0.230.35(0.11)0.240.34(0.05)0.250.300.070.260.190.150.270.120.180.270.090.180.270.090.180.270.091ICSOCSNPV(0.05)0.120.17(0.14)0.230.37(0.14)0.230.37(0.16)0.270.43(0.16)0.280.44(0.16)0.280.44(0.16)0.280.44(0.15)0.290.44(0.15)0.290.44(0.13)0.300.43(0.08)0.310.390.050.320.270.120.330.200.160.330.170.160.330.170.160.330.172ICSOCSNPV(0.06)0.130.20(0.15)0.240.39(0.15)0.240.39(0.16)0.280.45(0.16)0.290.45(0.16)0.290.45(0.16)0.290.45(0.16)0.300.45(0.15)0.300.45(0.14)0.310.45(0.08)0.320.400.050.330.280.120.330.210.150.340.180.150.340.180.150.340.183ICSOCSNPV(0.05)0.170.22(0.14)0.270.41(0.14)0.270.41(0.16)0.300.46(0.16)0.310.47(0.16)0.310.47(0.15)0.310.47(0.15)0.320.47(0.14)0.320.47(0.13)0.330.46(0.07)0.340.410.050.350.300.120.350.230.160.350.190.160.350.190.160.350.194ICSOCSNPV(0.01)0.240.25(0.11)0.320.43(0.11)0.310.43(0.14)0.350.48(0.13)0.350.48(0.13)0.350.48(0.13)0.350.49(0.13)0.360.49(0.12)0.360.48(0.11)0.360.48(0.06)0.370.430.070.380.310.140.380.240.180.380.210.180.380.210.180.380.215ICSOCSNPV(0.01)0.240.25(0.11)0.320.43(0.11)0.320.43(0.13)0.350.48(0.13)0.350.48(0.13)0.350.48(0.13)0.360.49(0.13)0.360.49(0.12)0.360.48(0.11)0.370.48(0.05)0.370.430.070.380.310.140.380.240.180.390.210.180.390.210.180.390.216ICSOCSNPV0.000.250.25(0.10)0.330.43(0.11)0.320.43(0.13)0.350.48(0.13)0.360.49(0.13)0.360.49(0.13)0.360.49(0.12)0.360.49(0.12)0.370.49(0.11)0.370.48(0.05)0.380.430.070.390.310.150.390.240.180.390.210.180.390.210.180.390.217ICSOCSNPV0.070.260.19(0.06)0.330.39(0.06)0.330.39(0.09)0.360.45(0.09)0.360.46(0.09)0.360.46(0.09)0.370.46(0.09)0.370.46(0.08)0.370.46(0.08)0.380.45(0.02)0.390.410.100.390.290.170.400.220.210.400.190.210.400.190.210.400.1910B-25Table10B.2.25Net Present Value for Medium Non-Display Cooler with Large MultiplexSystem Indoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.31)0.600.91(0.30)0.600.91(0.30)0.610.91(0.29)0.771.06(0.29)0.801.08(0.27)0.831.10(0.26)0.841.10(0.22)0.881.10(0.18)0.911.090.030.980.950.541.030.490.841.050.211.001.060.071.001.060.071.001.060.071ICSOCSNPV(0.03)0.080.11(0.32)0.660.98(0.32)0.660.98(0.32)0.660.98(0.31)0.821.13(0.30)0.851.14(0.28)0.881.16(0.27)0.891.16(0.23)0.931.16(0.19)0.951.140.021.021.000.531.070.540.831.090.260.991.100.110.991.100.110.991.100.112ICSOCSNPV(0.15)0.480.64(0.40)0.941.34(0.40)0.931.34(0.40)0.941.34(0.38)1.061.44(0.37)1.081.45(0.35)1.101.45(0.34)1.121.45(0.29)1.141.44(0.25)1.171.41(0.03)1.221.250.481.250.770.791.270.490.941.280.340.941.280.340.941.280.343ICSOCSNPV(0.11)0.630.74(0.38)1.041.41(0.38)1.041.41(0.38)1.041.41(0.35)1.151.50(0.34)1.171.51(0.33)1.191.51(0.31)1.201.51(0.27)1.221.50(0.23)1.241.47(0.02)1.291.300.501.320.830.801.340.540.961.350.390.961.350.390.961.350.394ICSOCSNPV(0.02)0.880.90(0.32)1.211.53(0.32)1.211.53(0.32)1.211.53(0.30)1.301.60(0.30)1.311.61(0.28)1.331.61(0.27)1.341.61(0.23)1.361.59(0.19)1.381.560.021.411.390.531.440.910.841.450.620.991.460.470.991.460.470.991.460.475ICSOCSNPV(0.01)0.900.91(0.31)1.221.53(0.31)1.221.53(0.31)1.221.53(0.30)1.311.61(0.29)1.321.61(0.27)1.341.62(0.26)1.351.61(0.23)1.371.60(0.18)1.381.570.031.421.390.541.450.910.841.460.621.001.470.471.001.470.471.001.470.476ICSOCSNPV0.020.930.91(0.29)1.251.54(0.29)1.241.53(0.29)1.251.53(0.28)1.331.61(0.27)1.351.62(0.26)1.361.62(0.25)1.371.62(0.21)1.391.60(0.17)1.401.570.041.441.400.551.460.920.851.480.631.011.480.481.011.480.481.011.480.487ICSOCSNPV0.240.960.73(0.15)1.271.42(0.15)1.261.42(0.15)1.271.42(0.16)1.351.51(0.16)1.361.52(0.15)1.381.53(0.14)1.391.53(0.11)1.411.51(0.07)1.421.490.131.451.320.631.480.850.931.490.561.091.500.411.091.500.411.091.500.4110B-26Table10B.2.26Net Present Value for Small Non-Display Cooler with Small Multiplex System Outdoor Refrigeration Systemat a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.00)0.010.02(0.00)0.020.03(0.01)0.040.05(0.02)0.060.08(0.03)0.070.10(0.03)0.070.10(0.03)0.070.10(0.03)0.070.10(0.03)0.070.10(0.02)0.070.09(0.02)0.070.09(0.02)0.070.09(0.02)0.070.09(0.02)0.070.09(0.02)0.070.091ICSOCSNPV(0.00)0.010.01(0.00)0.020.02(0.01)0.030.03(0.01)0.040.06(0.02)0.060.08(0.03)0.080.10(0.03)0.070.10(0.03)0.070.10(0.03)0.070.10(0.03)0.070.10(0.02)0.070.09(0.02)0.070.09(0.02)0.070.09(0.02)0.070.09(0.02)0.070.09(0.02)0.070.092ICSOCSNPV(0.01)0.030.04(0.01)0.040.05(0.01)0.050.06(0.02)0.060.08(0.02)0.080.10(0.03)0.090.12(0.03)0.080.11(0.03)0.080.11(0.03)0.080.11(0.03)0.080.11(0.03)0.080.10(0.03)0.080.10(0.03)0.080.10(0.03)0.080.10(0.03)0.080.10(0.02)0.080.103ICSOCSNPV(0.01)0.040.05(0.01)0.050.06(0.01)0.060.07(0.02)0.070.09(0.02)0.080.11(0.03)0.090.12(0.03)0.080.11(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.03)0.080.10(0.03)0.080.10(0.03)0.080.10(0.02)0.080.10(0.02)0.080.10(0.02)0.080.104ICSOCSNPV(0.00)0.050.06(0.00)0.060.07(0.01)0.070.08(0.01)0.080.09(0.02)0.090.11(0.03)0.100.12(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.02)0.080.11(0.02)0.080.11(0.02)0.080.11(0.02)0.080.11(0.02)0.090.11(0.02)0.090.105ICSOCSNPV(0.00)0.060.06(0.00)0.070.07(0.00)0.070.08(0.01)0.080.09(0.02)0.090.11(0.03)0.100.12(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.116ICSOCSNPV0.000.060.06(0.00)0.070.07(0.00)0.070.08(0.01)0.080.09(0.02)0.100.11(0.03)0.100.12(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.03)0.090.12(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.117ICSOCSNPV0.020.060.040.010.070.060.010.080.07(0.00)0.080.09(0.01)0.100.11(0.02)0.100.12(0.02)0.090.12(0.02)0.090.12(0.02)0.090.12(0.02)0.090.12(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.11(0.02)0.090.1010B-27Table10B.2.27Net Present Value for Small Non-Display Cooler with Small Multiplex System Outdoor Refrigeration Systemat a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.45)0.540.99(0.46)0.530.99(0.55)0.741.29(0.55)0.761.31(0.55)0.771.31(0.54)0.791.33(0.53)0.811.33(0.49)0.841.33(0.45)0.871.32(0.18)0.931.110.380.970.590.710.990.280.871.010.140.871.010.140.871.010.141ICSOCSNPV(0.07)0.090.16(0.50)0.601.10(0.50)0.601.10(0.59)0.791.38(0.58)0.821.40(0.58)0.821.40(0.57)0.851.42(0.56)0.861.42(0.53)0.891.42(0.48)0.921.40(0.21)0.971.190.351.020.670.691.040.350.841.050.200.841.050.200.841.050.202ICSOCSNPV(0.16)0.410.57(0.56)0.841.40(0.56)0.831.39(0.64)0.991.63(0.63)1.011.64(0.63)1.011.64(0.62)1.041.65(0.61)1.041.65(0.57)1.071.64(0.52)1.091.62(0.25)1.141.390.311.170.860.651.190.540.811.200.390.811.200.390.811.200.393ICSOCSNPV(0.04)0.870.91(0.49)1.171.65(0.49)1.161.64(0.58)1.271.85(0.57)1.281.85(0.57)1.281.86(0.56)1.301.86(0.55)1.311.86(0.52)1.331.84(0.47)1.341.81(0.20)1.371.580.361.401.040.691.410.720.851.420.560.851.420.560.851.420.564ICSOCSNPV(0.00)0.950.96(0.46)1.231.68(0.46)1.221.67(0.55)1.321.87(0.55)1.331.88(0.55)1.331.88(0.54)1.351.89(0.53)1.351.88(0.50)1.371.87(0.45)1.381.84(0.19)1.411.600.371.441.060.711.450.740.871.460.590.871.460.590.871.460.595ICSOCSNPV0.041.051.01(0.43)1.301.72(0.43)1.291.71(0.53)1.381.91(0.53)1.391.92(0.53)1.391.92(0.51)1.401.92(0.51)1.411.92(0.47)1.431.90(0.43)1.441.87(0.17)1.461.630.391.491.090.731.500.770.891.500.620.891.500.620.891.500.626ICSOCSNPV0.071.111.04(0.40)1.341.75(0.41)1.331.74(0.51)1.421.93(0.51)1.431.94(0.51)1.431.94(0.50)1.441.94(0.49)1.451.94(0.46)1.461.92(0.41)1.471.89(0.15)1.501.650.411.521.110.741.530.790.901.530.630.901.530.630.901.530.637ICSOCSNPV0.231.331.10(0.30)1.491.79(0.30)1.481.78(0.42)1.551.97(0.42)1.551.98(0.42)1.561.98(0.42)1.561.98(0.41)1.571.98(0.38)1.581.96(0.34)1.591.93(0.08)1.611.690.471.621.150.801.630.820.961.630.670.961.630.670.961.630.678ICSOCSNPV0.241.331.10(0.29)1.501.79(0.29)1.491.78(0.42)1.551.97(0.42)1.561.98(0.42)1.561.98(0.41)1.571.98(0.41)1.571.98(0.38)1.581.96(0.34)1.591.93(0.08)1.611.690.481.621.150.811.630.820.961.640.670.961.640.670.961.640.6710B-28Table10B.2.28Net Present Value forMedium Non-Display Cooler with Large Multiplex SystemOutdoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(1.43)2.493.93(1.43)2.493.92(1.43)2.503.94(1.39)3.194.58(1.36)3.304.66(1.29)3.434.72(1.24)3.494.73(1.08)3.654.73(0.88)3.774.650.064.043.982.384.241.873.764.350.594.474.40(0.07)4.474.40(0.07)4.474.40(0.07)1ICSOCSNPV(0.15)0.340.50(1.53)2.734.27(1.53)2.734.26(1.53)2.744.27(1.48)3.394.87(1.44)3.504.94(1.37)3.624.99(1.32)3.685.00(1.15)3.834.99(0.95)3.954.90(0.00)4.214.212.324.412.093.704.510.814.424.560.144.424.560.144.424.560.142ICSOCSNPV(0.40)1.151.55(1.70)3.294.98(1.69)3.284.97(1.69)3.294.98(1.61)3.885.49(1.57)3.975.54(1.50)4.085.58(1.44)4.135.58(1.27)4.275.54(1.07)4.375.44(0.11)4.604.712.224.782.563.614.871.274.324.920.594.324.920.594.324.920.593ICSOCSNPV(0.54)2.282.82(1.78)4.075.85(1.78)4.055.83(1.78)4.075.85(1.68)4.556.24(1.65)4.636.28(1.57)4.736.29(1.51)4.776.28(1.33)4.886.22(1.13)4.976.10(0.17)5.165.332.175.313.153.565.391.834.275.421.154.275.421.154.275.421.154ICSOCSNPV(0.28)3.864.14(1.62)5.156.77(1.61)5.146.75(1.61)5.156.76(1.55)5.507.05(1.51)5.567.07(1.44)5.637.06(1.38)5.667.04(1.21)5.746.95(1.01)5.806.81(0.06)5.946.002.276.053.783.656.112.454.376.131.764.376.131.764.376.131.765ICSOCSNPV0.104.994.88(1.37)5.937.30(1.37)5.917.28(1.37)5.927.29(1.34)6.187.51(1.31)6.227.53(1.24)6.277.51(1.19)6.297.48(1.03)6.357.38(0.83)6.407.230.106.506.402.426.584.163.806.622.824.516.642.134.516.642.134.516.642.136ICSOCSNPV0.285.395.11(1.25)6.217.46(1.25)6.197.44(1.25)6.207.45(1.24)6.427.66(1.21)6.467.67(1.15)6.507.65(1.10)6.527.62(0.94)6.577.51(0.75)6.617.360.186.706.522.496.774.283.876.802.944.586.822.244.586.822.244.586.822.247ICSOCSNPV0.335.445.11(1.22)6.257.46(1.22)6.237.44(1.22)6.237.45(1.21)6.457.66(1.18)6.497.67(1.12)6.537.65(1.08)6.557.62(0.92)6.607.52(0.73)6.647.370.206.736.522.516.794.293.886.832.944.596.842.254.596.842.254.596.842.258ICSOCSNPV0.475.565.08(1.13)6.337.45(1.12)6.317.43(1.13)6.317.44(1.13)6.527.65(1.11)6.567.66(1.05)6.607.64(1.00)6.617.62(0.85)6.667.51(0.66)6.707.360.266.786.522.566.854.283.946.882.944.656.902.254.656.902.254.656.902.2510B-29Table10B.2.29Net Present Value forLarge Non-Display Cooler with Large Multiplex SystemOutdoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(1.67)3.144.81(1.66)3.134.79(1.67)3.164.83(1.59)3.354.95(1.45)3.595.03(0.79)4.395.18(0.67)4.525.19(0.58)4.565.14(0.25)4.855.100.135.064.930.205.094.891.235.404.172.565.563.006.915.93(0.99)9.506.11(3.38)1ICSOCSNPV(0.26)0.620.87(1.86)3.625.49(1.86)3.615.47(1.86)3.645.50(1.78)3.825.61(1.63)4.055.68(0.96)4.825.77(0.83)4.945.78(0.74)4.985.73(0.41)5.265.67(0.02)5.465.480.045.485.441.095.794.702.415.933.526.786.29(0.49)9.366.47(2.90)2ICSOCSNPV(0.67)2.062.73(2.18)4.756.93(2.16)4.746.90(2.17)4.766.93(2.08)4.937.01(1.93)5.137.05(1.22)5.827.04(1.10)5.937.03(1.01)5.966.97(0.66)6.216.87(0.27)6.396.66(0.20)6.416.620.856.685.832.186.824.636.567.130.579.157.30(1.86)3ICSOCSNPV(0.89)4.094.98(2.35)6.348.68(2.34)6.318.65(2.34)6.338.67(2.25)6.478.72(2.09)6.648.73(1.37)7.228.59(1.24)7.318.55(1.15)7.348.49(0.80)7.558.35(0.41)7.708.11(0.34)7.728.060.727.947.222.068.056.006.448.321.889.038.45(0.58)4ICSOCSNPV(0.47)6.927.38(2.03)8.5510.57(2.02)8.5110.53(2.02)8.5310.55(1.94)8.6310.57(1.78)8.7510.53(1.09)9.1710.27(0.97)9.2410.21(0.88)9.2710.15(0.54)9.429.95(0.15)9.529.68(0.08)9.549.620.969.708.742.299.787.496.669.973.319.2610.070.825ICSOCSNPV0.178.948.77(1.54)10.1311.67(1.53)10.0911.62(1.54)10.1011.64(1.47)10.1711.64(1.33)10.2611.59(0.68)10.5711.25(0.56)10.6211.18(0.47)10.6411.11(0.14)10.7510.900.2310.8310.600.3010.8410.541.3310.969.632.6511.028.377.0011.164.169.5911.231.656ICSOCSNPV0.479.679.20(1.31)10.7012.01(1.31)10.6611.96(1.31)10.6711.98(1.25)10.7311.98(1.11)10.8111.91(0.48)11.0711.55(0.36)11.1211.48(0.27)11.141.410.0411.2311.190.4211.301.890.4811.3110.831.5111.419.912.8211.478.647.1711.594.429.7411.651.917ICSOCSNPV0.559.769.20(1.25)10.7712.02(1.25)10.7211.97(1.25)10.7311.99(1.19)10.8011.98(1.05)10.8711.92(0.43)11.1311.56(0.31)11.1711.49(0.22)11.2011.420.0911.2911.200.4611.3610.890.5311.3710.841.5511.479.922.8711.528.657.2111.644.439.7811.701.928ICSOCSNPV0.799.979.18(1.07)10.9312.01(1.07)10.8911.96(1.07)10.9011.97(1.01)10.9611.97(0.88)11.0311.91(0.27)11.2811.55(0.16)11.3211.48(0.07)11.3411.410.2411.4311.190.6111.4910.890.6711.5010.831.6911.609.913.0011.658.647.3311.764.439.9111.821.9110B-30Table10B.2.30Net Present Value for Large Display Cooler with LargeMultiplex System Outdoor Refrigeration System at a3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.01)0.060.07(0.02)0.100.12(0.06)0.170.23(0.09)0.260.35(0.13)0.310.43(0.13)0.280.42(0.13)0.290.42(0.13)0.290.42(0.13)0.290.42(0.11)0.270.38(0.11)0.270.38(0.11)0.270.38(0.11)0.270.38(0.11)0.270.38(0.09)0.270.371ICSOCSNPV(0.01)0.020.03(0.02)0.080.10(0.03)0.120.15(0.07)0.180.25(0.10)0.270.36(0.13)0.320.45(0.14)0.290.43(0.13)0.300.43(0.13)0.300.43(0.13)0.300.43(0.12)0.270.39(0.12)0.270.39(0.12)0.280.39(0.11)0.280.39(0.11)0.280.39(0.10)0.280.382ICSOCSNPV(0.03)0.070.10(0.04)0.120.16(0.04)0.160.21(0.08)0.220.30(0.10)0.300.40(0.14)0.340.47(0.14)0.310.45(0.14)0.320.46(0.14)0.320.46(0.14)0.320.46(0.12)0.290.41(0.12)0.290.41(0.12)0.290.41(0.12)0.290.41(0.12)0.290.41(0.10)0.300.403ICSOCSNPV(0.04)0.140.18(0.05)0.190.24(0.05)0.230.28(0.09)0.270.36(0.11)0.340.45(0.14)0.370.51(0.14)0.340.49(0.14)0.350.49(0.14)0.350.49(0.14)0.350.49(0.12)0.320.44(0.12)0.320.44(0.12)0.320.44(0.12)0.320.44(0.12)0.320.44(0.10)0.320.424ICSOCSNPV(0.02)0.240.26(0.03)0.280.31(0.04)0.310.35(0.07)0.350.42(0.10)0.400.50(0.13)0.410.54(0.14)0.380.52(0.14)0.390.52(0.14)0.390.52(0.13)0.390.52(0.12)0.350.47(0.12)0.350.47(0.12)0.350.47(0.12)0.350.47(0.11)0.350.47(0.10)0.350.455ICSOCSNPV0.010.310.30(0.01)0.350.36(0.01)0.380.39(0.05)0.400.46(0.09)0.440.53(0.13)0.440.57(0.13)0.410.54(0.13)0.420.54(0.13)0.420.54(0.13)0.420.54(0.11)0.370.49(0.11)0.370.49(0.11)0.370.49(0.11)0.370.48(0.11)0.380.48(0.09)0.380.476ICSOCSNPV0.020.330.310.000.370.37(0.00)0.400.40(0.05)0.420.47(0.08)0.460.54(0.12)0.450.57(0.13)0.420.55(0.12)0.430.55(0.12)0.430.55(0.12)0.430.55(0.11)0.380.49(0.11)0.380.49(0.11)0.380.49(0.11)0.380.49(0.11)0.380.49(0.09)0.380.477ICSOCSNPV0.020.330.310.010.370.370.000.400.40(0.04)0.420.47(0.08)0.460.54(0.12)0.450.57(0.13)0.420.55(0.12)0.430.55(0.12)0.430.55(0.12)0.430.55(0.11)0.380.49(0.11)0.380.49(0.11)0.380.49(0.11)0.380.49(0.10)0.380.49(0.09)0.390.478ICSOCSNPV0.030.340.310.010.380.370.010.410.40(0.04)0.430.47(0.07)0.460.54(0.12)0.460.57(0.12)0.430.55(0.12)0.430.55(0.12)0.430.55(0.12)0.430.55(0.11)0.390.49(0.11)0.390.49(0.11)0.390.49(0.10)0.390.49(0.10)0.390.49(0.09)0.390.4710B-31Table10B.2.31Net Present Value for Large Display Cooler with LargeMultiplex System Outdoor Refrigeration System at a3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.17)0.720.89(0.72)1.752.47(0.67)2.272.94(1.52)5.006.51(2.51)7.6510.17(2.51)7.6610.17(2.51)7.6710.18(2.40)7.8110.20(1.86)8.6910.55(1.84)8.7110.55(1.82)8.7310.55(1.79)8.7510.54(1.75)8.7710.52(1.74)8.7710.51(1.55)8.7910.341ICSOCSNPV(0.23)0.530.77(0.40)1.241.64(0.92)2.233.15(0.87)2.733.61(1.66)5.367.02(2.60)7.9010.50(2.60)7.9110.51(2.59)7.9210.51(2.48)8.0510.53(1.92)8.8910.81(1.91)8.9110.82(1.88)8.9310.81(1.85)8.9510.80(1.81)8.9710.78(1.80)8.9710.77(1.61)8.9910.602ICSOCSNPV(0.61)1.782.39(0.76)2.463.22(1.25)3.344.59(1.19)3.825.02(1.89)6.208.09(2.73)8.4911.22(2.74)8.4911.22(2.73)8.5011.23(2.61)8.6111.23(2.02)9.3711.39(2.00)9.3911.39(1.98)9.4011.39(1.94)9.4311.37(1.90)9.4411.35(1.90)9.4411.34(1.70)9.4611.163ICSOCSNPV(0.82)3.544.35(0.96)4.175.13(1.43)4.916.34(1.37)5.356.72(2.02)7.389.40(2.81)9.3012.11(2.81)9.3012.11(2.80)9.3212.12(2.68)9.4112.09(2.08)10.0412.12(2.06)10.0612.11(2.04)10.0712.11(2.00)10.0912.09(1.96)10.1012.06(1.95)10.1012.05(1.76)10.1211.874ICSOCSNPV(0.43)5.986.41(0.58)6.557.13(1.09)7.098.18(1.04)7.498.53(1.78)9.0310.81(2.67)10.4413.11(2.67)10.4413.11(2.66)10.4513.11(2.55)10.5213.07(1.97)10.9812.95(1.96)10.9912.94(1.93)11.0012.93(1.90)11.0112.91(1.86)11.0212.88(1.85)11.0212.87(1.66)11.0312.695ICSOCSNPV0.167.747.58(0.02)8.268.28(0.59)8.659.23(0.54)9.029.56(1.42)10.2111.63(2.46)11.2613.71(2.46)11.2613.72(2.45)11.2613.71(2.34)11.3113.66(1.82)11.6513.47(1.80)11.6613.46(1.78)11.6613.45(1.75)11.6713.42(1.71)11.6813.39(1.70)11.6813.38(1.51)11.6913.206ICSOCSNPV0.438.377.930.258.878.62(0.34)9.219.55(0.31)9.579.88(1.25)10.6411.89(2.36)11.5513.91(2.36)11.5513.91(2.35)11.5613.91(2.25)11.6013.85(1.75)11.8913.64(1.73)11.9013.63(1.71)11.9013.61(1.68)11.9113.59(1.64)11.9213.55(1.63)11.9213.55(1.44)11.9213.367ICSOCSNPV0.508.447.940.328.948.62(0.28)9.289.56(0.25)9.639.88(1.21)10.6911.90(2.33)11.5813.92(2.33)11.5913.92(2.32)11.5913.92(2.22)11.6313.86(1.73)11.9213.64(1.71)11.9213.64(1.69)11.9313.62(1.66)11.9413.60(1.62)11.9413.56(1.61)11.9513.56(1.42)11.9513.378ICSOCSNPV0.728.627.900.539.128.59(0.09)9.449.53(0.06)9.799.85(1.08)10.8111.89(2.25)11.6713.92(2.25)11.6713.92(2.25)11.6813.92(2.15)11.7213.86(1.67)11.9913.66(1.65)11.9913.65(1.64)12.0013.64(1.60)12.0113.61(1.56)12.0113.58(1.56)12.0113.57(1.36)12.0213.3810B-32Table10B.2.32Net Present Value for Small Non-Display Cooler with Small Multiplex System Refrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.02)(0.02)(0.02)(0.02)(0.02)(0.02)(0.02)(0.01)(0.01)0.020.080.110.120.120.12OCS-0.020.020.030.030.030.030.030.040.040.040.040.040.040.040.04NPV-0.040.040.050.050.050.050.050.050.040.02(0.03)(0.06)(0.08)(0.08)(0.08)1ICSOCS0.000.01(0.02)0.03(0.02)0.03(0.02)0.04(0.02)0.04(0.02)0.04(0.02)0.04(0.02)0.04(0.01)0.04(0.01)0.040.020.040.080.050.110.050.120.050.120.050.120.05NPV0.010.050.050.060.060.060.050.050.050.050.02(0.03)(0.06)(0.08)(0.08)(0.08)2ICSOCS0.000.01(0.02)0.03(0.02)0.03(0.02)0.04(0.02)0.04(0.02)0.04(0.02)0.04(0.01)0.04(0.01)0.04(0.00)0.040.020.040.080.050.110.050.120.050.120.050.120.05NPV0.010.050.050.060.060.060.050.050.050.050.02(0.03)(0.06)(0.08)(0.08)(0.08)3ICSOCS0.030.030.000.040.000.04(0.00)0.05(0.00)0.05(0.00)0.050.000.050.000.050.010.050.010.050.040.050.090.050.120.060.130.060.130.060.130.06NPV(0.01)0.040.040.050.050.050.050.050.050.040.02(0.03)(0.06)(0.08)(0.08)(0.08)10B-33Table10B.2.33Net Present Value for Medium Non-DisplayCooler with Large Multiplex SystemRefrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(1.06)(1.04)(1.03)(0.37)(0.21)0.050.200.701.223.478.6211.6813.2513.2513.25OCS-2.282.262.282.903.003.123.173.323.433.683.873.974.014.014.01NPV-3.343.303.303.273.213.072.972.632.210.21(4.75)(7.71)(9.24)(9.24)(9.24)1ICSOCS0.040.51(1.03)2.64(1.01)2.62(1.00)2.63(0.34)3.21(0.18)3.300.073.410.233.460.723.601.243.703.493.938.644.1111.704.2013.274.2413.274.2413.274.24NPV0.473.673.623.633.553.493.343.242.882.460.44(4.53)(7.50)(9.03)(9.03)(9.03)2ICSOCS0.120.68(0.98)2.75(0.96)2.73(0.95)2.74(0.30)3.31(0.14)3.400.113.510.273.560.753.691.273.793.524.028.674.1911.734.2813.304.3213.304.3213.304.32NPV0.563.733.693.693.613.543.403.292.942.520.49(4.48)(7.45)(8.98)(8.98)(8.98)3ICSOCS0.902.11(0.47)3.74(0.45)3.71(0.44)3.720.134.170.274.240.514.330.664.361.134.471.634.553.854.728.974.8612.024.9313.584.9613.584.9613.584.96NPV1.214.224.174.174.043.973.813.713.342.910.87(4.11)(7.09)(8.62)(8.62)(8.62)10B-34Table10B.2.34Net Present Value for Large Non-Display Cooler with Large Multiplex System Refrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.56)(0.53)(0.53)(0.39)(0.17)0.730.890.991.401.841.913.024.348.6511.20OCS-1.291.271.281.361.451.781.841.861.972.062.072.202.262.412.49NPV-1.851.801.811.751.631.050.940.870.570.220.16(0.82)(2.08)(6.24)(8.70)1ICSOCS0.030.41(0.54)1.61(0.51)1.59(0.51)1.60(0.37)1.67(0.15)1.760.752.070.922.121.012.141.422.251.862.331.932.343.042.464.362.518.672.6611.212.73NPV0.382.142.102.102.041.911.311.201.130.820.470.40(0.58)(1.84)(6.01)(8.49)2ICSOCS0.090.55(0.49)1.71(0.47)1.69(0.46)1.70(0.33)1.77(0.11)1.860.792.160.952.211.052.231.462.341.892.411.972.423.072.544.392.608.702.7311.242.80NPV0.462.212.162.172.101.971.371.261.180.880.520.46(0.53)(1.79)(5.96)(8.44)3ICSOCS0.671.70(0.05)2.61(0.03)2.59(0.03)2.590.102.650.312.721.172.951.332.991.423.011.823.092.243.152.313.163.403.254.723.309.013.4111.543.46NPV1.022.662.612.622.552.411.781.671.591.280.910.85(0.15)(1.42)(5.60)(8.08)10B-35Table10B.2.35Net Present Value for Medium Display Cooler with Large Multiplex SystemRefrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.27)(0.31)(0.63)(0.35)(0.09)(0.06)(0.01)0.000.010.031.501.521.571.622.08OCS-2.754.105.706.7110.1711.209.469.489.489.507.377.387.407.417.44NPV-3.024.416.337.0610.2611.259.489.489.489.475.875.865.835.795.361ICS0.06(0.22)(0.25)(0.58)(0.30)(0.06)(0.04)0.000.020.020.051.521.531.581.632.09OCS1.133.825.136.627.6110.8611.679.929.949.949.957.757.767.787.797.81NPV1.074.035.397.207.9110.9211.709.929.919.919.906.236.226.196.165.722ICS0.16(0.12)(0.16)(0.50)(0.22)(0.00)(0.00)0.040.050.060.081.541.561.611.662.11OCS1.494.165.476.927.9011.0811.8210.0710.0810.0910.107.877.887.907.917.94NPV1.334.295.637.428.1211.0811.8210.0310.0310.0310.026.336.326.296.255.823ICS1.180.830.760.310.560.580.340.370.380.390.411.791.801.851.902.35OCS4.637.128.349.4810.3913.0013.1411.3511.3611.3611.378.948.948.968.978.99NPV3.466.297.589.179.8312.4312.7910.9810.9810.9710.967.157.147.117.076.6310B-36Table10B.2.36Net Present Value for SmallNon-Display Freezer with Large Multiplex System Indoor Refrigeration Systemat a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.27)0.560.83(0.27)0.560.84(0.28)0.590.87(0.28)0.610.89(0.28)0.610.89(0.29)0.610.90(0.29)0.630.92(0.29)0.640.93(0.29)0.650.94(0.30)0.700.99(0.25)0.720.97(0.21)0.740.95(0.20)0.740.94(0.16)0.750.91(0.15)0.750.911ICSOCSNPV(0.03)0.080.11(0.29)0.600.89(0.29)0.600.89(0.29)0.630.92(0.30)0.640.94(0.30)0.650.94(0.30)0.650.95(0.30)0.670.97(0.30)0.670.97(0.30)0.680.99(0.31)0.731.03(0.25)0.751.01(0.22)0.760.99(0.21)0.770.98(0.17)0.780.95(0.16)0.780.942ICSOCSNPV(0.08)0.210.29(0.31)0.660.97(0.31)0.670.98(0.31)0.691.01(0.32)0.711.02(0.32)0.711.02(0.32)0.711.03(0.32)0.731.05(0.32)0.731.05(0.32)0.741.06(0.32)0.781.10(0.27)0.801.07(0.24)0.811.05(0.22)0.821.04(0.18)0.831.00(0.17)0.831.003ICSOCSNPV(0.09)0.350.44(0.31)0.731.05(0.32)0.741.05(0.32)0.761.08(0.32)0.771.09(0.32)0.771.09(0.32)0.781.10(0.32)0.791.11(0.32)0.791.11(0.32)0.801.12(0.32)0.831.16(0.27)0.851.12(0.24)0.861.10(0.22)0.861.09(0.18)0.871.05(0.17)0.871.044ICSOCSNPV(0.08)0.420.50(0.31)0.771.08(0.31)0.781.09(0.31)0.801.11(0.32)0.811.12(0.32)0.811.12(0.32)0.811.13(0.32)0.821.14(0.32)0.831.14(0.32)0.831.15(0.32)0.861.18(0.27)0.881.15(0.24)0.891.12(0.22)0.891.11(0.18)0.901.08(0.17)0.901.075ICSOCSNPV(0.08)0.440.52(0.31)0.781.09(0.31)0.791.09(0.31)0.811.12(0.31)0.821.13(0.31)0.821.13(0.31)0.821.14(0.32)0.831.15(0.32)0.841.15(0.32)0.841.16(0.32)0.871.19(0.27)0.891.15(0.23)0.891.13(0.22)0.901.12(0.18)0.911.08(0.17)0.911.076ICSOCSNPV(0.07)0.450.53(0.31)0.791.09(0.31)0.791.10(0.31)0.811.12(0.31)0.821.13(0.31)0.821.14(0.31)0.831.14(0.32)0.841.15(0.32)0.841.16(0.32)0.851.16(0.32)0.871.19(0.26)0.891.15(0.23)0.901.13(0.22)0.901.12(0.18)0.911.09(0.17)0.911.087ICSOCSNPV(0.04)0.480.52(0.29)0.801.09(0.29)0.811.10(0.30)0.831.12(0.30)0.841.14(0.30)0.841.14(0.30)0.841.14(0.30)0.851.15(0.30)0.851.16(0.30)0.861.17(0.31)0.891.19(0.26)0.901.16(0.23)0.911.13(0.21)0.911.12(0.17)0.921.09(0.16)0.921.088ICSOCSNPV0.010.520.51(0.27)0.821.09(0.27)0.831.10(0.27)0.851.12(0.28)0.861.13(0.28)0.861.14(0.28)0.861.14(0.28)0.871.15(0.28)0.871.16(0.29)0.881.16(0.29)0.901.19(0.24)0.921.16(0.21)0.921.14(0.20)0.931.12(0.16)0.931.09(0.15)0.931.0810B-37Table10B.2.37Net Present Value for Medium Non-Display Freezer with Large MultiplexSystem Indoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.59)1.902.49(0.59)1.912.50(0.59)1.922.50(0.59)2.012.61(0.60)2.082.68(0.60)2.102.70(0.60)2.182.78(0.59)2.202.79(0.59)2.362.95(0.58)2.423.00(0.36)2.512.87(0.22)2.572.79(0.09)2.612.70(0.02)2.632.65(0.01)2.632.641ICSOCSNPV(0.07)0.210.27(0.61)2.002.62(0.61)2.012.63(0.61)2.022.63(0.62)2.112.73(0.62)2.172.80(0.62)2.202.82(0.62)2.272.89(0.62)2.292.90(0.61)2.443.05(0.60)2.493.09(0.37)2.582.96(0.24)2.632.87(0.11)2.672.78(0.04)2.692.73(0.02)2.702.722ICSOCSNPV(0.15)0.760.91(0.65)2.272.92(0.65)2.282.93(0.65)2.292.94(0.65)2.383.03(0.65)2.433.08(0.65)2.453.10(0.65)2.513.16(0.64)2.523.17(0.63)2.653.28(0.62)2.693.31(0.39)2.773.16(0.25)2.813.07(0.12)2.852.97(0.05)2.862.92(0.04)2.872.903ICSOCSNPV(0.11)1.141.25(0.63)2.463.09(0.63)2.473.10(0.63)2.473.11(0.64)2.563.19(0.64)2.603.24(0.64)2.623.26(0.63)2.673.31(0.63)2.683.32(0.62)2.793.42(0.61)2.833.44(0.38)2.903.28(0.25)2.943.18(0.12)2.963.08(0.05)2.983.03(0.03)2.983.014ICSOCSNPV(0.06)1.451.51(0.61)2.613.23(0.61)2.623.23(0.61)2.623.24(0.62)2.703.32(0.62)2.743.36(0.62)2.763.38(0.62)2.803.42(0.62)2.823.43(0.61)2.913.52(0.60)2.943.54(0.37)3.003.38(0.23)3.043.27(0.11)3.063.17(0.04)3.073.11(0.02)3.083.105ICSOCSNPV(0.04)1.521.56(0.60)2.653.25(0.60)2.653.26(0.61)2.663.26(0.61)2.733.35(0.61)2.773.39(0.61)2.793.40(0.61)2.833.45(0.61)2.843.45(0.60)2.933.54(0.59)2.973.56(0.37)3.033.39(0.23)3.063.29(0.10)3.083.19(0.03)3.103.13(0.02)3.103.116ICSOCSNPV(0.03)1.561.59(0.60)2.663.26(0.60)2.673.27(0.60)2.683.28(0.61)2.753.36(0.61)2.793.40(0.61)2.803.41(0.61)2.853.46(0.60)2.863.46(0.60)2.953.55(0.59)2.983.57(0.36)3.043.40(0.23)3.073.30(0.10)3.093.19(0.03)3.113.14(0.01)3.113.127ICSOCSNPV0.031.661.63(0.57)2.713.29(0.57)2.723.29(0.57)2.723.30(0.58)2.803.38(0.59)2.833.42(0.59)2.853.44(0.59)2.893.48(0.58)2.903.49(0.58)2.993.57(0.57)3.023.59(0.35)3.073.42(0.21)3.103.32(0.09)3.133.21(0.02)3.143.16(0.00)3.143.148ICSOCSNPV0.131.781.65(0.53)2.773.30(0.53)2.783.31(0.53)2.783.32(0.54)2.863.40(0.55)2.893.44(0.55)2.903.45(0.55)2.943.50(0.55)2.953.50(0.55)3.033.59(0.55)3.063.61(0.33)3.113.44(0.19)3.143.33(0.07)3.163.230.003.173.170.023.183.1610B-38Table10B.2.38Net Present Value for Small Non-Display Freezer with Large Multiplex System Outdoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(1.29)2.233.52(1.29)2.273.56(1.31)2.373.69(1.33)2.443.77(1.34)2.443.78(1.34)2.473.81(1.36)2.553.90(1.36)2.563.92(1.36)2.623.98(1.39)2.804.19(1.17)2.904.07(1.03)2.963.99(0.97)2.983.94(0.78)3.033.81(0.74)3.033.771ICSOCSNPV(0.18)0.330.51(1.36)2.403.76(1.37)2.433.80(1.38)2.543.92(1.40)2.604.00(1.41)2.604.01(1.41)2.624.03(1.42)2.694.12(1.43)2.714.13(1.43)2.764.19(1.44)2.934.38(1.22)3.034.24(1.08)3.074.15(1.01)3.104.10(0.83)3.143.97(0.78)3.153.922ICSOCSNPV(0.39)0.891.29(1.46)2.694.14(1.46)2.714.17(1.48)2.814.29(1.49)2.864.35(1.49)2.874.36(1.50)2.884.38(1.50)2.954.45(1.51)2.964.46(1.50)3.014.51(1.51)3.154.66(1.27)3.234.51(1.13)3.284.41(1.06)3.294.36(0.88)3.334.21(0.83)3.344.173ICSOCSNPV(0.41)1.311.71(1.46)2.904.36(1.47)2.924.39(1.48)3.014.49(1.50)3.064.55(1.50)3.064.56(1.50)3.084.58(1.51)3.144.64(1.51)3.154.65(1.51)3.194.69(1.51)3.314.83(1.28)3.394.66(1.13)3.424.56(1.07)3.444.51(0.88)3.474.35(0.83)3.484.314ICSOCSNPV(0.35)1.601.95(1.44)3.054.48(1.44)3.074.51(1.46)3.164.62(1.47)3.204.67(1.47)3.204.68(1.48)3.224.70(1.49)3.274.76(1.49)3.284.77(1.49)3.324.80(1.50)3.434.93(1.26)3.504.76(1.12)3.534.65(1.05)3.544.60(0.87)3.584.44(0.82)3.584.405ICSOCSNPV(0.19)2.282.46(1.37)3.394.75(1.37)3.414.78(1.39)3.494.88(1.41)3.524.93(1.41)3.524.93(1.41)3.534.95(1.43)3.575.00(1.43)3.585.01(1.43)3.615.04(1.45)3.695.14(1.22)3.754.96(1.08)3.774.85(1.01)3.784.79(0.83)3.814.63(0.78)3.814.596ICSOCSNPV(0.16)2.372.54(1.36)3.444.79(1.36)3.464.82(1.38)3.544.92(1.40)3.574.96(1.40)3.574.97(1.41)3.584.98(1.42)3.625.04(1.42)3.625.04(1.42)3.655.07(1.44)3.735.17(1.21)3.784.99(1.07)3.814.88(1.01)3.824.82(0.82)3.844.66(0.77)3.844.627ICSOCSNPV(0.15)2.402.55(1.35)3.454.80(1.35)3.474.82(1.37)3.554.92(1.39)3.584.97(1.39)3.584.98(1.40)3.594.99(1.41)3.635.04(1.41)3.645.05(1.42)3.665.08(1.44)3.745.18(1.21)3.795.00(1.07)3.824.88(1.00)3.834.83(0.82)3.854.67(0.77)3.854.628ICSOCSNPV0.092.632.53(1.25)3.564.81(1.25)3.584.83(1.27)3.664.93(1.30)3.694.98(1.30)3.694.99(1.30)3.705.00(1.32)3.735.06(1.33)3.745.06(1.33)3.765.09(1.36)3.835.19(1.14)3.875.02(1.01)3.904.90(0.94)3.914.85(0.76)3.934.69(0.71)3.934.649ICSOCSNPV0.242.762.51(1.18)3.634.81(1.19)3.654.83(1.21)3.724.93(1.24)3.754.98(1.24)3.754.99(1.25)3.765.01(1.27)3.795.06(1.27)3.805.07(1.28)3.825.10(1.32)3.885.20(1.10)3.925.02(0.97)3.944.91(0.91)3.954.86(0.73)3.974.70(0.68)3.974.6510B-39Table10B.2.39Net Present Value for Medium Non-Display Freezer with Large MultiplexSystem Outdoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(2.79)7.5410.33(2.79)7.5810.37(2.80)7.6110.41(2.83)8.0210.85(2.85)8.2711.13(2.86)8.3811.24(2.85)8.6911.54(2.84)8.7611.60(2.84)9.3812.22(2.80)9.6112.41(1.78)10.0011.78(1.17)10.2011.37(0.59)10.3710.96(0.27)10.4610.73(0.20)10.4610.661ICSOCSNPV(0.33)0.861.18(2.93)7.9610.89(2.93)8.0010.93(2.93)8.0310.96(2.96)8.4311.39(2.98)8.6611.64(2.98)8.7611.74(2.96)9.0512.02(2.95)9.1212.07(2.93)9.7112.64(2.89)9.9212.81(1.86)10.2912.15(1.24)10.4811.72(0.66)10.6311.29(0.34)10.7211.06(0.26)10.7310.992ICSOCSNPV(0.49)2.893.38(3.00)8.9611.95(3.00)9.0011.99(3.00)9.0212.02(3.02)9.3912.42(3.04)9.5912.63(3.04)9.6812.72(3.02)9.9312.95(3.01)9.9812.99(2.98)10.4813.46(2.93)10.6613.59(1.90)10.9812.87(1.27)11.1412.41(0.69)11.2711.96(0.37)11.3411.71(0.29)11.3511.643ICSOCSNPV(0.41)4.224.62(2.96)9.6112.57(2.96)9.6412.61(2.97)9.6612.63(2.99)10.0213.01(3.01)10.2013.21(3.01)10.2713.28(2.99)10.4913.49(2.98)10.5413.53(2.96)10.9813.94(2.91)11.1414.05(1.88)11.4213.30(1.25)11.5712.82(0.67)11.6812.36(0.35)11.7512.10(0.28)11.7512.034ICSOCSNPV(0.10)6.746.83(2.83)10.8513.68(2.83)10.8813.71(2.84)10.8913.73(2.87)11.2114.08(2.89)11.3514.24(2.89)11.4114.30(2.88)11.5814.46(2.88)11.6114.49(2.87)11.9414.80(2.83)12.0614.89(1.81)12.2714.08(1.19)12.3813.57(0.61)12.4713.08(0.29)12.5212.81(0.22)12.5212.745ICSOCSNPV0.137.767.63(2.74)11.3514.09(2.74)11.3814.12(2.75)11.3914.14(2.78)11.7014.48(2.81)11.8214.62(2.81)11.8714.68(2.81)12.0114.82(2.80)12.0514.85(2.80)12.3215.13(2.77)12.4315.20(1.75)12.6214.37(1.14)12.7113.85(0.57)12.7913.36(0.25)12.8413.08(0.17)12.8413.016ICSOCSNPV0.228.047.83(2.70)11.4914.19(2.70)11.5214.22(2.71)11.5314.24(2.74)11.8314.58(2.77)11.9514.72(2.78)11.9914.77(2.78)12.1314.91(2.77)12.1714.94(2.78)12.4315.21(2.75)12.5315.28(1.73)12.7114.45(1.12)12.8013.93(0.55)12.8813.43(0.23)12.9213.15(0.16)12.9213.087ICSOCSNPV0.278.167.89(2.68)11.5414.22(2.68)11.5714.25(2.69)11.5914.27(2.72)11.8914.61(2.75)12.0014.75(2.76)12.0514.80(2.76)12.1914.94(2.75)12.2214.97(2.76)12.4815.24(2.73)12.5715.31(1.72)12.7514.47(1.11)12.8413.95(0.54)12.9213.45(0.22)12.9613.18(0.15)12.9613.118ICSOCSNPV0.568.588.02(2.56)11.7514.31(2.56)11.7814.34(2.57)11.7914.36(2.61)12.0914.69(2.64)12.1914.83(2.65)12.2414.89(2.66)12.3715.03(2.66)12.3915.05(2.68)12.6315.32(2.66)12.7315.38(1.66)12.8914.55(1.05)12.9814.03(0.48)13.0513.53(0.17)13.0913.25(0.09)13.0913.189ICSOCSNPV1.029.258.23(2.36)12.0814.45(2.37)12.1114.47(2.37)12.1214.49(2.42)12.4014.83(2.47)12.5014.97(2.48)12.5415.02(2.50)12.6515.15(2.50)12.6815.18(2.55)12.8915.44(2.53)12.9715.50(1.55)13.1214.67(0.95)13.2014.14(0.39)13.2613.65(0.08)13.2913.37(0.00)13.2913.3010B-40Table10B.2.40Net Present Value for Large Non-Display Freezer with Large Multiplex SystemOutdoor RefrigerationSystem at a 3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(3.01)8.3911.40(3.02)8.4311.45(3.02)9.2112.23(3.06)9.5012.56(3.09)9.8512.93(3.09)10.0313.13(3.06)10.4613.53(3.06)11.1714.23(3.04)11.2914.33(2.97)11.6014.57(2.92)11.6314.55(2.47)11.8414.32(2.44)11.8614.30(0.92)12.4113.32(0.00)12.6912.691ICSOCSNPV(0.38)1.061.44(3.20)8.9612.16(3.21)9.0012.20(3.20)9.7812.98(3.24)10.0513.28(3.25)10.3813.63(3.25)10.5513.81(3.21)10.9614.17(3.19)11.6214.81(3.17)11.7414.90(3.09)12.0315.11(3.04)12.0615.10(2.59)12.2614.85(2.55)12.2714.82(1.02)12.7913.80(0.09)13.0513.152ICSOCSNPV(0.57)3.574.13(3.29)10.3213.60(3.30)10.3513.64(3.29)11.1214.41(3.32)11.3514.67(3.33)11.6314.97(3.33)11.7915.12(3.28)12.1315.42(3.26)12.6915.94(3.23)12.7916.02(3.14)13.0416.18(3.10)13.0616.16(2.64)13.2415.88(2.61)13.2515.85(1.06)13.6914.75(0.14)13.9214.063ICSOCSNPV(0.48)5.205.68(3.24)11.2014.44(3.25)11.2314.48(3.25)12.0015.25(3.28)12.2015.48(3.29)12.4515.75(3.29)12.5915.88(3.25)12.8916.14(3.22)13.3916.61(3.20)13.4816.68(3.12)13.7016.81(3.07)13.7216.79(2.62)13.8716.49(2.58)13.8816.46(1.04)14.2815.32(0.12)14.4814.604ICSOCSNPV(0.11)8.318.42(3.07)12.8815.95(3.08)12.9015.98(3.08)13.6716.74(3.11)13.8216.94(3.14)14.0117.15(3.14)14.1117.25(3.11)14.3517.45(3.10)14.7117.81(3.08)14.7817.86(3.00)14.9517.95(2.96)14.9717.93(2.51)15.0917.59(2.47)15.0917.57(0.95)15.3916.34(0.03)15.5515.585ICSOCSNPV0.159.579.42(2.94)13.5716.51(2.95)13.5816.54(2.95)14.3417.29(2.99)14.4817.47(3.02)14.6417.67(3.03)14.7317.76(3.00)14.9417.94(3.01)15.2518.26(2.99)15.3118.30(2.92)15.4618.38(2.88)15.4818.35(2.43)15.5818.01(2.39)15.5817.98(0.88)15.8516.720.0315.9815.956ICSOCSNPV0.259.929.67(2.89)13.7516.65(2.90)13.7716.67(2.90)14.5317.43(2.95)14.6617.61(2.98)14.8217.80(2.99)14.9017.89(2.96)15.1018.06(2.97)15.4018.37(2.96)15.4618.41(2.89)15.6018.49(2.84)15.6218.46(2.40)15.7118.11(2.36)15.7218.08(0.85)15.9716.820.0616.1016.047ICSOCSNPV0.3210.079.75(2.86)13.8316.69(2.87)13.8516.72(2.87)14.6117.48(2.92)14.7417.65(2.95)14.8917.84(2.96)14.9817.93(2.94)15.1718.11(2.95)15.4618.41(2.93)15.5218.45(2.87)15.6618.52(2.82)15.6818.50(2.38)15.7718.15(2.34)15.7818.12(0.83)16.0216.860.0716.1516.088ICSOCSNPV0.6510.589.93(2.70)14.1116.81(2.71)14.1316.84(2.71)14.8817.60(2.76)15.0017.77(2.80)15.1517.96(2.82)15.2318.05(2.81)15.4118.22(2.84)15.6818.52(2.82)15.7418.56(2.76)15.8718.63(2.72)15.8818.60(2.28)15.9718.25(2.24)15.9818.22(0.75)16.2116.960.1516.3316.179ICSOCSNPV1.2011.4110.21(2.44)14.5617.00(2.45)14.5717.03(2.45)15.3317.78(2.52)15.4417.95(2.57)15.5718.14(2.59)15.6418.22(2.59)15.8018.39(2.65)16.0418.69(2.64)16.0818.72(2.59)16.2018.79(2.55)16.2218.76(2.12)16.3018.41(2.08)16.3018.38(0.60)16.5117.110.2916.6116.3310B-41Table10B.2.41Net Present Value for SmallDisplay Freezer with LargeMultiplex System Outdoor Refrigeration System at a3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.06)-0.06(0.43)-0.43(0.44)0.010.45(0.45)(0.07)0.38(0.45)(0.07)0.39(0.52)(0.21)0.31(0.53)(0.21)0.31(0.52)(0.21)0.31(0.52)(0.21)0.31(0.52)(0.21)0.31(0.52)(0.33)0.19(0.51)(0.33)0.18(0.51)(0.33)0.18(0.51)(0.33)0.18(0.43)(0.33)0.101ICSOCSNPV(0.07)-0.07(0.13)-0.13(0.47)-0.47(0.49)0.010.50(0.49)(0.07)0.42(0.49)(0.07)0.42(0.55)(0.21)0.34(0.55)(0.21)0.34(0.54)(0.21)0.33(0.54)(0.21)0.33(0.54)(0.21)0.33(0.54)(0.33)0.21(0.53)(0.33)0.20(0.53)(0.33)0.20(0.52)(0.33)0.20(0.45)(0.33)0.122ICSOCSNPV(0.11)-0.11(0.17)-0.17(0.49)-0.49(0.51)0.010.52(0.51)(0.07)0.44(0.51)(0.07)0.44(0.56)(0.21)0.35(0.56)(0.21)0.35(0.55)(0.21)0.34(0.55)(0.21)0.34(0.55)(0.21)0.34(0.55)(0.33)0.23(0.54)(0.33)0.21(0.54)(0.33)0.21(0.53)(0.33)0.21(0.46)(0.33)0.133ICSOCSNPV(0.09)-0.09(0.15)-0.15(0.48)-0.48(0.50)0.010.51(0.50)(0.07)0.43(0.50)(0.07)0.43(0.56)(0.21)0.34(0.56)(0.21)0.34(0.55)(0.21)0.34(0.55)(0.21)0.34(0.55)(0.21)0.34(0.55)(0.33)0.22(0.53)(0.33)0.21(0.53)(0.33)0.21(0.53)(0.33)0.20(0.45)(0.33)0.134ICSOCSNPV(0.02)-0.02(0.08)-0.08(0.44)-0.44(0.46)0.010.47(0.46)(0.07)0.39(0.46)(0.07)0.40(0.53)(0.21)0.32(0.53)(0.21)0.32(0.52)(0.21)0.31(0.52)(0.21)0.31(0.52)(0.21)0.31(0.52)(0.33)0.20(0.51)(0.33)0.19(0.51)(0.33)0.19(0.51)(0.33)0.19(0.44)(0.33)0.115ICSOCSNPV0.03-(0.03)(0.04)-0.04(0.41)-0.41(0.43)0.010.44(0.43)(0.07)0.36(0.44)(0.07)0.37(0.51)(0.21)0.30(0.52)(0.21)0.30(0.51)(0.21)0.30(0.51)(0.21)0.30(0.51)(0.21)0.30(0.51)(0.33)0.18(0.50)(0.33)0.17(0.50)(0.33)0.17(0.50)(0.33)0.17(0.42)(0.33)0.106ICSOCSNPV0.05-(0.05)(0.02)-0.02(0.40)-0.40(0.42)0.010.43(0.42)(0.07)0.35(0.43)(0.07)0.36(0.51)(0.21)0.30(0.51)(0.21)0.30(0.50)(0.21)0.29(0.50)(0.21)0.29(0.50)(0.21)0.29(0.50)(0.33)0.18(0.50)(0.33)0.17(0.49)(0.33)0.17(0.49)(0.33)0.17(0.42)(0.33)0.097ICSOCSNPV0.06-(0.06)(0.01)-0.01(0.39)-0.39(0.41)0.010.42(0.41)(0.07)0.34(0.42)(0.07)0.36(0.50)(0.21)0.29(0.50)(0.21)0.29(0.50)(0.21)0.29(0.50)(0.21)0.29(0.50)(0.21)0.29(0.50)(0.33)0.17(0.49)(0.33)0.17(0.49)(0.33)0.17(0.49)(0.33)0.16(0.42)(0.33)0.098ICSOCSNPV0.13-(0.13)0.05-(0.05)(0.35)-0.35(0.37)0.010.38(0.38)(0.07)0.31(0.39)(0.07)0.32(0.48)(0.21)0.27(0.48)(0.21)0.27(0.48)(0.21)0.26(0.48)(0.21)0.27(0.48)(0.21)0.27(0.48)(0.33)0.15(0.47)(0.33)0.15(0.47)(0.33)0.15(0.47)(0.33)0.15(0.40)(0.33)0.089ICSOCSNPV0.23-(0.23)0.15-(0.15)(0.29)-0.29(0.32)0.010.33(0.32)(0.07)0.25(0.34)(0.07)0.27(0.45)(0.21)0.24(0.45)(0.21)0.24(0.44)(0.21)0.23(0.44)(0.21)0.23(0.44)(0.21)0.23(0.44)(0.33)0.12(0.45)(0.33)0.12(0.45)(0.33)0.12(0.45)(0.33)0.12(0.38)(0.33)0.0510B-42Table10B.2.42Net Present Valuefor Large Display Freezer withLarge Multiplex System OutdoorRefrigeration System at a3 Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICSOCSNPV---(0.13)-0.13(1.51)-1.51(1.51)-1.51(1.49)0.071.55(1.52)(0.58)0.94(1.96)(1.78)0.18(1.96)(1.78)0.18(1.96)(1.78)0.18(1.96)(1.78)0.18(1.95)(1.78)0.17(1.77)(2.74)(0.96)(1.76)(2.74)(0.97)(1.74)(2.74)(0.99)(1.74)(2.74)(1.00)(1.61)(2.74)(1.13)1ICSOCSNPV(0.37)-0.37(0.49)-0.49(1.78)-1.78(1.78)-1.78(1.74)0.071.81(1.74)(0.58)1.16(2.09)(1.78)0.32(2.10)(1.78)0.32(2.10)(1.78)0.32(2.09)(1.78)0.32(2.08)(1.78)0.30(1.87)(2.74)(0.86)(1.86)(2.74)(0.87)(1.84)(2.74)(0.89)(1.84)(2.74)(0.90)(1.71)(2.74)(1.03)2ICSOCSNPV(0.56)-0.56(0.67)-0.67(1.90)-1.90(1.91)-1.91(1.87)0.071.93(1.85)(0.58)1.27(2.16)(1.78)0.38(2.16)(1.78)0.39(2.16)(1.78)0.38(2.16)(1.78)0.38(2.15)(1.78)0.37(1.92)(2.74)(0.81)(1.91)(2.74)(0.82)(1.89)(2.74)(0.85)(1.89)(2.74)(0.85)(1.76)(2.74)(0.98)3ICSOCSNPV(0.47)-0.47(0.58)-0.58(1.84)-1.84(1.84)-1.84(1.81)0.071.87(1.80)(0.58)1.22(2.13)(1.78)0.35(2.13)(1.78)0.35(2.13)(1.78)0.35(2.13)(1.78)0.35(2.12)(1.78)0.34(1.90)(2.74)(0.84)(1.89)(2.74)(0.85)(1.87)(2.74)(0.87)(1.86)(2.74)(0.87)(1.74)(2.74)(1.00)4ICSOCSNPV(0.11)-0.11(0.23)-0.23(1.59)-1.59(1.59)-1.59(1.56)0.071.63(1.58)(0.58)1.00(2.00)(1.78)0.22(2.00)(1.78)0.22(2.00)(1.78)0.22(2.00)(1.78)0.22(1.99)(1.78)0.21(1.80)(2.74)(0.94)(1.79)(2.74)(0.95)(1.77)(2.74)(0.96)(1.77)(2.74)(0.97)(1.64)(2.74)(1.10)5ICSOCSNPV0.15-(0.15)0.02-(0.02)(1.41)-1.41(1.41)-1.41(1.38)0.071.45(1.43)(0.58)0.85(1.90)(1.78)0.13(1.91)(1.78)0.13(1.91)(1.78)0.13(1.91)(1.78)0.13(1.90)(1.78)0.12(1.73)(2.74)(1.00)(1.72)(2.74)(1.01)(1.70)(2.74)(1.03)(1.70)(2.74)(1.04)(1.57)(2.74)(1.16)6ICSOCSNPV0.25-(0.25)0.11-(0.11)(1.34)-1.34(1.34)-1.34(1.32)0.071.38(1.37)(0.58)0.79(1.87)(1.78)0.09(1.87)(1.78)0.09(1.87)(1.78)0.10(1.87)(1.78)0.10(1.86)(1.78)0.09(1.71)(2.74)(1.03)(1.70)(2.74)(1.04)(1.68)(2.74)(1.06)(1.67)(2.74)(1.06)(1.55)(2.74)(1.19)7ICSOCSNPV0.31-(0.31)0.18-(0.18)(1.29)-1.29(1.29)-1.29(1.27)0.071.34(1.33)(0.58)0.75(1.84)(1.78)0.07(1.85)(1.78)0.07(1.85)(1.78)0.07(1.85)(1.78)0.07(1.84)(1.78)0.06(1.69)(2.74)(1.05)(1.68)(2.74)(1.06)(1.66)(2.74)(1.08)(1.66)(2.74)(1.08)(1.53)(2.74)(1.21)8ICSOCSNPV0.64-(0.64)0.50-(0.50)(1.06)-1.06(1.06)-1.06(1.04)0.071.11(1.13)(0.58)0.55(1.72)(1.78)(0.05)(1.73)(1.78)(0.05)(1.73)(1.78)(0.05)(1.73)(1.78)(0.04)(1.73)(1.78)(0.05)(1.60)(2.74)(1.14)(1.59)(2.74)(1.15)(1.57)(2.74)(1.16)(1.57)(2.74)(1.17)(1.44)(2.74)(1.29)9ICSOCSNPV1.18-(1.18)1.02-(1.02)(0.68)-0.68(0.68)-0.68(0.68)0.070.74(0.81)(0.58)0.23(1.53)(1.78)(0.25)(1.54)(1.78)(0.24)(1.54)(1.78)(0.24)(1.54)(1.78)(0.23)(1.54)(1.78)(0.24)(1.45)(2.74)(1.28)(1.45)(2.74)(1.29)(1.43)(2.74)(1.31)(1.43)(2.74)(1.31)(1.30)(2.74)(1.43)10B-43Table10B.2.43Net Present Value for SmallNon-Display Freezer with Large Multiplex System Refrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.03)(0.03)(0.01)0.010.020.030.04OCS-0.080.080.090.090.090.090.100.100.100.110.110.110.110.110.11NPV-0.120.120.130.130.130.130.130.130.130.130.110.100.100.080.071ICS0.00(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.03)(0.03)(0.00)0.010.020.040.04OCS0.000.080.090.090.090.090.090.100.100.100.110.110.110.110.110.11NPV0.000.120.120.130.130.130.130.130.130.130.140.110.100.100.080.072ICS0.01(0.04)(0.04)(0.04)(0.04)(0.04)(0.04)(0.03)(0.03)(0.03)(0.03)(0.00)0.010.020.040.04OCS0.010.090.090.090.100.100.100.100.100.100.110.110.110.120.120.12NPV0.010.120.130.130.130.130.130.140.140.140.140.120.100.100.080.083ICS0.02(0.03)(0.03)(0.03)(0.03)(0.03)(0.03)(0.03)(0.03)(0.03)(0.02)0.000.020.020.040.04OCS0.020.090.090.100.100.100.100.110.110.110.110.120.120.120.120.12NPV(0.00)0.120.120.130.130.130.130.130.130.130.140.120.100.100.080.084ICSOCS0.050.03(0.02)0.10(0.02)0.10(0.02)0.11(0.02)0.11(0.02)0.11(0.02)0.11(0.02)0.11(0.02)0.11(0.02)0.11(0.01)0.120.010.120.020.120.030.120.050.120.050.12NPV(0.02)0.120.120.120.130.130.130.130.130.130.130.110.100.090.080.0710B-44Table10B.2.44Net Present Value for Medium Non-DisplayFreezer with Large Multiplex SystemRefrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(1.36)(1.34)(1.34)(1.28)(1.17)(1.11)(0.90)(0.84)(0.39)(0.17)2.263.715.045.785.95OCS-6.366.416.436.917.127.217.477.538.038.228.558.728.868.948.94NPV-7.727.757.778.198.298.338.388.378.438.396.295.013.823.162.991ICS0.04(1.34)(1.32)(1.32)(1.26)(1.15)(1.10)(0.89)(0.83)(0.38)(0.16)2.273.725.055.795.96OCS0.876.786.836.857.327.527.607.847.908.368.538.849.009.139.209.21NPV0.828.128.158.178.588.678.708.738.738.748.696.575.294.083.423.252ICS0.35(1.21)(1.20)(1.19)(1.14)(1.04)(0.98)(0.78)(0.72)(0.29)(0.08)2.343.785.115.856.02OCS1.557.127.167.187.657.837.918.148.198.628.789.089.229.359.419.42NPV1.208.338.368.378.788.878.898.928.918.918.866.735.444.233.573.403ICS0.85(1.00)(0.99)(0.98)(0.94)(0.85)(0.80)(0.61)(0.55)(0.15)0.062.463.895.215.946.11OCS1.847.267.307.327.787.968.048.268.318.738.899.179.329.449.509.50NPV0.988.268.298.318.728.818.848.878.868.888.836.715.434.223.563.394ICS1.10(0.90)(0.88)(0.88)(0.84)(0.75)(0.71)(0.52)(0.47)(0.08)0.122.523.955.265.996.16OCS2.087.387.427.447.908.078.158.368.418.828.989.259.409.519.579.58NPV0.988.278.308.328.738.838.858.898.888.908.856.745.454.253.583.4210B-45Table10B.2.45Net Present Valuefor Large Non-Display Freezerwith Large Multiplex System Refrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.65)(0.65)(0.63)(0.59)(0.52)(0.47)(0.33)(0.13)(0.08)0.080.120.610.652.243.19OCS-3.163.183.693.803.934.004.164.414.464.584.594.674.684.884.99NPV-3.813.834.324.394.454.474.494.544.544.504.474.064.032.641.801ICS0.02(0.64)(0.64)(0.62)(0.58)(0.51)(0.46)(0.32)(0.12)(0.07)0.080.130.610.652.253.20OCS0.483.423.443.944.044.174.234.384.624.664.774.784.864.865.055.15NPV0.464.064.074.574.624.684.704.704.744.734.694.654.244.212.811.962ICS0.18(0.56)(0.56)(0.55)(0.51)(0.44)(0.40)(0.26)(0.07)(0.02)0.130.180.660.702.293.23OCS0.853.633.644.144.244.364.424.564.784.824.924.935.005.015.195.28NPV0.674.194.204.694.754.804.814.824.844.834.794.754.344.312.902.053ICS0.45(0.44)(0.44)(0.42)(0.39)(0.33)(0.28)(0.15)0.020.070.220.260.740.782.363.30OCS1.013.713.724.234.324.434.494.634.854.894.995.005.075.075.255.34NPV0.574.154.164.654.714.764.784.794.824.814.774.734.334.292.892.044ICS0.58(0.37)(0.37)(0.36)(0.33)(0.27)(0.23)(0.10)0.070.120.260.300.780.822.393.33OCS1.153.783.804.304.394.504.564.704.904.945.045.055.125.125.305.38NPV0.574.164.174.664.724.774.794.804.834.834.784.754.344.312.902.0610B-46Table10B.2.46Net Present Value for Medium Display Freezer with Large Multiplex SystemRefrigeration System at a 3Percent Discount RateEnvelope CSLRef.SystemCSL01234567891011121314150ICS-(0.21)(0.88)(0.86)(0.64)(0.05)(0.04)0.900.900.920.930.971.831.841.883.20OCS----0.15(1.18)(3.62)(3.62)(3.62)(3.62)(3.62)(3.62)(5.58)(5.58)(5.58)(5.58)NPV-0.210.880.860.79(1.13)(3.58)(4.52)(4.52)(4.54)(4.55)(4.58)(7.41)(7.42)(7.46)(8.78)1ICSOCSNPV0.05-(0.05)(0.17)-0.17(0.85)-0.85(0.83)-0.83(0.61)0.150.76(0.02)(1.18)(1.16)(0.01)(3.62)(3.61)0.92(3.62)(4.53)0.92(3.62)(4.54)0.94(3.62)(4.55)0.95(3.62)(4.57)0.98(3.62)(4.60)1.84(5.58)(7.42)1.86(5.58)(7.43)1.89(5.58)(7.47)3.21(5.58)(8.79)2ICSOCSNPV0.41-(0.41)0.17-(0.17)(0.61)-0.61(0.60)-0.60(0.39)0.150.540.17(1.18)(1.35)0.18(3.62)(3.80)1.04(3.62)(4.66)1.04(3.62)(4.66)1.06(3.62)(4.67)1.07(3.62)(4.69)1.10(3.62)(4.72)1.94(5.58)(7.51)1.95(5.58)(7.52)1.98(5.58)(7.56)3.30(5.58)(8.87)3ICSOCSNPV1.00-(1.00)0.71-(0.71)(0.23)-0.23(0.23)-0.23(0.03)0.150.180.49(1.18)(1.67)0.50(3.62)(4.11)1.24(3.62)(4.85)1.24(3.62)(4.86)1.25(3.62)(4.87)1.26(3.62)(4.88)1.30(3.62)(4.91)2.09(5.58)(7.66)2.10(5.58)(7.67)2.13(5.58)(7.71)3.43(5.58)(9.01)4ICSOCSNPV1.29-(1.29)0.98-(0.98)(0.04)-0.04(0.05)-0.050.140.150.000.64(1.18)(1.82)0.65(3.62)(4.27)1.33(3.62)(4.95)1.34(3.62)(4.95)1.35(3.62)(4.97)1.36(3.62)(4.98)1.39(3.62)(5.01)2.16(5.58)(7.74)2.17(5.58)(7.75)2.21(5.58)(7.78)3.50(5.58)(9.07)10B-47