Summary

User Input: Unit 1, Design B, T-Frame, 5 HP, 4 poles, Enclosed

Energy Price Trend AEO 2011 - Reference Case LCC Results

Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

# of Trials 10000 KWh/yr $ kWh/yr $ / year $ $

0 82.5% 1804 584 10,448 $1,006 $5,926

Product Price Default 1 87.5% 1224 588 9,869 $969 $5,649 $16 0.1%

2 89.5% 1046 651 9,691 $963 $5,631 $25 18.9%

3 90.2% 972 665 9,616 $960 $5,608 $45 20.5%

Markup: Medium 4 91.0% 922 909 9,567 $960 $5,831 -$169 89.3%

5 91.7% 842 998 9,487 $958 $5,883 -$220 93.3%

Retail Discount: Default Unit 2, Design B, T-Frame, 30 HP, 4 poles, Enclosed

LCC Results

RPM Sensitivity Case: No

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 89.5% 6371 1,570 57,642 $5,489 $44,182

Start Year 2015 1 92.4% 4641 1,986 55,912 $5,358 $43,376 $45 0.6%

2 93.6% 3751 2,277 55,021 $5,295 $43,035 $177 5.7%

3 94.1% 3221 2,288 54,492 $5,255 $42,666 $511 4.0%

4 94.5% 3056 3,468 54,326 $5,249 $43,735 -$558 87.1%

5 94.5% 3056 3,468 54,326 $5,249 $43,735 -$558 87.1%

Unit 3, Design B, T-Frame, 75 HP, 4 poles, Enclosed

LCC Results

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 93.0% 15426 3,463 204,834 $17,168 $124,170

1 94.1% 13131 3,831 202,540 $17,033 $123,348 $40 0.8%

2 95.4% 9087 4,296 198,496 $16,733 $121,510 $663 1.4%

3 95.8% 8288 4,776 197,697 $16,687 $121,590 $597 35.1%

4 96.2% 7785 6,044 197,194 $16,661 $122,598 -$340 66.9%

5 96.5% 7195 6,640 196,604 $16,631 $122,905 -$639 73.6%

Unit 4, Design C, T-Frame, 5 HP, 4 poles, Enclosed

LCC Results

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 87.5% 1360 583 9,987 $984 $5,807

1 89.5% 1180 627 9,808 $974 $5,771 $34 32.3%

FL Nominal 

Efficiency

AEO 2011 - Reference Case

10000

Medium

Default

Default

No
2 90.2% 1111 903 9,738 $971 $6,007 -$203 97.8%

3 91.0% 1003 961 9,630 $966 $6,011 -$207 95.6%

Unit 5, Design C, T-Frame, 50 HP, 4 poles, Enclosed

LCC Results

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 93.0% 6662 2,786 89,523 $8,459 $69,419

1 94.1% 5646 3,173 88,507 $8,383 $69,098 $236 18.3%

2 94.5% 5258 3,673 88,119 $8,360 $69,329 $5 59.6%

3 95.0% 4583 3,950 87,444 $8,309 $69,104 $229 42.3%

Unit 6, Fire Pump, 5 HP, 4 poles, Enclosed

LCC Results

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 87.5% 2 588 20 $106 $632

1 89.5% 2 651 19 $115 $697 -$62 95.1%

2 90.2% 2 665 19 $119 $706 -$70 99.9%

3 91.0% 2 909 19 $124 $949 -$314 100.0%

4 91.7% 2 998 19 $128 $1,038 -$403 100.0%

Unit 7, Fire Pump, 30 HP, 4 poles, Enclosed

LCC Results

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 92.4% 130 1,986 1,601 $347 $3,869

1 93.6% 105 2,277 1,577 $363 $4,131 -$213 78.8%

2 94.1% 91 2,288 1,562 $371 $4,124 -$207 78.7%

3 94.5% 86 3,468 1,558 $380 $5,295 -$1,378 100.0%

4 94.5% 86 3,468 1,558 $380 $5,295 -$1,378 100.0%

Unit 8, Fire Pump, 75 HP, 4 poles, Enclosed

LCC Results

FL Nominal 

Efficiency Avg. Avg. Installed Avg. Energy Avg. Oper. Average LCC Net

EL Losses Price Use Cost LCC Savings Cost

KWh/yr $ kWh/yr $ / year $ $

0 94.1% 6156 3,831 97,791 $8,050 $110,032

1 95.4% 4300 4,296 95,934 $7,937 $108,445 $1,274 55.4%

2 95.8% 3920 4,776 95,554 $7,927 $108,544 $1,193 56.7%

3 96.2% 3679 6,044 95,313 $7,924 $109,522 $215 73.0%

4 96.5% 3398 6,640 95,033 $7,920 $109,826 -$89 72.0%
Payback Results

No Net

Impact Benefit Median Average Undefined

year year

94.1% 5.8% 0.1 0.4 5.1%

54.7% 26.4% 5.1 33.7 27.6%

11.8% 67.8% 4.7 59.0 56.0%

4.2% 6.5% 28.2 361.4 49.0%

1.3% 5.4% 26.9 162.7 55.0%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

94.5% 4.9% 3.5 11.6 5.2%

61.4% 32.9% 5.3 14.6 36.0%

9.4% 86.6% 0.7 6.0 85.0%

0.0% 12.9% 23.8 107.6 88.6%

0.0% 12.9% 23.8 107.6 88.6%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

94.7% 4.5% 2.9 24.3 4.7%

65.8% 32.9% 1.5 6.6 33.4%

17.4% 47.5% 6.5 38.3 76.5%

7.1% 25.9% 15.5 162.7 80.7%

2.6% 23.7% 16.0 136.2 86.0%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

7.9% 59.9% 4.6 29.7 70.6%
0.0% 2.2% 25.0 95.6 71.7%

0.0% 4.4% 20.2 122.7 76.3%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

26.2% 55.6% 5.9 38.8 69.6%

0.0% 40.4% 12.7 53.3 89.9%

0.0% 57.8% 9.8 25.2 92.5%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

4.9% 0.0% NA NA 0.0%

0.0% 0.1% NA NA 0.0%

0.0% 0.0% NA NA 0.0%

0.0% 0.0% NA NA 0.0%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

18.7% 2.5% 104.9 1,578.9 3.5%

13.3% 8.1% 79.2 923.4 5.8%

0.0% 0.0% 433.6 3,157.4 2.0%

0.0% 0.0% 433.6 3,157.4 2.0%

Payback Period

No Net

Impact Benefit Median Average Undefined

year year

19.4% 25.3% 1.1 1.1 25.3%

17.4% 26.0% 1.9 2.1 26.0%

0.0% 27.0% 4.5 25.3 30.9%

0.0% 28.0% 5.3 10.5 31.5%
LCC & Payback Calculations

Import Parameters

1 2 3 4 5 6 7 8

from: Energy Use iRU EL FLNE

 (eff) by Representative Unit and Eff. Level

RU1 RU2 RU3 RU4 RU5 RU6 Ru7 RU8 1 0 82.5%

0 73.2% 79.4% 90.9% 87.4% 91.0% 87.7% 92.4% 94.1% 1 1 87.5%

1 79.5% 83.1% 92.0% 88.9% 92.1% 89.6% 93.6% 95.5% 1 2 89.5%

2 80.5% 86.5% 94.9% 89.5% 92.6% 90.3% 94.2% 95.9% > 1 3 90.2%

3 81.9% 89.1% 95.3% 90.4% 93.7% 91.1% 94.6% 96.2% 1 4 91.0%

4 82.0% 89.7% 95.4% 91.7% 94.6% 96.5% 1 5 91.7%

5 83.3% 89.7% 95.7%

2 0 89.5%

RP (Reactive Power) in kVAr 2 1 92.4%

RU1 RU2 RU3 RU4 RU5 RU6 Ru7 RU8 > 2 2 93.6%

0 2.49 11.81 32.74 3.32 19.17 2.90 16.52 40.55 2 3 94.1%

1 2.31 13.29 32.69 4.98 22.95 3.17 16.30 35.35 2 4 94.5%

2 2.47 12.76 27.59 3.48 22.84 2.59 16.70 38.44 2 5 94.5%

3 1.94 11.40 31.22 2.67 17.86 2.47 17.77 40.13

4 1.92 10.62 25.35 2.55 17.77 42.74 3 0 93.0%

5 1.91 10.62 25.82 > 3 1 94.1%

3 2 95.4%

From Equipment Price 3 3 95.8%

Total Installed Price by Representative Unit and Eff. Level ($2011) 3 4 96.2%

RU1 RU2 RU3 RU4 RU5 RU6 Ru7 RU8 3 5 96.5%

0 $525 $1,419 $3,130 $524 $2,523 $529 $1,796 $3,469

1 $529 $1,796 $3,469 $563 $2,864 $585 $2,055 $3,875 > 4 0 87.5%

2 $585 $2,055 $3,875 $802 $3,294 $596 $2,064 $4,289 4 1 89.5%

3 $596 $2,064 $4,289 $853 $3,534 $808 $3,088 $5,393 4 2 90.2%

4 $808 $3,088 $5,393 $885 $3,088 $5,913 4 3 91.0%

5 $885 $3,088 $5,913

> 5 0 93.0%

From Discount Rate From Lifetime Efficiency Conservation 5 1 94.1%

Discount Lifetime per repair 5 2 94.5%

iRU Rate (years) iRU scalar %drop 5 3 95.0%

1 3.96% 13.2 1 0.990 2/3 1%

2 3.96% 13.2 2 0.990 2/3 1% > 6 0 87.5%

3 3.96% 10.3 3 0.995 2/3 0.5% 6 1 89.5%

4 3.96% 10.6 4 0.990 2/3 1% 6 2 90.2%

5 3.96% 10.3 5 0.995 2/3 0.5% 6 3 91.0%

6 3.96% 22.4 6 0.990 2/3 1% 6 4 91.7%

7 3.96% 22.4 7 0.990 2/3 1%

8 3.96% 22.4 8 0.995 2/3 0.5% > 7 0 92.4%

7 1 93.6%

From Sectors & Applications From: Energy Price 7 2 94.1%

Energy and RP prices for iSec (2015) 7 3 94.5%

iRU iSec Sector Name Energy RP 7 4 94.5%

1 2 Commercial $0.093 $0.525 $/kWh

2 2 Commercial $0.093 $0.525 $/kWh 8 0 94.1%

3 2 Commercial $0.093 $0.525 $/kWh 8 1 95.4%

4 2 Commercial $0.093 $0.525 $/kWh > 8 2 95.8%

5 2 Commercial $0.093 $0.525 $/kWh 8 3 96.2%

6 2 Commercial $0.093 $0.525 $/kWh 8 4 96.5%

7 2 Commercial $0.093 $0.525 $/kWh

8 2 Commercial $0.093 $0.525 $/kWh iRU Representative Unit

1 Design B, T-Frame, 5 HP, 

Repair cost ($ in 2011) 2 Design B, T-Frame, 30 HP
iRU RU1 RU2 RU3 RU4 RU5 RU6 RU7 RU8

3 Design B, T-Frame, 75 HP

0 448 923 1,754 515 1,4904 Design C, T-Frame, 5 HP, 

1 515 1,061 2,017 537 1,5555 Design C, T-Frame, 50 HP

2 560 1,153 2,193 560 1,6206 Fire Pump, 5 HP, 4 poles, 

3 582 1,199 2,280 582 1,6857 Fire Pump, 30 HP, 4 poles

4 604 1,246 2,3688 Fire Pump, 75 HP, 4 poles

5 627 1,246 2,456
Losses UEC Reactive Installed Annual Cumulative Life LCC Price

 (eff) Elec Elec Power Price Oper. Cost Cash Flow Cycle Cost Savings Increase

kWh/yr kWh/yr kVAr $ $ / year $ $ $

73.2% 687.0 2558.7 2.49 $525 $329.8 $3,713 $2,969

79.5% 481.8 2353.5 2.31 $529 $324.0 $3,461 $2,777 $0 $0

80.5% 452.3 2323.9 2.47 $585 $330.2 $3,482 $2,805 $0 $0

81.9% 414.1 2285.8 1.94 $596 $330.9 $3,443 $2,778 $0 $0

82.0% 410.5 2282.2 1.92 $808 $335.0 $3,650 $2,986 -$208 $212

83.3% 375.7 2247.4 1.91 $885 $336.2 $3,683 $3,030 -$252 $289

79.4% 778.6 3783.5 11.81 $1,419 $544.0 $6,190 $5,076

83.1% 611.8 3616.7 13.29 $1,796 $556.9 $6,370 $5,302 $0 $0

86.5% 467.9 3472.8 12.76 $2,055 $561.7 $6,448 $5,422 $0 $0

89.1% 368.7 3373.6 11.40 $2,064 $560.9 $6,324 $5,330 $92 $9

89.7% 345.7 3350.6 10.62 $3,088 $567.6 $7,314 $6,327 -$905 $1,033

89.7% 345.7 3350.6 10.62 $3,088 $567.6 $7,314 $6,327 -$905 $1,033

90.9% 5051.8 55337.6 32.74 $3,130 $5,535.4 $56,313 $46,148

92.0% 4398.6 54684.4 32.69 $3,469 $5,527.0 $56,026 $45,980 $0 $0

94.9% 2714.5 53000.3 27.59 $3,875 $5,402.2 $54,791 $45,060 $921 $406

95.3% 2487.1 52772.9 31.22 $4,289 $5,400.4 $55,007 $45,313 $667 $820

95.4% 2449.7 52735.5 25.35 $5,393 $5,411.4 $56,044 $46,363 -$382 $1,924

95.7% 2281.8 52567.6 25.82 $5,913 $5,413.5 $56,405 $46,754 -$774 $2,444

87.4% 1299.7 10333.9 3.32 $524 $1,069.7 $10,747 $8,754

88.9% 1129.5 10163.7 4.98 $563 $1,059.2 $10,628 $8,666 $88 $40

89.5% 1064.2 10098.4 3.48 $802 $1,056.7 $10,793 $8,846 -$92 $278

90.4% 958.7 9992.9 2.67 $853 $1,050.9 $10,736 $8,809 -$55 $329

91.0% 3159.1 35104.1 19.17 $2,523 $3,586.1 $36,251 $29,805

92.1% 2724.8 34669.9 22.95 $2,864 $3,560.5 $36,198 $29,827 -$22 $342

92.6% 2550.7 34495.8 22.84 $3,294 $3,557.2 $36,460 $30,121 -$316 $771

93.7% 2155.9 34101.0 17.86 $3,534 $3,530.7 $36,295 $30,034 -$229 $1,012

87.7% 0.5 3.7 2.90 $529 $1.9 $571 $556

89.6% 0.4 3.6 3.17 $585 $2.0 $630 $614 -$58 $56

90.3% 0.3 3.6 2.59 $596 $1.7 $634 $621 -$65 $68

91.1% 0.3 3.5 2.47 $808 $1.6 $845 $832 -$276 $279

91.7% 0.3 3.5 2.55 $885 $1.7 $922 $909 -$353 $356

92.4% 4.8 63.1 16.52 $1,796 $14.6 $2,124 $2,010

93.6% 4.0 62.3 16.30 $2,055 $14.4 $2,379 $2,267 -$257 $259

94.2% 3.6 61.9 16.70 $2,064 $14.5 $2,392 $2,279 -$268 $268

94.6% 3.4 61.7 17.77 $3,088 $15.1 $3,428 $3,310 -$1,300 $1,292

94.6% 3.4 61.7 17.77 $3,088 $15.1 $3,428 $3,310 -$1,300 $1,292

94.1% 14.2 241.5 40.55 $3,469 $43.8 $4,453 $4,113

95.5% 10.8 238.1 35.35 $3,875 $40.8 $4,791 $4,474 $0 $0

95.9% 9.8 237.1 38.44 $4,289 $42.3 $5,239 $4,911 $0 $0

96.2% 8.9 236.2 40.13 $5,393 $43.1 $6,361 $6,026 -$1,115 $1,104

96.5% 8.2 235.4 42.74 $5,913 $44.4 $6,910 $6,565 -$1,654 $1,624

Representative Unit Assumptions

Design B, T-Frame, 5 HP, 4 poles, Enclosed from Base Case Eff Dist: base level

Design B, T-Frame, 30 HP, 4 poles, Enclosed 3
Design B, T-Frame, 75 HP, 4 poles, Enclosed

2

Design C, T-Frame, 5 HP, 4 poles, Enclosed

1

Design C, T-Frame, 50 HP, 4 poles, Enclosed

0

Fire Pump, 5 HP, 4 poles, Enclosed

0

Fire Pump, 30 HP, 4 poles, Enclosed

0

Fire Pump, 75 HP, 4 poles, Enclosed

02
Oper. Cost Payback Annualized Annualized Net No Net PB 1

Saving Period LCC LCC Saving Cost Impact Benefit undefined

year $ $

$282

$0.0 NA $264 $0.00 1 Age RU1

$0.0 NA $266 $0.00 1

$0.0 NA $264 $0.00 1 0 1.00

-$4.1 indef $283 -$19.77 1 1 1 0.96

-$5.4 indef $288 -$23.92 1 1 2 0.93

3 0.89

$482 4 0.86

$0.0 NA $503 $0.00 1 5 0.82

$0.0 NA $515 $0.00 1 6 0.79

$0.8 12.0 $506 $8.77 1 7 0.76

-$5.9 indef $600 -$85.91 1 1 8 0.73

-$5.9 indef $600 -$85.91 1 1 9 0.71

10 0.68

$5,337 11 0.65

$0.0 NA $5,318 $0.00 1 12 0.63

$124.9 3.3 $5,212 $106.51 1 13 0.60

$126.6 6.5 $5,241 $77.17 1 14 0.58

$115.7 16.6 $5,362 -$44.19 1 15 0.56

$113.6 21.5 $5,408 -$89.51 1 16 0.54

17 0.52

$990 18 0.50

$10.5 3.8 $980 $9.96 1 19 0.48

$13.0 21.5 $1,001 -$10.37 1 20 0.46

$18.7 17.5 $997 -$6.22 1 21 0.44

22 0.43

$3,447 23 0.41

$25.6 13.3 $3,450 -$2.52 1 24 0.39

$29.0 26.6 $3,484 -$36.54 1 25 0.38

$55.5 18.2 $3,474 -$26.46 1 26 0.36

27 0.35

$36 28 0.34

-$0.1 indef $40 -$3.80 1 1 29 0.32

$0.2 389.8 $41 -$4.27 1 1 30 0.31

$0.2 1,170.5 $55 -$18.10 1 1

$0.2 1,780.8 $60 -$23.18 1 1 UEC(yr)

(yr) 

$132 ECF

$0.2 1,373.6 $149 -$16.83 1 1

$0.0 23,262.8 $149 -$17.59 1 1

-$0.5 indef $217 -$85.25 1 1 OC(yr)

-$0.5 indef $217 -$85.25 1 1

ElecPrice(yr) 

$270

$0.0 NA $293 $0.00 1 RPprice(yr) 

$0.0 NA $322 $0.00 1 Repair Frequency = 

-$0.8 indef $395 -$73.16 1 1

-$2.1 indef $431 -$108.51 1 1

Annual Cash Flow

2 3 4 5 6 7 8 1 1 1 1 1

2 2 2 2 2

Social $0.100 $0.100 $0.100 $0.100 $0.100

Discount Factors Cost of  73.2% 79.5% 80.5% 81.9% 82.0%

RU2 RU3 RU4 RU5 RU6 RU7 RU8 Year Carbon Age repair 0 1 2 3 4

 $/kWh period

1.00 1.00 1.00 1.00 1.00 1.00 1.00 0 $525 $529 $585 $596 $808

0.96 0.96 0.96 0.96 0.96 0.96 0.96 2015 $0.000 1 0 $240 $221 $218 $214 $214

0.93 0.93 0.93 0.93 0.93 0.93 0.93 2016 $0.000 2 0 $239 $220 $217 $213 $213

0.89 0.89 0.89 0.89 0.89 0.89 0.89 2017 $0.000 3 0 $239 $220 $217 $213 $213

0.86 0.86 0.86 0.86 0.86 0.86 0.86 2018 $0.000 4 0 $238 $219 $217 $213 $212

0.82 0.82 0.82 0.82 0.82 0.82 0.82 2019 $0.000 5 0 $238 $219 $216 $212 $212

0.79 0.79 0.79 0.79 0.79 0.79 0.79 2020 $0.000 6 1 $241 $222 $219 $215 $215

0.76 0.76 0.76 0.76 0.76 0.76 0.76 2021 $0.000 7 1 $241 $222 $219 $215 $215

0.73 0.73 0.73 0.73 0.73 0.73 0.73 2022 $0.000 8 1 $241 $222 $219 $215 $215

0.71 0.71 0.71 0.71 0.71 0.71 0.71 2023 $0.000 9 1 $242 $222 $220 $216 $215

0.68 0.68 0.68 0.68 0.68 0.68 0.68 2024 $0.000 10 1 $242 $222 $220 $216 $216

0.65 0.65 0.65 0.65 0.65 0.65 0.65 2025 $0.000 11 2 $245 $225 $223 $219 $218

0.63 0.63 0.63 0.63 0.63 0.63 0.63 2026 $0.000 12 2 $245 $226 $223 $219 $219

0.60 0.60 0.60 0.60 0.60 0.60 0.60 2027 $0.000 13 2 $245 $226 $223 $219 $219

0.58 0.58 0.58 0.58 0.58 0.58 0.58 2028 $0.000 14 2 $245 $226 $223 $219 $219

0.56 0.56 0.56 0.56 0.56 0.56 0.56 2029 $0.000 15 2 $245 $226 $223 $219 $219

0.54 0.54 0.54 0.54 0.54 0.54 0.54 2030 $0.000 16 3 $247 $227 $224 $220 $220

0.52 0.52 0.52 0.52 0.52 0.52 0.52 2031 $0.000 17 3 $695 $742 $784 $803 $825

0.50 0.50 0.50 0.50 0.50 0.50 0.50 2032 $0.000 18 3 $248 $228 $225 $221 $221

0.48 0.48 0.48 0.48 0.48 0.48 0.48 2033 $0.000 19 3 $248 $228 $225 $221 $221

0.46 0.46 0.46 0.46 0.46 0.46 0.46 2034 $0.000 20 3 $249 $229 $226 $222 $222

0.44 0.44 0.44 0.44 0.44 0.44 0.44 2035 $0.000 21 4 $253 $233 $230 $226 $226

0.43 0.43 0.43 0.43 0.43 0.43 0.43 2036 $0.000 22 4 $253 $233 $230 $226 $226

0.41 0.41 0.41 0.41 0.41 0.41 0.41 2037 $0.000 23 4 $254 $233 $231 $226 $226

0.39 0.39 0.39 0.39 0.39 0.39 0.39 2038 $0.000 24 4 $254 $234 $231 $227 $226

0.38 0.38 0.38 0.38 0.38 0.38 0.38 2039 $0.000 25 4 $254 $234 $231 $227 $227

0.36 0.36 0.36 0.36 0.36 0.36 0.36 2040 $0.000 26 5 $257 $237 $234 $230 $229

0.35 0.35 0.35 0.35 0.35 0.35 0.35 2041 $0.000 27 5 $258 $237 $234 $230 $230

0.34 0.34 0.34 0.34 0.34 0.34 0.34 2042 $0.000 28 5 $258 $237 $234 $230 $230

0.32 0.32 0.32 0.32 0.32 0.32 0.32 2043 $0.000 29 5 $258 $237 $235 $230 $230

0.31 0.31 0.31 0.31 0.31 0.31 0.31 2044 $0.000 30 5 $259 $238 $235 $231 $230

= Pout / yr)

= (0) * ECF ^ (repair period)

= Efficiency Conservation Factor after each repair

below 40 HP, 1/3 100%, 2/3 99.0%

above 40 HP, 1/3 100%, 2/3 99.5%

= Operating Cost in year yr

= UEC(yr) * ElecPrice(yr) + RP * RPprice(yr)

ElecPrice(yr) = Elec.Price in 2011 * Elec Price Trend(yr) + (optional Social Cost of Carbon)

Elec.Price in 2011 depends on the sector of the RU application

= RPprice in 2011 * Elec Price Trend(yr)

Repair Frequency = 5 years - Industry

16 years - Commericial

15 years - Agricultural

Representative Unit 1

1 2 2 2 2 2 2 3 3 3 3 3 3

2 2 2 2 2 2 2 2 2 2 2 2 2

$0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100

83.3% 79.4% 83.1% 86.5% 89.1% 89.7% 89.7% 90.9% 92.0% 94.9% 95.3% 95.4% 95.7%

5 0 1 2 3 4 5 0 1 2 3 4 5

$885 $1,419 $1,796 $2,055 $2,064 $3,088 $3,088 $3,130 $3,469 $3,875 $4,289 $5,393 $5,913

$211 $359 $345 $331 $321 $318 $318 $5,185 $5,124 $4,964 $4,944 $4,938 $4,922

$210 $357 $343 $329 $319 $317 $317 $5,155 $5,095 $4,936 $4,917 $4,910 $4,895

$210 $357 $343 $329 $319 $317 $317 $5,153 $5,093 $4,934 $4,915 $4,908 $4,893

$209 $357 $342 $328 $318 $316 $316 $5,144 $5,083 $4,925 $4,905 $4,899 $4,884

$209 $356 $341 $328 $318 $315 $315 $5,134 $5,074 $4,915 $4,896 $4,890 $4,874

$212 $361 $346 $332 $322 $320 $320 $5,181 $5,120 $4,960 $4,941 $4,935 $4,919

$212 $361 $346 $332 $322 $319 $319 $5,175 $5,114 $4,955 $4,936 $4,929 $4,914

$212 $361 $346 $332 $322 $320 $320 $5,181 $5,120 $4,960 $4,941 $4,935 $4,919

$212 $361 $347 $333 $323 $320 $320 $5,187 $5,126 $4,966 $4,947 $4,940 $4,925

$212 $362 $347 $333 $323 $321 $321 $5,193 $5,132 $4,972 $4,952 $4,946 $4,930

$215 $366 $351 $337 $327 $325 $325 $5,233 $5,171 $5,010 $4,990 $4,984 $4,968

$215 $367 $352 $338 $328 $325 $325 $5,243 $5,181 $5,019 $5,000 $4,993 $4,977

$215 $367 $352 $338 $328 $325 $325 $5,239 $5,177 $5,015 $4,996 $4,989 $4,974

$215 $367 $352 $338 $328 $325 $325 $5,241 $5,179 $5,017 $4,998 $4,991 $4,975

$215 $367 $352 $338 $328 $325 $325 $5,241 $5,179 $5,017 $4,998 $4,991 $4,975

$217 $369 $354 $340 $330 $327 $327 $5,249 $5,187 $5,025 $5,006 $4,999 $4,984

$844 $1,292 $1,415 $1,494 $1,530 $1,573 $1,573 $7,007 $7,208 $7,222 $7,290 $7,371 $7,443

$217 $370 $355 $341 $331 $328 $328 $5,265 $5,203 $5,041 $5,021 $5,014 $4,999

$218 $371 $356 $342 $331 $329 $329 $5,273 $5,211 $5,048 $5,028 $5,022 $5,006

$218 $372 $357 $343 $332 $330 $330 $5,289 $5,226 $5,063 $5,043 $5,037 $5,021

$222 $378 $363 $348 $338 $335 $335 $5,353 $5,290 $5,125 $5,105 $5,098 $5,082

$222 $379 $363 $349 $338 $336 $336 $5,360 $5,296 $5,131 $5,111 $5,104 $5,088

$223 $379 $364 $349 $339 $336 $336 $5,366 $5,303 $5,138 $5,118 $5,111 $5,095

$223 $380 $364 $350 $339 $337 $337 $5,373 $5,310 $5,144 $5,124 $5,117 $5,101

$223 $380 $365 $350 $340 $337 $337 $5,380 $5,317 $5,151 $5,131 $5,124 $5,108

$226 $385 $369 $354 $343 $341 $341 $5,414 $5,350 $5,183 $5,163 $5,156 $5,140

$226 $385 $369 $355 $344 $341 $341 $5,421 $5,357 $5,190 $5,169 $5,163 $5,146

$226 $386 $370 $355 $344 $342 $342 $5,427 $5,364 $5,196 $5,176 $5,169 $5,153

$227 $386 $370 $355 $345 $342 $342 $5,434 $5,370 $5,203 $5,182 $5,176 $5,160

$227 $387 $371 $356 $345 $342 $342 $5,441 $5,377 $5,209 $5,189 $5,182 $5,166

Representative Unit 2 Representative Unit 3

Representative Unit 4 Representative Unit 5 Representative Unit 6

4 4 4 4 5 5 5 5 6 6 6 6 6

2 2 2 2 2 2 2 2 2 2 2 2 2

$0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100

87.4% 88.9% 89.5% 90.4% 91.0% 92.1% 92.6% 93.7% 87.7% 89.6% 90.3% 91.1% 91.7%

0 1 2 3 0 1 2 3 0 1 2 3 4

$524 $563 $802 $853 $2,523 $2,864 $3,294 $3,534 $529 $585 $596 $808 $885

$967 $952 $945 $935 $3,288 $3,250 $3,233 $3,194 $2 $2 $2 $2 $2

$961 $946 $940 $929 $3,270 $3,231 $3,215 $3,176 $2 $2 $2 $2 $2

$961 $946 $939 $929 $3,268 $3,230 $3,214 $3,175 $2 $2 $2 $2 $2

$959 $944 $937 $927 $3,262 $3,224 $3,208 $3,169 $2 $2 $2 $2 $2

$957 $942 $936 $925 $3,256 $3,218 $3,202 $3,163 $2 $2 $2 $2 $2

$971 $956 $949 $939 $3,286 $3,247 $3,231 $3,192 $2 $2 $2 $2 $2

$970 $955 $948 $938 $3,282 $3,244 $3,227 $3,188 $2 $2 $2 $2 $2

$971 $956 $949 $939 $3,286 $3,247 $3,231 $3,192 $2 $2 $2 $2 $2

$972 $957 $950 $940 $3,290 $3,251 $3,235 $3,195 $2 $2 $2 $2 $2

$973 $958 $951 $941 $3,293 $3,255 $3,238 $3,199 $2 $2 $2 $2 $2

$986 $970 $963 $953 $3,319 $3,280 $3,263 $3,223 $2 $2 $2 $2 $2

$987 $972 $965 $955 $3,325 $3,286 $3,269 $3,229 $2 $2 $2 $2 $2

$987 $971 $964 $954 $3,322 $3,283 $3,267 $3,227 $2 $2 $2 $2 $2

$987 $972 $965 $954 $3,324 $3,285 $3,268 $3,228 $2 $2 $2 $2 $2

$987 $972 $965 $954 $3,324 $3,285 $3,268 $3,228 $2 $2 $2 $2 $2

$994 $978 $971 $961 $3,329 $3,290 $3,273 $3,233 $2 $2 $2 $2 $2

$1,509 $1,516 $1,531 $1,543 $4,822 $4,847 $4,896 $4,921 $2 $2 $2 $2 $2

$997 $981 $974 $963 $3,339 $3,300 $3,283 $3,243 $2 $2 $2 $2 $2

$998 $983 $976 $965 $3,344 $3,305 $3,288 $3,248 $2 $2 $2 $2 $2

$1,001 $986 $978 $968 $3,354 $3,315 $3,298 $3,258 $2 $2 $2 $2 $2

$1,018 $1,003 $995 $984 $3,395 $3,355 $3,338 $3,297 $2 $2 $2 $2 $2

$1,020 $1,004 $997 $986 $3,399 $3,359 $3,342 $3,301 $2 $2 $2 $2 $2

$1,021 $1,005 $998 $987 $3,403 $3,363 $3,346 $3,306 $2 $2 $2 $2 $2

$1,022 $1,006 $999 $988 $3,408 $3,368 $3,351 $3,310 $2 $2 $2 $2 $2

$1,024 $1,008 $1,000 $989 $3,412 $3,372 $3,355 $3,314 $2 $2 $2 $2 $2

$1,035 $1,019 $1,012 $1,001 $3,433 $3,393 $3,376 $3,335 $2 $2 $2 $2 $2

$1,037 $1,020 $1,013 $1,002 $3,438 $3,397 $3,380 $3,339 $2 $2 $2 $2 $2

$1,038 $1,022 $1,014 $1,003 $3,442 $3,402 $3,385 $3,343 $2 $2 $2 $2 $2

$1,039 $1,023 $1,016 $1,005 $3,447 $3,406 $3,389 $3,348 $2 $2 $2 $2 $2

$1,040 $1,024 $1,017 $1,006 $3,451 $3,410 $3,393 $3,352 $2 $2 $2 $2 $2

Representative Unit 7 Representative Unit 8

7 7 7 7 7 8 8 8 8 8

2 2 2 2 2 2 2 2 2 2

$0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100 $0.100

92.4% 93.6% 94.2% 94.6% 94.6% 94.1% 95.5% 95.9% 96.2% 96.5%

0 1 2 3 4 0 1 2 3 4

$1,796 $2,055 $2,064 $3,088 $3,088 $3,469 $3,875 $4,289 $5,393 $5,913

$15 $14 $15 $15 $15 $44 $41 $42 $43 $44

$14 $14 $14 $15 $15 $44 $41 $42 $43 $44

$14 $14 $14 $15 $15 $44 $41 $42 $43 $44

$14 $14 $14 $15 $15 $43 $40 $42 $43 $44

$14 $14 $14 $15 $15 $43 $40 $42 $43 $44

$15 $14 $15 $15 $15 $44 $41 $42 $43 $44

$15 $14 $15 $15 $15 $44 $41 $42 $43 $44

$15 $14 $15 $15 $15 $44 $41 $42 $43 $44

$15 $14 $15 $15 $15 $44 $41 $42 $43 $44

$15 $14 $15 $15 $15 $44 $41 $42 $43 $44

$15 $14 $15 $15 $15 $44 $41 $42 $43 $45

$15 $15 $15 $15 $15 $44 $41 $43 $43 $45

$15 $14 $15 $15 $15 $44 $41 $43 $43 $45

$15 $14 $15 $15 $15 $44 $41 $43 $43 $45

$15 $14 $15 $15 $15 $44 $41 $43 $43 $45

$15 $15 $15 $15 $15 $44 $41 $43 $43 $45

$15 $15 $15 $15 $15 $44 $41 $43 $43 $45

$15 $15 $15 $15 $15 $44 $41 $43 $43 $45

$15 $15 $15 $15 $15 $44 $41 $43 $44 $45

$15 $15 $15 $15 $15 $44 $41 $43 $44 $45

$15 $15 $15 $16 $16 $45 $42 $43 $44 $45

$15 $15 $15 $16 $16 $45 $42 $43 $44 $45

$15 $15 $15 $16 $16 $45 $42 $43 $44 $46

$15 $15 $15 $16 $16 $45 $42 $43 $44 $46

$15 $15 $15 $16 $16 $45 $42 $43 $44 $46

$15 $15 $15 $16 $16 $45 $42 $44 $44 $46

$15 $15 $15 $16 $16 $45 $42 $44 $45 $46

$15 $15 $15 $16 $16 $45 $42 $44 $45 $46

$15 $15 $15 $16 $16 $45 $42 $44 $45 $46

$15 $15 $15 $16 $16 $45 $42 $44 $45 $46














User Input Definitions

Representative Rated Power (Capacity) Conversion factors

Unit Name HP conversion: 1 HP = 745.7 watts

1 Design B, T-Frame, 5 HP, 4 poles, Enclosed 5.0 conversion: CPI (2009) = 214.5, CPI (2011) = 224.939, CPI 2011/CPI 2009 = 1.049

2 Design B, T-Frame, 30 HP, 4 poles, Enclosed 30.0

3 Design B, T-Frame, 75 HP, 4 poles, Enclosed 75.0

4 Design C, T-Frame, 5 HP, 4 poles, Enclosed 5.0

5 Design C, T-Frame, 50 HP, 4 poles, Enclosed 50.0

6 Fire Pump, 5 HP, 4 poles, Enclosed 5.0

7 Fire Pump, 30 HP, 4 poles, Enclosed 30.0

8 Fire Pump, 75 HP, 4 poles, Enclosed 75.0

List of Energy Price Trends Choices of Markup 1

AEO 2011 - Reference Case Medium 1.00

AEO 2011 - High Case High (10% higher) 1.10

AEO 2011 - Low Case Low (10% lower) 0.90

List of # of Trials

1000 Choices of Product Price Forecasting 1

5000 Default 1.000

10000 High 1.028

# of Trials = 10000 Low 1.004

Choices of Retail Price Discounts 1

Default 1.000

High 0.700

Medium 0.500

Low 0.300

Choices of RPM sensitivity Case 2

Yes 1

No 0
Rebuttable Payback

Import Parameters Unit 1

from: Energy Price, Ownership & Application, Installed UEC Annual

 Energy Price Trend EL FLNE Price Elec Oper. Cost

Average 2010 Energy Price by Sector (2011$/kWh) $ kWh/yr $ / year

Indus. Comm. Agri. 0 0 82.50% $585 13589 $1,283.89

$0.0835 $0.1118 $0.0852 1 0 87.50% $589 13589 $1,283.89

Energy Price by Product Class (in 2015) 2 1 89.50% $652 13589 $1,283.89

Unit 1 $0.094 $/kWh 3 2 90.20% $666 13589 $1,283.89

Unit 2 $0.097 $/kWh 4 3 91.00% $910 13589 $1,283.89

Unit 3 $0.086 $/kWh 5 91.70% $999 13589 $1,283.89

Unit 4 $0.094 $/kWh

Unit 5 $0.086 $/kWh Unit 2

Unit 6 $0.094 $/kWh Installed UEC Annual

Unit 7 $0.097 $/kWh EL FLNE Price Elec Oper. Cost

Unit 8 $0.086 $/kWh $ kWh/yr $ / year

0 0 89.50% $1,572 81536 $7,940.23

from: Energy Use 1 0 92.40% $1,961 79310 $7,723.43

UEC (kwh/yr) 2 1 93.60% $2,252 79310 $7,723.43

Unit 1 3 2 94.10% $2,263 79310 $7,723.43

0 13589 4 3 94.50% $3,444 79310 $7,723.43

1 13589 5 94.50% $3,444 79310 $7,723.43

2 13589

3 13589 Unit 3

4 13589 Installed UEC Annual

5 13589 EL FLNE Price Elec Oper. Cost

Unit 2 $ kWh/yr $ / year

0 81536 0 0 93.00% $3,469 294517 $25,291.32

1 79310 1 0 94.10% $3,817 294517 $25,291.32

2 79310 2 1 95.40% $4,282 294517 $25,291.32

3 79310 3 2 95.80% $4,763 294517 $25,291.32

4 79310 4 3 96.20% $6,032 294517 $25,291.32

5 79310 5 96.50% $6,629 294517 $25,291.32

Unit 3

0 294517 Unit 4

1 294517 Installed UEC Annual

2 294517 EL FLNE Price Elec Oper. Cost

3 294517 $ kWh/yr $ / year

4 294517 0 0 87.50% $584 14118 $1,333.85

5 294517 1 1 89.50% $629 14118 $1,333.85

Unit 4 2 2 90.20% $904 14118 $1,333.85

0 14118 3 91.00% $963 14118 $1,333.85

1 14118

2 14118 Unit 5

3 14118 Installed UEC Annual

Unit 5 EL FLNE Price Elec Oper. Cost

0 127178 $ kWh/yr $ / year

1 127178 0 0 93.00% $2,791 127178 $10,921.24

2 127178 1 1 94.10% $3,179 127178 $10,921.24

3 127178 2 2 94.50% $3,679 127178 $10,921.24

Unit 6 3 95.00% $3,957 127178 $10,921.24

0 26

1 26 Unit 6

2 26 Installed UEC Annual

3 26 EL FLNE Price Elec Oper. Cost

4 26 $ kWh/yr $ / year

Unit 7 0 0 87.50% $589 26 $2.43
0 2183 1 1 89.50% $652 26 $2.43

1 2183 2 2 90.20% $666 26 $2.43

2 2183 3 3 91.00% $911 26 $2.43

3 2183 4 91.70% $1,000 26 $2.43

4 2183

Uni 8 Unit 7

0 135638 Installed UEC Annual

1 135638 EL FLNE Price Elec Oper. Cost

2 135638 $ kWh/yr $ / year

3 135638 0 0 92.40% $1,989 2183 $212.63

4 135638 1 1 93.60% $2,281 2183 $212.63

2 2 94.10% $2,292 2183 $212.63

from: Equipment Price 3 3 94.50% $3,473 2183 $212.63

Avg. Total Installed Price (2011$) 4 94.50% $3,473 2183 $212.63

Unit 1

0 585 Unit 8

0 589 Installed UEC Annual

1 652 EL FLNE Price Elec Oper. Cost

2 666 $ kWh/yr $ / year

3 910 0 0 94.10% $3,838 135638 $11,647.79

4 999 1 1 95.40% $4,303 135638 $11,647.79

Unit 2 2 2 95.80% $4,784 135638 $11,647.79

0 1572 3 3 96.20% $6,053 135638 $11,647.79

0 1961 4 96.50% $6,651 135638 $11,647.79

1 2252

2 2263

3 3444

4 3444

Unit 3

0 3469

0 3817

1 4282

2 4763

3 6032

4 6629

Unit 4

0 584

1 629

2 904

3 963

Unit 5

0 2791

1 3179

2 3679

3 3957

Unit 6

0 589

1 652

2 666

3 911

4 1000

Unit 7

0 1989

1 2281

2 2292

3 3473

4 3473

Uni 8
0 3838 1 4303 2 4784 3 6053 4 6651
Price Oper. Cost Rebuttable

Increase Saving Payback

year

$4 $0.0 -1.0

$67 $0.0 -1.0

$81 $0.0 -1.0

$325 $0.0 -1.0

$414 $0.0 -1.0

Price Oper. Cost Rebuttable

Increase Saving Payback

year

$389 $216.8 1.8

$680 $216.8 3.1

$691 $216.8 3.2

$1,872 $216.8 8.6

$1,872 $216.8 8.6

Price Oper. Cost Rebuttable

Increase Saving Payback

year

$348 $0.0 -1.0

$813 $0.0 -1.0

$1,294 $0.0 -1.0

$2,563 $0.0 -1.0

$3,160 $0.0 -1.0

Price Oper. Cost Rebuttable

Increase Saving Payback

year

$45 $0.0 -1.0

$321 $0.0 -1.0

$379 $0.0 -1.0

Price Oper. Cost Rebuttable

Increase Saving Payback

year

$387 $0.0 -1.0

$887 $0.0 -1.0

$1,165 $0.0 -1.0

Price Oper. Cost Rebuttable

Increase Saving Payback

year
$63 $0.0 -1.0

$77 $0.0 -1.0

$322 $0.0 -1.0

$411 $0.0 -1.0

Price Oper. Cost Rebuttable

Increase Saving Payback

year

$291 $0.0 -1.0

$303 $0.0 -1.0

$1,484 $0.0 -1.0

$1,484 $0.0 -1.0

Price Oper. Cost Rebuttable

Increase Saving Payback

year

$465 $0.0 -1.0

$946 $0.0 -1.0

$2,216 $0.0 -1.0

$2,813 $0.0 -1.0
o Energy Use Calculations

Import Parameters Operating For RPM sensitivity case

from: Equipment Price iRU EL FLNE Hours Loss PF RP  (eff) iRU EL Losses vs. Loading (watt) Polynomial Equation Coefficients iRU EL Losses vs. Loading (watt)

Space Constrained? TRUE hrs/yr watt kW/kVAr kVAr % 0% 25% 50% 75% 100% 125% 150% A B C D 0% 25% 50% 75% 100% 125% 150% A B C D 0% 25% 50% 75% 100% 125% 150% A B C D

1 0 82.5% 2556.7 ##### ### ######### ######### ######### 1 0 234.2 282.8 381.4 545.6 791.2 1134.0 1589.7 234.2 115.8 273.4 168.0 0.04 0.44 0.67 0.78 0.83 0.87 0.95 0.036 2.055 -1.856 0.595 1 0 234.2 282.8 381.4 545.6 791.2 1134.0 1589.6 234.2 115.8 273.4 168.0

Motor Capacity Motor Operating 1 1 87.5% 2556.7 ##### ### ######### ######### ######### 1 1 169.6 197.0 260.3 369.0 532.9 761.6 1064.9 169.6 51.2 208.8 103.4 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 1 1 169.6 196.1 255.9 356.8 506.6 713.1 984.2 169.6 50.0 203.7 83.3

iRU (rated power) Loading Hours Pout Pout /yr 1 2 89.5% 2556.7 ##### ### ######### ######### ######### 1 2 158.0 183.8 230.6 311.1 437.6 622.8 879.1 158.0 77.8 68.3 133.6 0.07 0.41 0.62 0.73 0.79 0.82 0.87 0.066 1.664 -1.314 0.374 1 2 158.0 184.6 233.6 318.4 451.9 647.5 918.2 158.0 79.0 74.4 140.5

HPin kW % of rated hrs/yr watt kWh/yr 1 3 90.2% 2556.7 ##### ### ######### ######### ######### 1 3 150.3 167.9 213.2 290.7 405.3 561.6 764.4 150.3 21.8 182.8 50.4 0.07 0.49 0.72 0.81 0.84 0.86 0.94 0.071 2.140 -2.034 0.663 1 3 150.2 168.3 218.8 307.7 440.9 624.4 864.1 150.2 15.6 211.5 63.6

1 5 3.73 19.6% ######### 732 ######### 1 4 91.0% 2556.7 ##### ### ######### ######### ######### 1 4 143.5 167.0 209.2 274.8 368.9 496.2 661.6 143.5 63.0 110.5 51.8 0.07 0.49 0.72 0.82 0.85 0.88 0.96 0.074 2.140 -2.025 0.661 1 4 143.4 171.8 228.1 321.5 461.1 656.1 915.3 143.4 69.5 151.2 97.0

2 30 ######### 19.6% ######### 4392 ######### 1 5 91.7% 2556.7 ##### ### ######### ######### ######### 1 5 135.3 152.3 190.1 251.0 337.6 452.1 596.9 135.3 29.2 147.8 25.2 0.07 0.49 0.72 0.81 0.84 0.86 0.94 0.071 2.140 -2.034 0.663 1 5 135.0 163.6 235.2 362.6 558.1 834.5 1204.1 135.0 44.6 244.8 133.8

3 75 ######### 38.5% ######### ########### #########

4 5 3.73 68.3% ######### 2545 ######### 2 0 89.5% 684.1 ####### # ######### ######### ######### 2 0 1059.3 1175.7 1454.7 1927.6 2625.6 3579.7 4821.2 1059.3 181.4 1052.5 332.3 0.08 0.50 0.72 0.83 0.86 0.89 0.98 0.076 2.143 -2.023 0.664 2 0 1059.3 1175.6 1454.7 1927.6 2625.5 3579.7 4821.1 1059.3 181.4 1052.5 332.3

5 50 ######### 38.5% ######### ########### ######### 2 1 92.4% 684.1 ##### ### ######### ######### ######### 2 1 863.1 915.1 1086.8 1391.1 1840.8 2448.5 3227.1 863.1 -14.8 856.3 136.1 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 2 1 862.3 939.0 1187.8 1653.9 2382.7 3419.3 4809.2 862.3 22.9 1014.5 482.9

6 5 3.73 96.2% 0.9 3586 3 2 2 93.6% 684.1 ##### ### ######### ######### ######### 2 2 639.7 705.1 862.8 1131.6 1530.3 2077.7 2792.8 639.7 102.7 586.8 201.1 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 2 2 638.4 744.6 1027.9 1556.4 2398.3 3621.7 5294.9 638.4 161.8 871.0 727.2

7 30 ######### 96.2% 2.7 ########### 58 2 3 94.1% 684.1 ##### ### ######### ######### ######### 2 3 509.6 556.8 705.6 979.8 1403.2 1999.6 2792.8 509.6 17.5 622.2 253.9 0.07 0.46 0.68 0.78 0.81 0.83 0.89 0.075 1.977 -1.817 0.575 2 3 508.8 579.7 803.4 1236.5 1935.2 2956.3 4356.1 508.8 53.5 770.4 602.6

8 75 ######### 96.2% 4.2 ########### 227 2 4 94.5% 684.1 ##### ### ######### ######### ######### 2 4 444.6 528.3 682.3 931.9 1302.5 1819.7 2508.9 444.6 228.4 358.3 271.3 0.05 0.49 0.72 0.79 0.79 0.78 0.85 0.047 2.332 -2.387 0.794 2 4 443.3 591.1 937.3 1549.5 2495.5 3842.8 5659.4 443.3 285.0 1045.0 722.2

2 5 94.5% 684.1 ##### ### ######### ######### ######### 2 5 444.6 528.3 682.3 931.9 1302.5 1819.7 2508.9 444.6 228.4 358.3 271.3 0.05 0.49 0.72 0.79 0.79 0.78 0.85 0.047 2.332 -2.387 0.794 2 5 443.3 591.1 937.3 1549.5 2495.5 3842.8 5659.4 443.3 285.0 1045.0 722.2

Used to interpolate Loss and PF based on %Loading

(k) (frac) 3 0 93.0% 2337.2 ####### # ######### ######### ######### 3 0 1775.2 1958.2 2399.5 3137.7 4211.3 5659.0 7519.4 1775.2 267.1 1757.2 411.8 0.04 0.44 0.67 0.78 0.83 0.87 0.95 0.036 2.055 -1.856 0.595 3 0 1775.2 1958.2 2399.5 3137.7 4211.3 5659.0 7519.4 1775.2 267.1 1757.2 411.8

iRU offset index from offset 3 1 94.1% 2337.2 ####### # ######### ######### ######### 3 1 1599.4 1724.7 2069.9 2656.9 3508.0 4645.3 6090.8 1599.4 91.3 1581.4 236.0 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 3 1 1599.5 1793.5 2247.2 3005.4 4112.8 5614.2 7554.2 1599.5 316.2 1719.7 477.4

1 1 0.7853764 3 2 95.4% 2337.2 ####### # ######### ######### ######### 3 2 870.8 1013.9 1334.3 1879.7 2697.8 3836.2 5342.5 870.8 280.9 1037.9 508.1 0.07 0.49 0.72 0.82 0.85 0.88 0.96 0.074 2.140 -2.025 0.661 3 2 871.0 1095.2 1559.9 2311.0 3394.3 4855.6 6740.7 871.0 476.8 1557.8 488.7

Power Factor vs. Loading (kW / kVAr) Polynomial Equation Coefficients Polynomial Equation Coefficients

1 1 0.7853764 3 2 95.4% 2337.2 ####### # ######### ######### ######### 3 2 870.8 1013.9 1334.3 1879.7 2697.8 3836.2 5342.5 870.8 280.9 1037.9 508.1 0.07 0.49 0.72 0.82 0.85 0.88 0.96 0.074 2.140 -2.025 0.661 3 2 871.0 1095.2 1559.9 2311.0 3394.3 4855.6 6740.7 871.0 476.8 1557.8 488.7

2 1 0.7853764 3 3 95.8% 2337.2 ####### # ######### ######### ######### 3 3 809.6 932.6 1219.5 1712.3 2452.9 3483.2 4845.1 809.6 219.7 976.7 446.9 0.04 0.44 0.67 0.78 0.83 0.87 0.95 0.036 2.055 -1.856 0.595 3 3 809.9 1044.6 1560.3 2384.6 3545.4 5070.4 6987.3 809.9 414.3 2025.1 296.2

3 2 0.5387789 3 4 96.2% 2337.2 ####### # ######### ######### ######### 3 4 653.5 901.4 1192.7 1603.6 2210.1 3088.3 4314.3 653.5 1006.4 -261.5 811.8 0.04 0.52 0.75 0.82 0.81 0.81 0.91 0.043 2.492 -2.625 0.900 3 4 653.4 1021.8 1570.1 2371.0 3497.2 5021.6 7017.0 653.4 1211.3 856.2 776.4

4 3 0.7301783 3 5 96.5% 2337.2 ##### ### ######### ######### ######### 3 5 608.3 841.4 1108.0 1480.0 2029.3 2827.7 3947.0 608.3 961.2 -306.7 766.6 0.04 0.51 0.74 0.80 0.79 0.79 0.87 0.038 2.487 -2.630 0.895 3 5 608.1 969.0 1508.0 2298.0 3411.9 4922.2 6901.9 608.1 1183.9 843.6 776.3

5 2 0.5387789

6 4 0.8469473 4 0 87.5% 3550.0 ##### ### ######### ######### ######### 4 0 220.3 247.3 302.8 395.1 532.9 724.4 978.3 220.3 62.5 159.7 90.3 0.03 0.36 0.57 0.68 0.75 0.80 0.87 0.033 1.612 -1.276 0.381 4 0 220.3 247.3 302.8 395.1 532.8 724.4 978.2 220.3 62.5 159.7 90.3

7 4 0.8469473 4 1 89.5% 3550.0 ##### ### ######### ######### ######### 4 1 202.0 228.9 272.0 339.0 437.6 575.4 760.2 202.0 85.7 67.8 82.1 0.04 0.24 0.40 0.53 0.62 0.67 0.69 0.040 0.860 -0.269 -0.012 4 1 201.9 234.9 291.1 383.2 523.8 725.6 1001.0 201.9 102.2 85.1 134.6

8 4 0.8469473 4 2 90.2% 3550.0 ##### ### ######### ######### ######### 4 2 194.2 218.5 258.1 318.4 405.3 524.2 681.0 194.2 74.6 76.2 60.3 0.06 0.34 0.54 0.66 0.73 0.76 0.77 0.059 1.324 -0.831 0.177 4 2 194.0 226.0 283.7 379.8 526.8 737.6 1024.7 194.0 93.7 104.0 135.2

4 3 91.0% 3550.0 ##### ### ######### ######### ######### 4 3 179.7 196.5 231.3 287.6 368.9 478.9 621.1 179.7 36.1 115.0 38.0 0.08 0.43 0.64 0.75 0.79 0.81 0.84 0.077 1.746 -1.453 0.420 4 3 179.4 206.9 268.7 379.6 554.2 807.1 1153.1 179.4 60.4 158.0 156.3

RPM Parameter

RPM Factor 1 0.42 5 0 93.0% 2227.2 ####### # ######### ######### ######### 5 0 1177.8 1286.3 1576.5 2074.7 2807.5 3801.4 5082.9 1177.8 106.3 1240.8 282.6 0.07 0.49 0.72 0.82 0.85 0.88 0.96 0.074 2.140 -2.025 0.661 5 0 1177.8 1286.3 1576.5 2074.7 2807.5 3801.4 5082.9 1177.8 106.3 1240.8 282.6

RPM Factor 2 0.6 5 1 94.1% 2227.2 ####### # ######### ######### ######### 5 1 829.6 1075.4 1368.2 1769.0 2338.7 3138.3 4228.7 829.6 970.7 -111.9 650.4 0.04 0.43 0.64 0.75 0.78 0.79 0.84 0.044 1.925 -1.704 0.515 5 1 829.2 1089.8 1431.3 1933.2 2675.4 3737.4 5198.9 829.2 987.0 9.3 849.9

5 2 94.5% 2227.2 ####### # ######### ######### ######### 5 2 781.6 1009.4 1277.9 1645.7 2170.9 2912.0 3927.2 781.6 907.0 -140.1 622.2 0.04 0.43 0.64 0.75 0.78 0.79 0.84 0.044 1.925 -1.704 0.515 5 2 781.3 1023.7 1340.7 1809.2 2506.1 3508.2 4892.3 781.3 922.7 -17.7 819.8

Export Parameters 5 3 95.0% 2227.2 ##### ### ######### ######### ######### 5 3 609.3 842.3 1088.8 1433.9 1963.2 2761.7 3915.0 609.3 1019.3 -575.5 910.2 0.05 0.51 0.73 0.80 0.79 0.79 0.88 0.050 2.401 -2.506 0.849 5 3 608.1 876.8 1238.2 1824.1 2766.6 4197.4 6248.5 608.1 1065.1 -313.4 1406.8

to: LCC&Payback

 (eff) RP UEC Loss 6 0 87.5% 0.9 ##### ### ######### ######### ######### 6 0 169.6 197.0 260.3 369.0 532.9 761.6 1064.9 169.6 51.2 208.8 103.4 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 6 0 169.6 196.1 255.9 356.8 506.6 713.1 984.2 169.6 50.0 203.7 83.3

iRU EL FLNE % kVAr kWh/yr kWh/yr 6 1 89.5% 0.9 ##### ### ######### ######### ######### 6 1 158.0 183.8 230.6 311.1 437.6 622.8 879.1 158.0 77.8 68.3 133.6 0.07 0.41 0.62 0.73 0.79 0.82 0.87 0.066 1.664 -1.314 0.374 6 1 158.0 184.6 233.6 318.4 451.9 647.5 918.2 158.0 79.0 74.4 140.5

1 0 82.5% ######### ######### ########### ######### 6 2 90.2% 0.9 ##### ### ######### ######### ######### 6 2 150.3 167.9 213.2 290.7 405.3 561.6 764.4 150.3 21.8 182.8 50.4 0.07 0.49 0.72 0.81 0.84 0.86 0.94 0.071 2.140 -2.034 0.663 6 2 150.2 168.3 218.8 307.7 440.9 624.4 864.1 150.2 15.6 211.5 63.6

1 1 87.5% ######### ######### ########### ######### 6 3 91.0% 0.9 ##### ### ######### ######### ######### 6 3 143.5 167.0 209.2 274.8 368.9 496.2 661.6 143.5 63.0 110.5 51.8 0.07 0.49 0.72 0.82 0.85 0.88 0.96 0.074 2.140 -2.025 0.661 6 3 143.4 171.8 228.1 321.5 461.1 656.1 915.3 143.4 69.5 151.2 97.0

1 2 89.5% ######### ######### ########### ######### 6 4 91.7% 0.9 ##### ### ######### ######### ######### 6 4 135.3 152.3 190.1 251.0 337.6 452.1 596.9 135.3 29.2 147.8 25.2 0.07 0.49 0.72 0.81 0.84 0.86 0.94 0.071 2.140 -2.034 0.663 6 4 135.0 163.6 235.2 362.6 558.1 834.5 1204.1 135.0 44.6 244.8 133.8

1 3 90.2% ######### ######### ########### #########

1 4 91.0% ######### ######### ########### ######### 7 0 92.4% 2.7 ####### # ######### ######### ######### 7 0 863.1 915.1 1086.8 1391.1 1840.8 2448.5 3227.1 863.1 -14.8 856.3 136.1 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 7 0 862.3 939.0 1187.8 1653.9 2382.7 3419.3 4809.2 862.3 22.9 1014.5 482.9

1 5 91.7% ######### ######### ########### ######### 7 1 93.6% 2.7 ####### # ######### ######### ######### 7 1 639.7 705.1 862.8 1131.6 1530.3 2077.7 2792.8 639.7 102.7 586.8 201.1 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 7 1 638.4 744.6 1027.9 1556.4 2398.3 3621.7 5294.9 638.4 161.8 871.0 727.2

1 4 91.0% ######### ######### ########### ######### 7 0 92.4% 2.7 ####### # ######### ######### ######### 7 0 863.1 915.1 1086.8 1391.1 1840.8 2448.5 3227.1 863.1 -14.8 856.3 136.1 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 7 0 862.3 939.0 1187.8 1653.9 2382.7 3419.3 4809.2 862.3 22.9 1014.5 482.9

1 5 91.7% ######### ######### ########### ######### 7 1 93.6% 2.7 ####### # ######### ######### ######### 7 1 639.7 705.1 862.8 1131.6 1530.3 2077.7 2792.8 639.7 102.7 586.8 201.1 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 7 1 638.4 744.6 1027.9 1556.4 2398.3 3621.7 5294.9 638.4 161.8 871.0 727.2

7 2 94.1% 2.7 ####### # ######### ######### ######### 7 2 509.6 556.8 705.6 979.8 1403.2 1999.6 2792.8 509.6 17.5 622.2 253.9 0.07 0.46 0.68 0.78 0.81 0.83 0.89 0.075 1.977 -1.817 0.575 7 2 508.8 579.7 803.4 1236.5 1935.2 2956.3 4356.1 508.8 53.5 770.4 602.6

2 0 89.5% ######### ######### ########### ######### 7 3 94.5% 2.7 ####### # ######### ######### ######### 7 3 444.6 528.3 682.3 931.9 1302.5 1819.7 2508.9 444.6 228.4 358.3 271.3 0.05 0.49 0.72 0.79 0.79 0.78 0.85 0.047 2.332 -2.387 0.794 7 3 443.3 591.1 937.3 1549.5 2495.5 3842.8 5659.4 443.3 285.0 1045.0 722.2

2 1 92.4% ######### ######### ########### ######### 7 4 94.5% 2.7 ####### # ######### ######### ######### 7 4 444.6 528.3 682.3 931.9 1302.5 1819.7 2508.9 444.6 228.4 358.3 271.3 0.05 0.49 0.72 0.79 0.79 0.78 0.85 0.047 2.332 -2.387 0.794 7 4 443.3 591.1 937.3 1549.5 2495.5 3842.8 5659.4 443.3 285.0 1045.0 722.2

2 2 93.6% ######### ######### ########### #########

2 3 94.1% ######### ######### ########### ######### 8 0 94.1% 4.2 ####### # ######### ######### ######### 8 0 1599.4 1724.7 2069.9 2656.9 3508.0 4645.3 6090.8 1599.4 91.3 1581.4 236.0 0.03 0.44 0.67 0.78 0.82 0.85 0.93 0.034 2.053 -1.858 0.592 8 0 1599.5 1793.5 2247.2 3005.4 4112.8 5614.2 7554.2 1599.5 316.2 1719.7 477.4

2 4 94.5% ######### ######### ########### ######### 8 1 95.4% 4.2 ####### # ######### ######### ######### 8 1 870.8 1013.9 1334.3 1879.7 2697.8 3836.2 5342.5 870.8 280.9 1037.9 508.1 0.07 0.49 0.72 0.82 0.85 0.88 0.96 0.074 2.140 -2.025 0.661 8 1 871.0 1095.2 1559.9 2311.0 3394.3 4855.6 6740.7 871.0 476.8 1557.8 488.7

2 5 94.5% ######### ######### ########### ######### 8 2 95.8% 4.2 ####### # ######### ######### ######### 8 2 809.6 932.6 1219.5 1712.3 2452.9 3483.2 4845.1 809.6 219.7 976.7 446.9 0.04 0.44 0.67 0.78 0.83 0.87 0.95 0.036 2.055 -1.856 0.595 8 2 809.9 1044.6 1560.3 2384.6 3545.4 5070.4 6987.3 809.9 414.3 2025.1 296.2

8 3 96.2% 4.2 ####### # ######### ######### ######### 8 3 653.5 901.4 1192.7 1603.6 2210.1 3088.3 4314.3 653.5 1006.4 -261.5 811.8 0.04 0.52 0.75 0.82 0.81 0.81 0.91 0.043 2.492 -2.625 0.900 8 3 653.4 1021.8 1570.1 2371.0 3497.2 5021.6 7017.0 653.4 1211.3 856.2 776.4

3 0 93.0% ######### ######### ########### ######### 8 4 96.5% 4.2 ####### # ######### ######### ######### 8 4 608.3 841.4 1108.0 1480.0 2029.3 2827.7 3947.0 608.3 961.2 -306.7 766.6 0.04 0.51 0.74 0.80 0.79 0.79 0.87 0.038 2.487 -2.630 0.895 8 4 608.1 969.0 1508.0 2298.0 3411.9 4922.2 6901.9 608.1 1183.9 843.6 776.3

3 1 94.1% ######### ######### ########### #########

3 2 95.4% ######### ######### ########### ######### iRU Representative Unit For each representative unit (iRU)

3 3 95.8% ######### ######### ########### ######### 1 Design B, T-Frame, 5 HP, 4 poles, Enclosed Loading(iRU) = %Loading (% of rated)

3 4 96.2% ######### ######### ########### ######### 2 Design B, T-Frame, 30 HP, 4 poles, Enclosed

3 5 96.5% ######### ######### ########### ######### 3 Design B, T-Frame, 75 HP, 4 poles, Enclosed Based on Loading(iRU), loss and PF are determined using

4 Design C, T-Frame, 5 HP, 4 poles, Enclosed table lookup and interpolation

4 0 87.5% ######### ######### ########### ######### 5 Design C, T-Frame, 50 HP, 4 poles, Enclosed

4 1 89.5% ######### ######### ########### ######### 6 Fire Pump, 5 HP, 4 poles, Enclosed Pout (watt) = Capacity (watt) * Loading

4 2 90.2% ######### ######### ########### ######### 7 Fire Pump, 30 HP, 4 poles, Enclosed

4 3 91.0% ######### ######### ########### ######### 8 Fire Pump, 75 HP, 4 poles, Enclosed  (eff) = Pout / (Pout + loss)

5 0 93.0% ######### ######### ######### ######### ########### ########### ######### ######### RP = (loss + Pout) * Sqrt(1/PF^2 - 1) RP = (loss + Pout) * Sqrt(1/PF^2 - 1)

5 1 94.1% ######### ######### ########### #########

5 2 94.5% ######### ######### ########### ######### Pout (kWh/yr) = Pout (watt) * Operating hours per year

5 3 95.0% ######### ######### ########### #########

UEC (kWh/yr) = Pout (kWh/yr) / (eff)

6 0 87.5% ######### ######### 3.7 0.5

6 1 89.5% ######### ######### 3.6 0.4

6 2 90.2% ######### ######### 3.6 0.3

6 3 91.0% ######### ######### 3.5 0.3

6 4 91.7% ######### ######### 3.5 0.3

7 0 92.4% ######### ######### 63.1 4.8

7 1 93.6% ######### ######### 62.3 4.0

7 2 94.1% ######### ######### 61.9 3.6

7 3 94.5% ######### ######### 61.7 3.4

7 4 94.5% ######### ######### 61.7 3.4

8 0 94.1% ######### ######### 241.5 14.2

8 1 95.4% ######### ######### 238.1 10.8

8 2 95.8% ######### ######### 237.1 9.8

8 3 96.2% ######### ######### 236.2 8.9

8 4 96.5% ######### ######### 235.4 8.2

to: Rebuttable Payback 100% Loading 5

Energy Use per year UEC Oper. Hr.

Unit 1 (kWh)

1 0 0 82.50% ########### 3645

1 1 1 87.50% ########### 3645

1 2 2 89.50% ########### 3645

1 3 3 90.20% ########### 3645

1 4 4 91.00% ########### 3645

1 5 5 91.70% ########### 3645

Unit 2

2 0 0 89.50% ########### 3645

2 1 1 92.40% ########### 3545

2 2 2 93.60% ########### 3545

2 3 3 94.10% ########### 3545

2 4 4 94.50% ########### 3545

2 5 5 94.50% ########### 3545

Unit 3

3 0 0 93.00% ########### 5266

3 1 1 94.10% ########### 5266

3 2 2 95.40% ########### 5266

3 3 3 95.80% ########### 5266

3 4 4 96.20% ########### 5266

3 3 3 95.80% ########### 5266

3 4 4 96.20% ########### 5266

3 5 5 96.50% ########### 5266

Unit 4

4 0 0 87.50% ########### 3787

4 1 1 89.50% ########### 3787

4 2 2 90.20% ########### 3787

4 3 3 91.00% ########### 3787

Unit 5

5 0 0 93.00% ########### 3411

5 1 1 94.10% ########### 3411

5 2 2 94.50% ########### 3411

5 3 3 95.00% ########### 3411

Unit 6

6 0 0 87.50% 26 7

6 1 1 89.50% 26 7

6 2 2 90.20% 26 7

6 3 3 91.00% 26 7

6 4 4 91.70% 26 7

Unit 7

7 0 0 92.40% 2183 98

7 1 1 93.60% 2183 98

7 2 2 94.10% 2183 98

7 3 3 94.50% 2183 98

7 4 4 94.50% 2183 98

Unit 8

8 0 0 94.10% ########### 2425

8 1 1 95.40% ########### 2425

8 2 2 95.80% ########### 2425

8 3 3 96.20% ########### 2425

8 4 4 96.50% ########### 2425
Equipment Prices

Import Parameters

from: LCC and Payback

RU EL EF

Markup Option: Medium

User Option: MSF Case 1 1 0 82.5%

1 1 87.5%

Local Parameters 1 2 89.5%

Space Constrained? TRUE 1 3 90.2%

Markup multiplier 1.00 1 4 91.0%

1 5 91.7%

Product Price Forecasting Parameter

Product Price Forecasting Correction Factor 1 2 0 89.5%

2 1 92.4%

Retail Price Discount Parameter 2 2 93.6%

Retail Price Discount 1 2 3 94.1%

2 4 94.5%

Export Parameters 2 5 94.5%

to: Interpolation

Total Installed Price (2011$) 3 0 93.0%

RU1 RU2 RU3 RU4 RU5 RU6 Ru7 RU8 3 1 94.1%

0 $525 $1,419 $3,130 $524 $2,523 $529 $1,796 $3,469 3 2 95.4%

1 $529 $1,796 $3,469 $563 $2,864 $585 $2,055 $3,875 3 3 95.8%

2 $585 $2,055 $3,875 $802 $3,294 $596 $2,064 $4,289 3 4 96.2%

3 $596 $2,064 $4,289 $853 $3,534 $808 $3,088 $5,393 3 5 96.5%

4 $808 $3,088 $5,393 $885 $3,088 $5,913

5 $885 $3,088 $5,913 4 0 87.5%

4 1 89.5%

to: Rebuttable Payback 4 2 90.2%

Avg. Total Installed Price (2011$) 4 3 91.0%

RU1 RU2 RU3 RU4 RU5 RU6 Ru7 RU8

0 $585 $1,572 $3,469 $584 $2,791 $589 $1,989 $3,838 5 0 93.0%

1 $589 $1,961 $3,817 $629 $3,179 $652 $2,281 $4,303 5 1 94.1%

2 $652 $2,252 $4,282 $904 $3,679 $666 $2,292 $4,784 5 2 94.5%

3 $666 $2,263 $4,763 $963 $3,957 $911 $3,473 $6,053 5 3 95.0%

4 $910 $3,444 $6,032 $1,000 $3,473 $6,651

5 $999 $3,444 $6,629 6 0 87.5%

6 1 89.5%

6 2 90.2%

6 3 91.0%

6 4 91.7%

7 0 92.4%

7 1 93.6%

7 2 94.1%

7 3 94.5%

7 4 94.5%

8 0 94.1%

8 1 95.4%

8 2 95.8%

8 3 96.2%

8 4 96.5%

Shipping Cost 

Distribution Channels:

Motor Manufacturer Selling Price Retail Shipping

Weight In 2011 $ Price Cost To OEM to End-user

(lbs) To Distributor to End-user

81.4 $324 $468.1 57 To Distributor to OEM to End-user

81.2 $326 $471.9 57 To Contractor to End-user

102.8 $358 $512.8 72 To Distributor to Contractor to End-user

98.2 $370 $527.6 69 To End-user

120.1 $523 $724.1 84 Sampled Channel

126.5 $579 $796.5 89

Markups

319.9 $827 $1,195.5 224

409.1 $1,044 $1,510.0 286 Distributor

506.1 $1,193 $1,701.4 354 OEM

499.5 $1,204 $1,715.1 349 Contractor/Installer

617.2 $1,936 $2,656.5 432 Markup before Tax

617.2 $1,936 $2,656.5 432 Sales Tax

Overall (incl. Tax and variance)

685.8 $1,833 $2,650.2 480

836.8 $1,994 $2,883.5 585 Markup Variance

909.8 $2,270 $3,238.5 636

930.3 $2,581 $3,638.2 651

1090.0 $3,353 $4,630.2 762

1172.6 $3,712 $5,092.4 820

78.0 $324 $469.0 55

91.1 $348 $499.7 64

112.9 $522 $722.8 79

116.6 $559 $771.0 82

604.1 $1,452 $2,100.1 423

702.9 $1,664 $2,372.8 492

714.0 $1,992 $2,794.5 499

735.1 $2,168 $3,020.1 514

81.2 $326 $471.9 57

102.8 $358 $512.8 72

98.2 $370 $527.6 69

120.1 $523 $724.1 84

126.5 $579 $796.5 89

409.1 $1,044 $1,510.0 286

506.1 $1,193 $1,701.4 354

499.5 $1,204 $1,715.1 349

617.2 $1,936 $2,656.5 432

617.2 $1,936 $2,656.5 432

836.8 $1,994 $2,883.5 585

909.8 $2,270 $3,238.5 636

930.3 $2,581 $3,638.2 651

1090.0 $3,353 $4,630.2 762

1172.6 $3,712 $5,092.4 820

$0.65 per lb

Channel

1 50%

2 24%

3 23%

4 1%

5 1%

6 2%

Sampled Channel 2

Baseline Markup Incremental Markup

channel 1 channel 2 channel 3 channel 4 channel 5 channel 6 wt. avg. channel 1 channel 2 channel 3

1.00 1.35 1.35 1.00 1.35 1.00 1.17 1.00 1.20 1.20

1.44 1.00 1.44 1.00 1.00 1.00 1.32 1.39 1.00 1.39

1.00 1.00 1.00 1.10 1.10 1.00 1.00 1.00 1.00 1.00

1.44 1.35 1.94 1.10 1.49 1.00 1.52 1.39 1.20 1.67

1.0712 1.0712 1.0712 1.0712 1.0712 1.0712 1.0712 1.0712 1.0712 1.0712

1.54 1.45 2.08 1.18 1.59 1.07 1.63 1.49 1.29 1.79

Markup Variance 0.1

Total markup will be multilplied by (1+markup variance).

When CB is not turned on, markup variance is 0.

Incremental Markup

channel 4 channel 5 channel 6 wt. avg.

1.00 1.20 1.00 1.10

1.00 1.00 1.00 1.29

1.10 1.10 1.00 1.00

1.10 1.32 1.00 1.40

1.0712 1.0712 1.0712 1.0712

1.18 1.41 1.07 1.50
Ownership and Applications

Import Parameters Representative Unit index (iRU) HP lookup table (from iRU) Medium Annual Operating Hour Distribution by Applications - Indus. (HP 1 to 5) Motor Loading Distribution by Applications - Indus.

From: iRU Name iRU iHP HP size Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6 Loading (%) 1 Loading 2 Loading 3 Loading 4 Loading 5 Loading 6 1 2 3 4 5

LCC and Payback multiplier 1 Design B, T-Frame, 5 HP, 4 poles, Enclosed 1 1 ######### 1-500 12.4% 1-500 0.8% 1-500 3.8% 1-500 4.2% 1-500 3.4% 0-20 100.0% 0-5 0.0% 0-5 0.8% 0-5 0.7% 0-5 0.0% 0-5 0.0% 0-5 0.7% 4.9 4.9 4.8 4.74 4.91

Loading option: 2 Design B, T-Frame, 30 HP, 4 poles, Enclosed 2 2 ######### 501-1000 1.9% 501-1000 0.8% 501-1000 3.7% 501-1000 1.7% 501-1000 1.4% 300-500 0.0% 5.1-10 0.0% 5.1-10 0.8% 5.1-10 0.7% 5.1-10 12.5% 5.1-10 0.0% 5.1-10 0.7% 9.8 9.8 9.6 9.48 9.82

Operating hour option: 3 Design B, T-Frame, 75 HP, 4 poles, Enclosed 3 3 ######### 1001-1500 3.8% 1001-1500 1.4% 1001-1500 1.6% 1001-1500 3.6% 1001-1500 1.9% 6000-6500 0.0% 10.1-15 7.7% 10.1-15 0.5% 10.1-15 1.4% 10.1-15 6.3% 10.1-15 0.0% 10.1-15 1.4% 14.8 14.6 14.4 14.22 14.73

4 Design C, T-Frame, 5 HP, 4 poles, Enclosed 4 1 ######### 1501-2000 1.9% 1501-2000 3.7% 1501-2000 2.6% 1501-2000 3.2% 1501-2000 3.6% 8000-8670 0.0% 15.1-20 0.0% 15.1-20 0.0% 15.1-20 0.7% 15.1-20 0.0% 15.1-20 4.5% 15.1-20 0.7% 19.7 19.5 19.2 18.96 19.63

Export Parameters 5 Design C, T-Frame, 50 HP, 4 poles, Enclosed 5 2 ######### 2001-2500 8.6% 2001-2500 6.1% 2001-2500 4.8% 2001-2500 6.1% 2001-2500 3.8% 20.1-25 0.0% 20.1-25 2.0% 20.1-25 0.7% 20.1-25 0.0% 20.1-25 0.0% 20.1-25 0.7% 24.6 24.4 24.0 23.70 24.54

To: 6 Fire Pump, 5 HP, 4 poles, Enclosed 6 1 ######### 2501-3000 13.3% 2501-3000 9.6% 2501-3000 5.6% 2501-3000 1.1% 2501-3000 4.4% 25.1-30 0.0% 25.1-30 3.8% 25.1-30 0.7% 25.1-30 18.8% 25.1-30 0.0% 25.1-30 0.7% 29.5 29.3 28.9 28.44 29.45

iRU iHP iSec iApp Hrs/year %Loading 7 Fire Pump, 30 HP, 4 poles, Enclosed 7 2 ######### 3001-3500 9.5% 3001-3500 3.3% 3001-3500 6.6% 3001-3500 0.8% 3001-3500 2.3% 30.1-35 0.0% 30.1-35 5.6% 30.1-35 0.7% 30.1-35 0.0% 30.1-35 9.1% 30.1-35 0.7% 34.4 34.1 33.7 33.18 34.36

1 1 2 5 ######### 19.6% 8 Fire Pump, 75 HP, 4 poles, Enclosed 8 3 ######### 3501-4000 1.9% 3501-4000 1.7% 3501-4000 1.8% 3501-4000 3.2% 3501-4000 4.1% 35.1-40 0.0% 35.1-40 11.1% 35.1-40 4.8% 35.1-40 25.0% 35.1-40 4.5% 35.1-40 4.8% 39.3 39.0 38.5 37.92 39.27

2 2 2 5 ######### 19.6% 4001-4500 8.6% 4001-4500 5.9% 4001-4500 6.5% 4001-4500 3.3% 4001-4500 3.3% 40.1-45 7.7% 40.1-45 7.6% 40.1-45 2.7% 40.1-45 0.0% 40.1-45 0.0% 40.1-45 2.7% 44.3 43.9 43.3 42.66 44.18

3 3 2 3 ######### 38.5% Sector indices (iSec): Overall Averages 4501-5000 2.9% 4501-5000 3.7% 4501-5000 3.4% 4501-5000 1.7% 4501-5000 0.9% 45.1-50 0.0% 45.1-50 3.8% 45.1-50 5.5% 45.1-50 0.0% 45.1-50 4.5% 45.1-50 5.5% 49.2 48.8 48.1 47.40 49.09

4 1 2 2 ######### 68.3% iSec Sector for Rebuttable Payback 5001-5500 0.0% 5001-5500 1.6% 5001-5500 1.9% 5001-5500 1.8% 5001-5500 2.5% 50.1-55 0.0% 50.1-55 8.1% 50.1-55 6.8% 50.1-55 0.0% 50.1-55 0.0% 50.1-55 6.8% 54.1 53.6 52.9 52.14 53.99

5 2 2 3 ######### 38.5% 1 Industrial Oper. Hrs Load 5501-6000 1.0% 5501-6000 2.5% 5501-6000 1.4% 5501-6000 1.9% 5501-6000 1.6% 55.1-60 15.4% 55.1-60 5.3% 55.1-60 8.2% 55.1-60 0.0% 55.1-60 4.5% 55.1-60 8.2% 59.0 58.5 57.7 56.88 58.90

6 1 2 6 ######### 96.2% 2 Commercial iRU iHP hrs/yr 6001-6500 0.0% 6001-6500 5.4% 6001-6500 3.5% 6001-6500 3.8% 6001-6500 2.9% 60.1-65 15.4% 60.1-65 7.3% 60.1-65 6.2% 60.1-65 0.0% 60.1-65 13.6% 60.1-65 6.2% 63.9 63.4 62.5 61.62 63.81

7 2 2 6 ######### 96.2% 3 Agricultural 1 1 ######### 65.1% 6501-7000 0.0% 6501-7000 2.0% 6501-7000 1.0% 6501-7000 2.8% 6501-7000 1.0% 65.1-70 0.0% 65.1-70 8.1% 65.1-70 11.0% 65.1-70 0.0% 65.1-70 0.0% 65.1-70 11.0% 68.8 68.3 67.3 66.36 68.72

8 3 2 6 ######### 96.2% 2 2 ######### 65.6% 7001-7500 1.0% 7001-7500 1.1% 7001-7500 0.2% 7001-7500 1.8% 7001-7500 0.7% 70.1-75 15.4% 70.1-75 8.4% 70.1-75 7.5% 70.1-75 0.0% 70.1-75 9.1% 70.1-75 7.5% 73.8 73.1 72.1 71.10 73.63

Applications (iApp) 3 3 ######### 64.7% 7501-8000 0.0% 7501-8000 8.0% 7501-8000 3.0% 7501-8000 2.5% 7501-8000 9.2% 75.1-80 15.4% 75.1-80 7.3% 75.1-80 9.6% 75.1-80 12.5% 75.1-80 13.6% 75.1-80 9.6% 78.7 78.0 76.9 75.84 78.54

iApp Application 4 1 ######### 62.4% 8001-8500 1.0% 8001-8500 7.1% 8001-8500 6.5% 8001-8500 13.3% 8001-8500 4.1% 80.1-85 0.0% 80.1-85 4.8% 80.1-85 6.2% 80.1-85 0.0% 80.1-85 4.5% 80.1-85 6.2% 83.6 82.9 81.7 80.58 83.45

To: Discount Rate, LCC & Payback 1 Air compressors 5 2 ######### 66.7% 8500-8760 32.4% 8500-8760 35.4% 8500-8760 42.1% 8500-8760 43.2% 8500-8760 48.9% 85.1-90 0.0% 85.1-90 4.3% 85.1-90 7.5% 85.1-90 18.8% 85.1-90 13.6% 85.1-90 7.5% 88.5 87.8 86.6 85.32 88.35

iRU Appl. Index iSec 2 Fans 6 1 ######### 68.3% mean hrs 4647 6193 6028 6486 6571 13 90.1-95 0.0% 90.1-95 3.8% 90.1-95 2.7% 90.1-95 0.0% 90.1-95 0.0% 90.1-95 2.7% 93.4 92.6 91.4 90.06 93.26

1 5 2 3 Pumps 7 2 ######### 68.3% 95.1-100 15.4% 95.1-100 2.3% 95.1-100 3.4% 95.1-100 6.3% 95.1-100 0.0% 95.1-100 3.4% 98.3 97.5 96.2 94.80 98.17

2 5 2 4 Material Handling and Processing 8 3 ######### 68.3% Medium Annual Operating Hour Distribution by Applications - Indus. (HP 21 to 50) 100+ 7.7% 100+ 4.3% 100+ 12.3% 100+ 0.0% 100+ 18.2% 100+ 12.3% 98.3 97.5 96.2 94.80 98.17

3 3 2 5 Other Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6 mean load 69.6 60.4 68.3 48.3 70.5 68.3

4 2 2 6 Fire Pumps 1-500 15.9% 1-500 1.9% 1-500 2.2% 1-500 3.8% 1-500 1.2% 0-20 37.5%

5 3 2 501-1000 6.8% 501-1000 0.9% 501-1000 2.2% 501-1000 3.2% 501-1000 1.5% 300-500 25.0% Motor Loading Distribution by Applications - Comm.

6 6 2 HP size indices (iHP): 1001-1500 4.5% 1001-1500 1.4% 1001-1500 1.4% 1001-1500 5.8% 1001-1500 3.2% 6000-6500 12.5% Loading (%) 1 Loading 2 Loading 3 Loading 4 Loading 5 Loading 6

7 6 2 iHP HP size 1501-2000 0.0% 1501-2000 1.2% 1501-2000 3.1% 1501-2000 1.3% 1501-2000 2.1% 8000-8670 25.0% 0-5 0.0% 0-5 0.8% 0-5 0.7% 0-5 0.0% 0-5 0.0% 0-5 0.7%

8 6 2 1 1-5 2001-2500 0.0% 2001-2500 3.2% 2001-2500 2.4% 2001-2500 2.6% 2001-2500 4.2% 5.1-10 0.0% 5.1-10 0.8% 5.1-10 0.7% 5.1-10 12.5% 5.1-10 0.0% 5.1-10 0.7%

2 21-50 2501-3000 11.4% 2501-3000 2.9% 2501-3000 3.4% 2501-3000 3.2% 2501-3000 4.0% 10.1-15 7.7% 10.1-15 0.5% 10.1-15 1.4% 10.1-15 6.3% 10.1-15 0.0% 10.1-15 1.4%

8 6 2 1 1-5 2001-2500 0.0% 2001-2500 3.2% 2001-2500 2.4% 2001-2500 2.6% 2001-2500 4.2% 5.1-10 0.0% 5.1-10 0.8% 5.1-10 0.7% 5.1-10 12.5% 5.1-10 0.0% 5.1-10 0.7%

2 21-50 2501-3000 11.4% 2501-3000 2.9% 2501-3000 3.4% 2501-3000 3.2% 2501-3000 4.0% 10.1-15 7.7% 10.1-15 0.5% 10.1-15 1.4% 10.1-15 6.3% 10.1-15 0.0% 10.1-15 1.4%

3 51-100 3001-3500 2.3% 3001-3500 25.3% 3001-3500 1.8% 3001-3500 1.3% 3001-3500 2.4% 15.1-20 0.0% 15.1-20 0.0% 15.1-20 0.7% 15.1-20 0.0% 15.1-20 4.5% 15.1-20 0.7%

3501-4000 2.3% 3501-4000 0.5% 3501-4000 1.7% 3501-4000 1.3% 3501-4000 2.5% 20.1-25 0.0% 20.1-25 2.0% 20.1-25 0.7% 20.1-25 0.0% 20.1-25 0.0% 20.1-25 0.7%

Sampled Operating Hours by Application (iApp) and Motor Size (iHP) Distribution of Applications by Representive Units 4001-4500 6.8% 4001-4500 5.8% 4001-4500 3.2% 4001-4500 0.0% 4001-4500 3.6% 25.1-30 0.0% 25.1-30 3.8% 25.1-30 0.7% 25.1-30 18.8% 25.1-30 0.0% 25.1-30 0.7%

Indus. iHP (HP size group) Mean Value Industrial iRU (Representative Unit) 4501-5000 11.4% 4501-5000 1.9% 4501-5000 1.1% 4501-5000 1.9% 4501-5000 1.7% 30.1-35 0.0% 30.1-35 5.6% 30.1-35 0.7% 30.1-35 0.0% 30.1-35 9.1% 30.1-35 0.7%

iSec=1 ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### 5001-5500 2.3% 5001-5500 3.7% 5001-5500 0.8% 5001-5500 0.0% 5001-5500 0.4% 35.1-40 0.0% 35.1-40 11.1% 35.1-40 4.8% 35.1-40 25.0% 35.1-40 4.5% 35.1-40 4.8%

1 ######### ######### ######### ######### ######### ######### 1 Air compressors######### ######### ######### ######### ######### ######### ######### ######### 5501-6000 0.0% 5501-6000 3.1% 5501-6000 2.4% 5501-6000 2.6% 5501-6000 2.1% 40.1-45 7.7% 40.1-45 7.6% 40.1-45 2.7% 40.1-45 0.0% 40.1-45 0.0% 40.1-45 2.7%

2 ######### ######### ######### ######### ######### ######### 2 Fans ######### ######### ######### ######### ######### ######### ######### ######### 6001-6500 2.3% 6001-6500 3.7% 6001-6500 6.6% 6001-6500 6.4% 6001-6500 3.7% 45.1-50 0.0% 45.1-50 3.8% 45.1-50 5.5% 45.1-50 0.0% 45.1-50 4.5% 45.1-50 5.5%

3 ######### ######### ######### ######### ######### ######### 3 Pumps ######### ######### ######### ######### ######### ######### ######### ######### 6501-7000 0.0% 6501-7000 0.2% 6501-7000 0.6% 6501-7000 0.6% 6501-7000 1.1% 50.1-55 0.0% 50.1-55 8.1% 50.1-55 6.8% 50.1-55 0.0% 50.1-55 0.0% 50.1-55 6.8%

4 ######### ######### ######### ######### ######### ######### 4 Material Handling and Processing ######### ######### ######### ######### ######### ######### ######### ######### 7001-7500 0.0% 7001-7500 0.9% 7001-7500 0.8% 7001-7500 0.0% 7001-7500 0.7% 55.1-60 15.4% 55.1-60 5.3% 55.1-60 8.2% 55.1-60 0.0% 55.1-60 4.5% 55.1-60 8.2%

5 ######### ######### ######### ######### ######### ######### 5 Other ######### ######### ######### ######### ######### ######### ######### ######### 7501-8000 6.8% 7501-8000 6.3% 7501-8000 2.9% 7501-8000 15.4% 7501-8000 6.5% 60.1-65 15.4% 60.1-65 7.3% 60.1-65 6.2% 60.1-65 0.0% 60.1-65 13.6% 60.1-65 6.2%

6 ######### ######### ######### ######### ######### ######### 6 Fire Pumps ######### ######### ######### ######### ######### ######### ######### ######### 8001-8500 4.5% 8001-8500 1.7% 8001-8500 9.3% 8001-8500 23.7% 8001-8500 9.2% 65.1-70 0.0% 65.1-70 8.1% 65.1-70 11.0% 65.1-70 0.0% 65.1-70 0.0% 65.1-70 11.0%

Total ######### ######### ######### ######### ######### ######### ######### ######### 8500-8760 22.7% 8500-8760 35.5% 8500-8760 53.9% 8500-8760 26.9% 8500-8760 49.9% 70.1-75 15.4% 70.1-75 8.4% 70.1-75 7.5% 70.1-75 0.0% 70.1-75 9.1% 70.1-75 7.5%

Comm. iHP (HP size group) Mean Value Commercial iRU (Representative Unit) mean hrs 4578 5849 6972 6518 6814 366 75.1-80 15.4% 75.1-80 7.3% 75.1-80 9.6% 75.1-80 12.5% 75.1-80 13.6% 75.1-80 9.6%

iSec=2 ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### 80.1-85 0.0% 80.1-85 4.8% 80.1-85 6.2% 80.1-85 0.0% 80.1-85 4.5% 80.1-85 6.2%

1 ######### ######### ######### ######### ######### ######### 1 Air compressors######### ######### ######### ######### ######### ######### ######### ######### Medium Annual Operating Hour Distribution by Applications - Indus. (HP 51 to 100) 85.1-90 0.0% 85.1-90 4.3% 85.1-90 7.5% 85.1-90 18.8% 85.1-90 13.6% 85.1-90 7.5%

2 ######### ######### ######### ######### ######### ######### 2 Fans ######### ######### ######### ######### ######### ######### ######### ######### Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6 90.1-95 0.0% 90.1-95 3.8% 90.1-95 2.7% 90.1-95 0.0% 90.1-95 0.0% 90.1-95 2.7%

3 ######### ######### ######### ######### ######### ######### 3 Pumps ######### ######### ######### ######### ######### ######### ######### ######### 1-500 6.8% 1-500 0.7% 1-500 3.0% 1-500 0.0% 1-500 2.7% 0-20 50.0% 95.1-100 15.4% 95.1-100 2.3% 95.1-100 3.4% 95.1-100 6.3% 95.1-100 0.0% 95.1-100 3.4%

4 ######### ######### ######### ######### ######### ######### 4 Material Handling and Processing ######### ######### ######### ######### ######### ######### ######### ######### 501-1000 1.7% 501-1000 0.4% 501-1000 2.2% 501-1000 0.0% 501-1000 0.0% 300-500 0.0% 100+ 7.7% 100+ 4.3% 100+ 12.3% 100+ 0.0% 100+ 18.2% 100+ 12.3%

5 ######### ######### ######### ######### ######### ######### 5 Other ######### ######### ######### ######### ######### ######### ######### ######### 1001-1500 3.4% 1001-1500 0.0% 1001-1500 0.8% 1001-1500 4.3% 1001-1500 2.7% 6000-6500 16.7% mean load 69.6 60.4 68.3 48.3 70.5 68.3

6 ######### ######### ######### ######### ######### ######### 6 Fire Pumps ######### ######### ######### ######### ######### ######### ######### ######### 1501-2000 3.4% 1501-2000 0.4% 1501-2000 0.3% 1501-2000 3.4% 1501-2000 1.1% 8000-8670 33.3%

Total ######### ######### ######### ######### ######### ######### ######### ######### 2001-2500 10.2% 2001-2500 9.8% 2001-2500 2.8% 2001-2500 1.7% 2001-2500 3.4% Motor Loading Distribution by Applications - Agri.

Agri. iHP (HP size group) Mean Value Agricultural iRU (Representative Unit) 2501-3000 3.4% 2501-3000 0.4% 2501-3000 0.8% 2501-3000 1.7% 2501-3000 1.1% Loading (%) 1 Loading 2 Loading 3 Loading 4 Loading 5 Loading 6

iSec=3 ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### ######### 3001-3500 1.7% 3001-3500 2.5% 3001-3500 1.1% 3001-3500 3.4% 3001-3500 2.3% 0-5 0.0% 0-5 0.8% 0-5 0.7% 0-5 0.0% 0-5 0.0% 0-5 0.7%

1 ######### ######### ######### ######### ######### ######### 1 Air compressors######### ######### ######### ######### ######### ######### ######### ######### 3501-4000 1.7% 3501-4000 3.3% 3501-4000 1.7% 3501-4000 0.0% 3501-4000 3.4% 5.1-10 0.0% 5.1-10 0.8% 5.1-10 0.7% 5.1-10 12.5% 5.1-10 0.0% 5.1-10 0.7%

2 ######### ######### ######### ######### ######### ######### 2 Fans ######### ######### ######### ######### ######### ######### ######### ######### 4001-4500 10.2% 4001-4500 6.2% 4001-4500 3.9% 4001-4500 2.6% 4001-4500 1.1% 10.1-15 7.7% 10.1-15 0.5% 10.1-15 1.4% 10.1-15 6.3% 10.1-15 0.0% 10.1-15 1.4%

3 ######### ######### ######### ######### ######### ######### 3 Pumps ######### ######### ######### ######### ######### ######### ######### ######### 4501-5000 5.1% 4501-5000 1.1% 4501-5000 0.3% 4501-5000 0.0% 4501-5000 1.1% 15.1-20 0.0% 15.1-20 0.0% 15.1-20 0.7% 15.1-20 0.0% 15.1-20 4.5% 15.1-20 0.7%

4 ######### ######### ######### ######### ######### ######### 4 Material Handling and Processing ######### ######### ######### ######### ######### ######### ######### ######### 5001-5500 3.4% 5001-5500 0.7% 5001-5500 1.4% 5001-5500 0.0% 5001-5500 1.1% 20.1-25 0.0% 20.1-25 2.0% 20.1-25 0.7% 20.1-25 0.0% 20.1-25 0.0% 20.1-25 0.7%

5 ######### ######### ######### ######### ######### ######### 5 Other ######### ######### ######### ######### ######### ######### ######### ######### 5501-6000 0.0% 5501-6000 1.8% 5501-6000 0.8% 5501-6000 0.9% 5501-6000 1.9% 25.1-30 0.0% 25.1-30 3.8% 25.1-30 0.7% 25.1-30 18.8% 25.1-30 0.0% 25.1-30 0.7%

6 ######### ######### ######### ######### ######### ######### 6 Fire Pumps ######### ######### ######### ######### ######### ######### ######### ######### 6001-6500 8.5% 6001-6500 0.0% 6001-6500 3.3% 6001-6500 0.0% 6001-6500 2.3% 30.1-35 0.0% 30.1-35 5.6% 30.1-35 0.7% 30.1-35 0.0% 30.1-35 9.1% 30.1-35 0.7%

Total ######### ######### ######### ######### ######### ######### ######### ######### 6501-7000 3.4% 6501-7000 9.4% 6501-7000 24.7% 6501-7000 52.1% 6501-7000 4.2% 35.1-40 0.0% 35.1-40 11.1% 35.1-40 4.8% 35.1-40 25.0% 35.1-40 4.5% 35.1-40 4.8%

Sampled Load by Application (iApp) and Sector (iSec) 7001-7500 0.0% 7001-7500 1.4% 7001-7500 0.0% 7001-7500 0.0% 7001-7500 0.8% 40.1-45 7.7% 40.1-45 7.6% 40.1-45 2.7% 40.1-45 0.0% 40.1-45 0.0% 40.1-45 2.7%

iApp (Application) iApp (Application) iApp (Application)iApp (Application) iApp (Application) iApp (Application)

Total ######### ######### ######### ######### ######### ######### ######### ######### 6501-7000 3.4% 6501-7000 9.4% 6501-7000 24.7% 6501-7000 52.1% 6501-7000 4.2% 35.1-40 0.0% 35.1-40 11.1% 35.1-40 4.8% 35.1-40 25.0% 35.1-40 4.5% 35.1-40 4.8%

Sampled Load by Application (iApp) and Sector (iSec) 7001-7500 0.0% 7001-7500 1.4% 7001-7500 0.0% 7001-7500 0.0% 7001-7500 0.8% 40.1-45 7.7% 40.1-45 7.6% 40.1-45 2.7% 40.1-45 0.0% 40.1-45 0.0% 40.1-45 2.7%

iSec (Sector) Sampled Application Index (iApp) by Sector (iSec) and Representative Unit (iRU) 7501-8000 8.5% 7501-8000 3.3% 7501-8000 2.8% 7501-8000 8.5% 7501-8000 9.6% 45.1-50 0.0% 45.1-50 3.8% 45.1-50 5.5% 45.1-50 0.0% 45.1-50 4.5% 45.1-50 5.5%

######### ######### ######### mean iRU (Representative Unit) 8001-8500 3.4% 8001-8500 9.1% 8001-8500 12.7% 8001-8500 14.5% 8001-8500 10.0% 50.1-55 0.0% 50.1-55 8.1% 50.1-55 6.8% 50.1-55 0.0% 50.1-55 0.0% 50.1-55 6.8%

1 0.79 0.59 0.44 0.70 ######### ######### ######### ######### ######### ######### ######### ######### 8500-8760 25.4% 8500-8760 49.6% 8500-8760 37.4% 8500-8760 6.8% 8500-8760 51.0% 55.1-60 15.4% 55.1-60 5.3% 55.1-60 8.2% 55.1-60 0.0% 55.1-60 4.5% 55.1-60 8.2%

2 0.39 0.68 0.83 0.60 1 Industry ######### ######### ######### ######### ######### ######### ######### ######### mean hrs 5337 6975 6869 6315 7128 3848 60.1-65 15.4% 60.1-65 7.3% 60.1-65 6.2% 60.1-65 0.0% 60.1-65 13.6% 60.1-65 6.2%

3 0.72 0.38 0.43 0.68 2 Commercial ######### ######### ######### ######### ######### ######### ######### ######### 65.1-70 0.0% 65.1-70 8.1% 65.1-70 11.0% 65.1-70 0.0% 65.1-70 0.0% 65.1-70 11.0%

4 0.28 0.09 0.76 0.48 3 Agriculture ######### ######### ######### ######### ######### ######### ######### ######### Medium Annual Operating Hour Distribution by Applications - Comm. (HP 1 to 5) 70.1-75 15.4% 70.1-75 8.4% 70.1-75 7.5% 70.1-75 0.0% 70.1-75 9.1% 70.1-75 7.5%

5 0.64 0.20 0.59 0.71 Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6 75.1-80 15.4% 75.1-80 7.3% 75.1-80 9.6% 75.1-80 12.5% 75.1-80 13.6% 75.1-80 9.6%

6 0.38 0.96 0.77 0.68 1-500 12.4% 1-500 0.8% 1-500 3.8% 1-500 4.2% 1-500 3.4% 1-500 80.1-85 0.0% 80.1-85 4.8% 80.1-85 6.2% 80.1-85 0.0% 80.1-85 4.5% 80.1-85 6.2%

501-1000 1.9% 501-1000 0.8% 501-1000 3.7% 501-1000 1.7% 501-1000 1.4% 501-1000 85.1-90 0.0% 85.1-90 4.3% 85.1-90 7.5% 85.1-90 18.8% 85.1-90 13.6% 85.1-90 7.5%

Sampled Sector (iSec) by HP size group (iHP) 1001-1500 3.8% 1001-1500 1.4% 1001-1500 1.6% 1001-1500 3.6% 1001-1500 1.9% 1001-1500 90.1-95 0.0% 90.1-95 3.8% 90.1-95 2.7% 90.1-95 0.0% 90.1-95 0.0% 90.1-95 2.7%

sampled Distributions by Sector 1501-2000 1.9% 1501-2000 3.7% 1501-2000 2.6% 1501-2000 3.2% 1501-2000 3.6% 1501-2000 95.1-100 15.4% 95.1-100 2.3% 95.1-100 3.4% 95.1-100 6.3% 95.1-100 0.0% 95.1-100 3.4%

iHP Sector iSec=1 iSec=2 iSec=3 2001-2500 8.6% 2001-2500 6.1% 2001-2500 4.8% 2001-2500 6.1% 2001-2500 3.8% 2001-2500 100+ 7.7% 100+ 4.3% 100+ 12.3% 100+ 0.0% 100+ 18.2% 100+ 12.3%

1 2 37% 63% 0% 2501-3000 13.3% 2501-3000 9.6% 2501-3000 5.6% 2501-3000 1.1% 2501-3000 4.4% 2501-3000 mean load 69.6 60.4 68.3 48.3 70.5 68.3

2 2 26% 74% 0% 3001-3500 9.5% 3001-3500 3.3% 3001-3500 6.6% 3001-3500 0.8% 3001-3500 2.3% 3001-3500

3 2 63% 30% 7% 3501-4000 1.9% 3501-4000 1.7% 3501-4000 1.8% 3501-4000 3.2% 3501-4000 4.1% 3501-4000

4001-4500 8.6% 4001-4500 5.9% 4001-4500 6.5% 4001-4500 3.3% 4001-4500 3.3% 4001-4500

4501-5000 2.9% 4501-5000 3.7% 4501-5000 3.4% 4501-5000 1.7% 4501-5000 0.9% 4501-5000

5001-5500 0.0% 5001-5500 1.6% 5001-5500 1.9% 5001-5500 1.8% 5001-5500 2.5% 5001-5500

5501-6000 1.0% 5501-6000 2.5% 5501-6000 1.4% 5501-6000 1.9% 5501-6000 1.6% 5501-6000

6001-6500 0.0% 6001-6500 5.4% 6001-6500 3.5% 6001-6500 3.8% 6001-6500 2.9% 6001-6500

6501-7000 0.0% 6501-7000 2.0% 6501-7000 1.0% 6501-7000 2.8% 6501-7000 1.0% 6501-7000

7001-7500 1.0% 7001-7500 1.1% 7001-7500 0.2% 7001-7500 1.8% 7001-7500 0.7% 7001-7500

7501-8000 0.0% 7501-8000 8.0% 7501-8000 3.0% 7501-8000 2.5% 7501-8000 9.2% 7501-8000

8001-8500 1.0% 8001-8500 7.1% 8001-8500 6.5% 8001-8500 13.3% 8001-8500 4.1% 8001-8500

8500-8760 32.4% 8500-8760 35.4% 8500-8760 42.1% 8500-8760 43.2% 8500-8760 48.9% 8500-8760

mean hrs 1000 3000 1500 1959 1959 3.3

Medium Annual Operating Hour Distribution by Applications - Comm. (HP 21 to 50)

Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6

1-500 15.9% 1-500 1.9% 1-500 2.2% 1-500 3.8% 1-500 1.2% 1-500

501-1000 6.8% 501-1000 0.9% 501-1000 2.2% 501-1000 3.2% 501-1000 1.5% 501-1000

iHP

iSec

iApp (Application)

501-1000 6.8% 501-1000 0.9% 501-1000 2.2% 501-1000 3.2% 501-1000 1.5% 501-1000

1001-1500 4.5% 1001-1500 1.4% 1001-1500 1.4% 1001-1500 5.8% 1001-1500 3.2% 1001-1500

1501-2000 0.0% 1501-2000 1.2% 1501-2000 3.1% 1501-2000 1.3% 1501-2000 2.1% 1501-2000

2001-2500 0.0% 2001-2500 3.2% 2001-2500 2.4% 2001-2500 2.6% 2001-2500 4.2% 2001-2500

2501-3000 11.4% 2501-3000 2.9% 2501-3000 3.4% 2501-3000 3.2% 2501-3000 4.0% 2501-3000

3001-3500 2.3% 3001-3500 25.3% 3001-3500 1.8% 3001-3500 1.3% 3001-3500 2.4% 3001-3500

3501-4000 2.3% 3501-4000 0.5% 3501-4000 1.7% 3501-4000 1.3% 3501-4000 2.5% 3501-4000

4001-4500 6.8% 4001-4500 5.8% 4001-4500 3.2% 4001-4500 0.0% 4001-4500 3.6% 4001-4500

4501-5000 11.4% 4501-5000 1.9% 4501-5000 1.1% 4501-5000 1.9% 4501-5000 1.7% 4501-5000

5001-5500 2.3% 5001-5500 3.7% 5001-5500 0.8% 5001-5500 0.0% 5001-5500 0.4% 5001-5500

5501-6000 0.0% 5501-6000 3.1% 5501-6000 2.4% 5501-6000 2.6% 5501-6000 2.1% 5501-6000

6001-6500 2.3% 6001-6500 3.7% 6001-6500 6.6% 6001-6500 6.4% 6001-6500 3.7% 6001-6500

6501-7000 0.0% 6501-7000 0.2% 6501-7000 0.6% 6501-7000 0.6% 6501-7000 1.1% 6501-7000

7001-7500 0.0% 7001-7500 0.9% 7001-7500 0.8% 7001-7500 0.0% 7001-7500 0.7% 7001-7500

7501-8000 6.8% 7501-8000 6.3% 7501-8000 2.9% 7501-8000 15.4% 7501-8000 6.5% 7501-8000

8001-8500 4.5% 8001-8500 1.7% 8001-8500 9.3% 8001-8500 23.7% 8001-8500 9.2% 8001-8500

8500-8760 22.7% 8500-8760 35.5% 8500-8760 53.9% 8500-8760 26.9% 8500-8760 49.9% 8500-8760

mean hrs 1500 3600 1800 2380 2380 3.3

Medium Annual Operating Hour Distribution by Applications - Comm. (HP 51 to 100)

Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6

1-500 6.8% 1-500 0.7% 1-500 3.0% 1-500 0.0% 1-500 2.7% 1-500

501-1000 1.7% 501-1000 0.4% 501-1000 2.2% 501-1000 0.0% 501-1000 0.0% 501-1000

1001-1500 3.4% 1001-1500 0.0% 1001-1500 0.8% 1001-1500 4.3% 1001-1500 2.7% 1001-1500

1501-2000 3.4% 1501-2000 0.4% 1501-2000 0.3% 1501-2000 3.4% 1501-2000 1.1% 1501-2000

2001-2500 10.2% 2001-2500 9.8% 2001-2500 2.8% 2001-2500 1.7% 2001-2500 3.4% 2001-2500

2501-3000 3.4% 2501-3000 0.4% 2501-3000 0.8% 2501-3000 1.7% 2501-3000 1.1% 2501-3000

3001-3500 1.7% 3001-3500 2.5% 3001-3500 1.1% 3001-3500 3.4% 3001-3500 2.3% 3001-3500

3501-4000 1.7% 3501-4000 3.3% 3501-4000 1.7% 3501-4000 0.0% 3501-4000 3.4% 3501-4000

4001-4500 10.2% 4001-4500 6.2% 4001-4500 3.9% 4001-4500 2.6% 4001-4500 1.1% 4001-4500

4501-5000 5.1% 4501-5000 1.1% 4501-5000 0.3% 4501-5000 0.0% 4501-5000 1.1% 4501-5000

5001-5500 3.4% 5001-5500 0.7% 5001-5500 1.4% 5001-5500 0.0% 5001-5500 1.1% 5001-5500

5501-6000 0.0% 5501-6000 1.8% 5501-6000 0.8% 5501-6000 0.9% 5501-6000 1.9% 5501-6000

5001-5500 3.4% 5001-5500 0.7% 5001-5500 1.4% 5001-5500 0.0% 5001-5500 1.1% 5001-5500

5501-6000 0.0% 5501-6000 1.8% 5501-6000 0.8% 5501-6000 0.9% 5501-6000 1.9% 5501-6000

6001-6500 8.5% 6001-6500 0.0% 6001-6500 3.3% 6001-6500 0.0% 6001-6500 2.3% 6001-6500

6501-7000 3.4% 6501-7000 9.4% 6501-7000 24.7% 6501-7000 52.1% 6501-7000 4.2% 6501-7000

7001-7500 0.0% 7001-7500 1.4% 7001-7500 0.0% 7001-7500 0.0% 7001-7500 0.8% 7001-7500

7501-8000 8.5% 7501-8000 3.3% 7501-8000 2.8% 7501-8000 8.5% 7501-8000 9.6% 7501-8000

8001-8500 3.4% 8001-8500 9.1% 8001-8500 12.7% 8001-8500 14.5% 8001-8500 10.0% 8001-8500

8500-8760 25.4% 8500-8760 49.6% 8500-8760 37.4% 8500-8760 6.8% 8500-8760 51.0% 8500-8760

mean hrs 1500 3900 1950 2567 2567 3.3

Medium Annual Operating Hour Distribution by Applications - Agri. (HP 1 to 5)

Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6

1-500 12.4% 1-500 0.8% 1-500 3.8% 1-500 4.2% 1-500 3.4% 1-500

501-1000 1.9% 501-1000 0.8% 501-1000 3.7% 501-1000 1.7% 501-1000 1.4% 501-1000

1001-1500 3.8% 1001-1500 1.4% 1001-1500 1.6% 1001-1500 3.6% 1001-1500 1.9% 1001-1500

1501-2000 1.9% 1501-2000 3.7% 1501-2000 2.6% 1501-2000 3.2% 1501-2000 3.6% 1501-2000

2001-2500 8.6% 2001-2500 6.1% 2001-2500 4.8% 2001-2500 6.1% 2001-2500 3.8% 2001-2500

2501-3000 13.3% 2501-3000 9.6% 2501-3000 5.6% 2501-3000 1.1% 2501-3000 4.4% 2501-3000

3001-3500 9.5% 3001-3500 3.3% 3001-3500 6.6% 3001-3500 0.8% 3001-3500 2.3% 3001-3500

3501-4000 1.9% 3501-4000 1.7% 3501-4000 1.8% 3501-4000 3.2% 3501-4000 4.1% 3501-4000

4001-4500 8.6% 4001-4500 5.9% 4001-4500 6.5% 4001-4500 3.3% 4001-4500 3.3% 4001-4500

4501-5000 2.9% 4501-5000 3.7% 4501-5000 3.4% 4501-5000 1.7% 4501-5000 0.9% 4501-5000

5001-5500 0.0% 5001-5500 1.6% 5001-5500 1.9% 5001-5500 1.8% 5001-5500 2.5% 5001-5500

5501-6000 1.0% 5501-6000 2.5% 5501-6000 1.4% 5501-6000 1.9% 5501-6000 1.6% 5501-6000

6001-6500 0.0% 6001-6500 5.4% 6001-6500 3.5% 6001-6500 3.8% 6001-6500 2.9% 6001-6500

6501-7000 0.0% 6501-7000 2.0% 6501-7000 1.0% 6501-7000 2.8% 6501-7000 1.0% 6501-7000

7001-7500 1.0% 7001-7500 1.1% 7001-7500 0.2% 7001-7500 1.8% 7001-7500 0.7% 7001-7500

7501-8000 0.0% 7501-8000 8.0% 7501-8000 3.0% 7501-8000 2.5% 7501-8000 9.2% 7501-8000

8001-8500 1.0% 8001-8500 7.1% 8001-8500 6.5% 8001-8500 13.3% 8001-8500 4.1% 8001-8500

8500-8760 32.4% 8500-8760 35.4% 8500-8760 42.1% 8500-8760 43.2% 8500-8760 48.9% 8500-8760

mean hrs 1901 4800 1800 1500 1900 3.3

Medium Annual Operating Hour Distribution by Applications - Agri. (HP 21 to 50)

Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6

1-500 15.9% 1-500 1.9% 1-500 2.2% 1-500 3.8% 1-500 1.2% 1-500

501-1000 6.8% 501-1000 0.9% 501-1000 2.2% 501-1000 3.2% 501-1000 1.5% 501-1000

1001-1500 4.5% 1001-1500 1.4% 1001-1500 1.4% 1001-1500 5.8% 1001-1500 3.2% 1001-1500

1501-2000 0.0% 1501-2000 1.2% 1501-2000 3.1% 1501-2000 1.3% 1501-2000 2.1% 1501-2000

2001-2500 0.0% 2001-2500 3.2% 2001-2500 2.4% 2001-2500 2.6% 2001-2500 4.2% 2001-2500

2501-3000 11.4% 2501-3000 2.9% 2501-3000 3.4% 2501-3000 3.2% 2501-3000 4.0% 2501-3000

3001-3500 2.3% 3001-3500 25.3% 3001-3500 1.8% 3001-3500 1.3% 3001-3500 2.4% 3001-3500

3501-4000 2.3% 3501-4000 0.5% 3501-4000 1.7% 3501-4000 1.3% 3501-4000 2.5% 3501-4000

4001-4500 6.8% 4001-4500 5.8% 4001-4500 3.2% 4001-4500 0.0% 4001-4500 3.6% 4001-4500

4501-5000 11.4% 4501-5000 1.9% 4501-5000 1.1% 4501-5000 1.9% 4501-5000 1.7% 4501-5000

5001-5500 2.3% 5001-5500 3.7% 5001-5500 0.8% 5001-5500 0.0% 5001-5500 0.4% 5001-5500

5501-6000 0.0% 5501-6000 3.1% 5501-6000 2.4% 5501-6000 2.6% 5501-6000 2.1% 5501-6000

6001-6500 2.3% 6001-6500 3.7% 6001-6500 6.6% 6001-6500 6.4% 6001-6500 3.7% 6001-6500

6501-7000 0.0% 6501-7000 0.2% 6501-7000 0.6% 6501-7000 0.6% 6501-7000 1.1% 6501-7000

7001-7500 0.0% 7001-7500 0.9% 7001-7500 0.8% 7001-7500 0.0% 7001-7500 0.7% 7001-7500

7501-8000 6.8% 7501-8000 6.3% 7501-8000 2.9% 7501-8000 15.4% 7501-8000 6.5% 7501-8000

8001-8500 4.5% 8001-8500 1.7% 8001-8500 9.3% 8001-8500 23.7% 8001-8500 9.2% 8001-8500

8500-8760 22.7% 8500-8760 35.5% 8500-8760 53.9% 8500-8760 26.9% 8500-8760 49.9% 8500-8760

mean hrs 1900 4800 1800 1500 1900 3.3

Medium Annual Operating Hour Distribution by Applications - Agri. (HP 51 to 100)

Hrs 1 Hrs 2 Hrs 3 Hrs 4 Hrs 5 Hrs 6

1-500 6.8% 1-500 0.7% 1-500 3.0% 1-500 0.0% 1-500 2.7% 1-500

501-1000 1.7% 501-1000 0.4% 501-1000 2.2% 501-1000 0.0% 501-1000 0.0% 501-1000

1001-1500 3.4% 1001-1500 0.0% 1001-1500 0.8% 1001-1500 4.3% 1001-1500 2.7% 1001-1500

1501-2000 3.4% 1501-2000 0.4% 1501-2000 0.3% 1501-2000 3.4% 1501-2000 1.1% 1501-2000

2001-2500 10.2% 2001-2500 9.8% 2001-2500 2.8% 2001-2500 1.7% 2001-2500 3.4% 2001-2500

2501-3000 3.4% 2501-3000 0.4% 2501-3000 0.8% 2501-3000 1.7% 2501-3000 1.1% 2501-3000

3001-3500 1.7% 3001-3500 2.5% 3001-3500 1.1% 3001-3500 3.4% 3001-3500 2.3% 3001-3500

3501-4000 3501-4000 1.7% 3501-4000 3501-4000 3.3% 3501-4000 3501-4000 1.7% 3501-4000 3501-4000 0.0% 3501-4000 3501-4000 3.4% 3501-4000 3501-4000

4001-4500 10.2% 4001-4500 6.2% 4001-4500 3.9% 4001-4500 2.6% 4001-4500 1.1% 4001-4500

4501-5000 5.1% 4501-5000 1.1% 4501-5000 0.3% 4501-5000 0.0% 4501-5000 1.1% 4501-5000

5001-5500 3.4% 5001-5500 0.7% 5001-5500 1.4% 5001-5500 0.0% 5001-5500 1.1% 5001-5500

5501-6000 0.0% 5501-6000 1.8% 5501-6000 0.8% 5501-6000 0.9% 5501-6000 1.9% 5501-6000

6001-6500 8.5% 6001-6500 0.0% 6001-6500 3.3% 6001-6500 0.0% 6001-6500 2.3% 6001-6500

6501-7000 3.4% 6501-7000 9.4% 6501-7000 24.7% 6501-7000 52.1% 6501-7000 4.2% 6501-7000

7001-7500 0.0% 7001-7500 1.4% 7001-7500 0.0% 7001-7500 0.0% 7001-7500 0.8% 7001-7500

7501-8000 8.5% 7501-8000 3.3% 7501-8000 2.8% 7501-8000 8.5% 7501-8000 9.6% 7501-8000

8001-8500 3.4% 8001-8500 9.1% 8001-8500 12.7% 8001-8500 14.5% 8001-8500 10.0% 8001-8500

8500-8760 25.4% 8500-8760 49.6% 8500-8760 37.4% 8500-8760 6.8% 8500-8760 51.0% 8500-8760

mean hrs 1900 4800 1900 1500 1900 3.3
Energy Price

Import Parameters 2010 Price Distribution (2011 $/kWh)

from: Sectors and Applications Industrial

iRU Description Sector Sector $0.0835

1 Design B, 5 HP 2 Commercial

2 Design B, 30 HP 2 Commercial Region Price

3 Design B, 75 HP 2 Commercial Northeast $0.1028

4 Design C, 5 HP 2 Commercial Midwest $0.0839

5 Design C, 75 HP 2 Commercial South $0.0776

6 Fire Pump, 5 HP 2 Commercial West $0.0938

7 Fire Pump, 30 HP 2 Commercial

8 Fire Pump, 75 HP 2 Commercial

Export Parameters

to: LCC & Payback

Electricity Price by Sector (in 2011$/kWh) First year of Fuel Price = 2010

1 2 3 RP Price

Year Indus. Comm. Agr. $/kVAr (yr)

2010 $0.0776 $0.0996 $0.0839 $0.5594

to: Rebuttable Payback (Average Energy Price in 2011$)

Year Indus. Comm. Agr.

2010 $0.0835 $0.1118 $0.0852
 (2011 $/kWh)

Commercial Agriculture Reactive Power

$0.1118 $0.0852 $0.6208

Prob Price Prob Price Prob Price Prob

8.7% $0.1490 19.5% $0.1028 4.6% $0.0000 0.000

26.4% $0.0952 25.3% $0.0839 42.8% $0.0000 0.100

52.5% $0.0996 37.3% $0.0776 29.5% $0.2699 0.100

12.4% $0.1202 17.9% $0.0938 23.1% $0.3693 0.100

$0.4774 0.100

$0.5594 0.100

$0.6452 0.100

$0.7323 0.100

$0.8619 0.100

$0.9914 0.100

$1.1598 0.050

$1.4418 0.050

Energy Price Trends (based on AEO 2011)

Import Parameters List of Fuel Price Projections

from: User Options (GUI) 1 AEO 2011 - Reference Case

Fuel Price Projection Index 1 2 AEO 2011 - High Case

i.e. AEO 2011 - Reference Case 3 AEO 2011 - Low Case

Export Parameters Electricity Price

to: Summary Trend relative to 2010 Reference Case High Price Case Low Price Case

AEO 2011 - Reference Case relative to 2010 prices

Ind. Comm. Agri. Ind. Comm. Ind. Comm. Ind. Comm.

2008 1.056 1.072 1.056 2008 1.056 1.072 1.055 1.071 1.055 1.072

2009 1.047 1.038 1.047 2009 1.047 1.038 1.045 1.037 1.045 1.037

2010 1.000 1.000 1.000 2010 1.000 1.000 1.000 1.000 1.000 1.000

2011 0.948 0.968 0.948 2011 0.948 0.968 0.951 0.970 0.949 0.968

2012 0.946 0.957 0.946 2012 0.946 0.957 0.955 0.965 0.942 0.954

2013 0.940 0.947 0.940 2013 0.940 0.947 0.950 0.957 0.931 0.940

2014 0.934 0.938 0.934 2014 0.934 0.938 0.950 0.952 0.923 0.928

2015 0.935 0.938 0.935 2015 0.935 0.938 0.951 0.952 0.917 0.923

2016 0.932 0.932 0.932 2016 0.932 0.932 0.952 0.950 0.911 0.917

2017 0.934 0.932 0.934 2017 0.934 0.932 0.956 0.951 0.912 0.915

2018 0.934 0.930 0.934 2018 0.934 0.930 0.959 0.953 0.910 0.911

2019 0.934 0.929 0.934 2019 0.934 0.929 0.963 0.955 0.909 0.908

2020 0.938 0.932 0.938 2020 0.938 0.932 0.968 0.962 0.912 0.910

2021 0.939 0.931 0.939 2021 0.939 0.931 0.971 0.963 0.910 0.907

2022 0.941 0.932 0.941 2022 0.941 0.932 0.978 0.967 0.909 0.903

2023 0.944 0.934 0.944 2023 0.944 0.934 0.983 0.970 0.911 0.902

2024 0.947 0.935 0.947 2024 0.947 0.935 0.989 0.974 0.914 0.903

2025 0.951 0.937 0.951 2025 0.951 0.937 0.999 0.980 0.915 0.903

2026 0.956 0.939 0.956 2026 0.956 0.939 1.005 0.982 0.916 0.901

2027 0.957 0.938 0.957 2027 0.957 0.938 1.013 0.986 0.916 0.898

2028 0.962 0.938 0.962 2028 0.962 0.938 1.021 0.989 0.915 0.894

2029 0.966 0.938 0.966 2029 0.966 0.938 1.027 0.991 0.913 0.890

2030 0.965 0.935 0.965 2030 0.965 0.935 1.030 0.991 0.911 0.886

2031 0.968 0.936 0.968 2031 0.968 0.936 1.039 0.996 0.913 0.886

2032 0.973 0.938 0.973 2032 0.973 0.938 1.049 1.002 0.917 0.887

2033 0.976 0.940 0.976 2033 0.976 0.940 1.054 1.005 0.918 0.887

2034 0.981 0.942 0.981 2034 0.981 0.942 1.053 1.001 0.921 0.888

2035 0.990 0.949 0.990 2035 0.990 0.949 1.049 0.996 0.922 0.888

2036 0.994 0.950 0.994

2037 0.998 0.951 0.998

2038 1.003 0.953 1.003 For energy price trend after 2035

2039 1.007 0.954 1.007 Electricity - the rate of change from 2025 to 2035 is used

2040 1.011 0.955 1.011

2041 1.015 0.956 1.015

2042 1.019 0.957 1.019

2043 1.023 0.959 1.023

2044 1.027 0.960 1.027

2045 1.031 0.961 1.031

2046 1.035 0.962 1.035

2047 1.040 0.964 1.040

2048 1.044 0.965 1.044

2049 1.048 0.966 1.048

2050 1.052 0.967 1.052

2051 1.056 0.968 1.056

2052 1.061 0.970 1.061

2053 1.065 0.971 1.065

2054 1.069 0.972 1.069

2055 1.074 0.973 1.074
2056 1.078 0.975 1.078

2057 1.082 0.976 1.082

2058 1.087 0.977 1.087

2059 1.091 0.978 1.091

2060 1.096 0.980 1.096

2061 1.100 0.981 1.100

2062 1.104 0.982 1.104

2063 1.109 0.983 1.109

2064 1.113 0.985 1.113

2065 1.118 0.986 1.118

2066 1.122 0.987 1.122

2067 1.127 0.988 1.127

2068 1.131 0.990 1.131

2069 1.136 0.991 1.136

2070 1.141 0.992 1.141

2071 1.145 0.993 1.145

2072 1.150 0.995 1.150

2073 1.154 0.996 1.154

2074 1.159 0.997 1.159

2075 1.164 0.998 1.164

2076 1.168 1.000 1.168

2077 1.173 1.001 1.173

2078 1.178 1.002 1.178

2079 1.183 1.003 1.183

2080 1.187 1.005 1.187

2081 1.192 1.006 1.192

2082 1.197 1.007 1.197

2083 1.202 1.009 1.202

2084 1.207 1.010 1.207




Discount Rates

Import Parameters Discount Rate Distribution by Sector

from: Sector and Applications Industrial Commercial

iRU iSec Discount Distri- Discount Distri1 2 Rate bution Rate bution

2 2 3.14% 0.54% 2.84% 0.16% 3.14% 1.58

3 2 3.48% 1.14% 3.16% 0.43% 3.48% 3.34

4 2 3.81% 2.16% 3.49% 1.00% 3.81% 6.37

5 2 4.15% 3.73% 3.82% 2.09% 4.15% 10.99

6 2 4.49% 5.83% 4.15% 3.87% 4.49% 17.15

7 2 4.83% 8.23% 4.47% 6.35% 4.83% 24.21

8 2 5.16% 10.52% 4.80% 9.23% 5.16% 30.93

5.50% 12.15% 5.13% 11.90% 5.50% 35.75

5.84% 12.71% 5.46% 13.60% 5.84% 37.39

Export Parameters 6.18% 12.02% 5.78% 13.77% 6.18% 35.37

to: LCC Summary to: LCC Summary 6.51% 10.29% 6.11% 12.37% 6.51% 30.28

iRU Sampled Discount Rate 6.85% 7.97% 6.44% 9.85% 6.85% 23.45

1 3.96% 7.19% 5.58% 6.77% 6.95% 7.19% 16.43

2 3.96% 7.53% 3.54% 7.09% 4.35% 7.53% 10.41

3 3.96% 7.86% 2.03% 7.42% 2.41% 7.86% 5.97

4 3.96% 8.20% 1.05% 7.75% 1.18% 8.20% 3.10

5 3.96% 8.54% 0.49% 8.08% 0.52% 8.54% 1.45

6 3.96% 5.82% 100.00% 5.66% 100.00%

7 3.96% Mean 5.82% 5.66%

8 3.96% Max 8.54% 8.08%

Min 3.14% 2.84%

StDev 1.07% 0.94%

Discount Rate by Sector:

Sampled

1 Industrial 6.10%

2 Commercial 3.96%

3 Agricultural 6.10%

Average

1 Industrial 5.82%

2 Commercial 5.66%

3 Agricultural 5.82%
2.84% 0.49

3.16% 1.29

3.49% 3.05

3.82% 6.36

4.15% 11.77

4.47% 19.30

4.80% 28.07

5.13% 36.19

5.46% 41.36

5.78% 41.90

6.11% 37.63

6.44% 29.95

6.77% 21.14

7.09% 13.22

7.42% 7.33

7.75% 3.60

8.08% 1.57




Lifetime

Import Parameters Assumptions:

from: Sectors and Applications Application Lifetime of motor: (Weibull distribution)

Operating Hours Mean

iRU iApp Oper.Hrs. iHP

1 Design B, T-Frame, 5 HP, 4 poles, Enclosed 5 2556.7 1 Air compressors 15

2 Design B, T-Frame, 30 HP, 4 poles, Enclosed 5 684.1 2 Fans 15

3 Design B, T-Frame, 75 HP, 4 poles, Enclosed 3 2337.2 3 Pumps 11

4 Design C, T-Frame, 5 HP, 4 poles, Enclosed 2 3550.0 1 Material Handling and Processing 20

5 Design C, T-Frame, 50 HP, 4 poles, Enclosed 3 2227.2 2 Other 15.3

6 Fire Pump, 5 HP, 4 poles, Enclosed 6 0.9 1 Fire Pumps 29

7 Fire Pump, 30 HP, 4 poles, Enclosed 6 2.7 2

8 Fire Pump, 75 HP, 4 poles, Enclosed 6 4.2 3 Mechanical Lifetime of motor: (Weibull distribution)

Mean

Export Parameters 1-5 HP 31505

to: LCC Summary 21-50 HP 64881

Lifetime 51-100 HP 67819

iRU in yrs in hrs

1 Design B, T-Frame, 5 HP, 4 poles, Enclosed 13.2 37520

2 Design B, T-Frame, 30 HP, 4 poles, Enclosed 13.2 82867

3 Design B, T-Frame, 75 HP, 4 poles, Enclosed 10.3 92639

4 Design C, T-Frame, 5 HP, 4 poles, Enclosed 10.6 37520

5 Design C, T-Frame, 50 HP, 4 poles, Enclosed 10.3 82867

6 Fire Pump, 5 HP, 4 poles, Enclosed 22.4 37520

7 Fire Pump, 30 HP, 4 poles, Enclosed 22.4 82867

8 Fire Pump, 75 HP, 4 poles, Enclosed 22.4 92639



Weibull Distribution for Application Lifetime

 (Weibull distribution) FAN

Loc scale shape Sampled Loc 7.5 X Probability Loc

scale 8.44 7.50 0.0000 scale

7.50 8.44 2.65 15.5 shape 2.65 7.70 0.0006 shape

7.50 8.44 2.65 15.2 Mean 15 7.90 0.0020 Mean

5.50 6.19 2.65 10.3 Median 14.85 8.10 0.0040 Median

10.00 11.25 2.65 31.7 8.30 0.0064

7.67 8.63 2.65 13.2 8.50 0.0092

14.50 16.31 2.65 22.4 8.70 0.0124

8.90 0.0160

 (Weibull distribution) 9.10 0.0198

Loc scale shape Sampled 9.30 0.0240

18903 14179 2.65 37519.9 9.50 0.0284

19464 51100 2.65 82867.1 9.70 0.0331

20346 53413 2.65 92639.5 9.90 0.0379

10.10 0.0429

10.30 0.0481

10.50 0.0533

10.70 0.0586

10.90 0.0639

11.10 0.0692

11.30 0.0745

11.50 0.0797

11.70 0.0848

11.90 0.0897

12.10 0.0944

12.30 0.0989

12.50 0.1031

12.70 0.1071

12.90 0.1107

13.10 0.1140

13.30 0.1169

13.50 0.1194

13.70 0.1215

13.90 0.1232

14.10 0.1244

14.30 0.1253

14.50 0.1256

14.70 0.1255

14.90 0.1250

15.10 0.1241

15.30 0.1227

15.50 0.1209

15.70 0.1188

15.90 0.1163

16.10 0.1134

16.30 0.1103

16.50 0.1068

16.70 0.1032

16.90 0.0993

17.10 0.0952

17.30 0.0910

17.50 0.0867

17.70 0.0823

17.90 0.0779
18.10 0.0735

18.30 0.0690

18.50 0.0646

18.70 0.0603

18.90 0.0561

19.10 0.0520

19.30 0.0480

19.50 0.0441

19.70 0.0405

19.90 0.0370

20.10 0.0336

20.30 0.0305

20.50 0.0276

20.70 0.0248

20.90 0.0223

21.10 0.0199

21.30 0.0177

21.50 0.0157

21.70 0.0139

21.90 0.0122

22.10 0.0107

22.30 0.0094

22.50 0.0082

22.70 0.0071

22.90 0.0061

23.10 0.0052

23.30 0.0045

23.50 0.0038

23.70 0.0033

23.90 0.0028

24.10 0.0023

24.30 0.0020

24.50 0.0016

15.0


or Application Lifetime

Air Compressor Pump Material Handling and Process

7.5 X Probability Loc 5.5 X Probability Loc 10 X Probability

8.44 7.50 0.0000 scale 6.19 5.50 0.0000 scale 11.25 10.00 0.0000

2.65 7.70 0.0006 shape 2.65 6.00 0.0067 shape 2.65 10.50 0.0014

15 7.90 0.0020 Mean 11 6.50 0.0209 Mean 20 11.00 0.0043

14.85 8.10 0.0040 Median 10.89 7.00 0.0402 Median 19.80 11.50 0.0084

8.30 0.0064 7.50 0.0630 12.00 0.0134

8.50 0.0092 8.00 0.0875 12.50 0.0192

8.70 0.0124 8.50 0.1118 13.00 0.0257

8.90 0.0160 9.00 0.1340 13.50 0.0327

9.10 0.0198 9.50 0.1522 14.00 0.0400

9.30 0.0240 10.00 0.1649 14.50 0.0474

9.50 0.0284 10.50 0.1709 15.00 0.0549

9.70 0.0331 11.00 0.1699 15.50 0.0622

9.90 0.0379 11.50 0.1622 16.00 0.0690

10.10 0.0429 12.00 0.1489 16.50 0.0754

10.30 0.0481 12.50 0.1314 17.00 0.0810

10.50 0.0533 13.00 0.1115 17.50 0.0858

10.70 0.0586 13.50 0.0908 18.00 0.0896

10.90 0.0639 14.00 0.0711 18.50 0.0923

11.10 0.0692 14.50 0.0534 19.00 0.0938

11.30 0.0745 15.00 0.0385 19.50 0.0942

11.50 0.0797 15.50 0.0266 20.00 0.0934

11.70 0.0848 16.00 0.0176 20.50 0.0916

11.90 0.0897 16.50 0.0111 21.00 0.0886

12.10 0.0944 17.00 0.0067 21.50 0.0848

12.30 0.0989 17.50 0.0039 22.00 0.0801

12.50 0.1031 18.00 0.0021 22.50 0.0748

12.70 0.1071 18.50 0.0011 23.00 0.0691

12.90 0.1107 19.00 0.0006 23.50 0.0630

13.10 0.1140 19.50 0.0003 24.00 0.0568

13.30 0.1169 20.00 0.0001 24.50 0.0505

13.50 0.1194 20.50 0.0001 25.00 0.0444

13.70 0.1215 11.0 25.50 0.0386

13.90 0.1232 26.00 0.0331

14.10 0.1244 26.50 0.0280

14.30 0.1253 27.00 0.0235

14.50 0.1256 27.50 0.0194

14.70 0.1255 28.00 0.0158

14.90 0.1250 28.50 0.0127

15.10 0.1241 29.00 0.0101

15.30 0.1227 29.50 0.0079

15.50 0.1209 30.00 0.0061

15.70 0.1188 30.50 0.0047

15.90 0.1163 31.00 0.0035

16.10 0.1134 31.50 0.0026

16.30 0.1103 32.00 0.0019

16.50 0.1068 32.50 0.0014

16.70 0.1032 33.00 0.0010

16.90 0.0993 33.50 0.0007

17.10 0.0952 34.00 0.0005

17.30 0.0910 34.50 0.0003

17.50 0.0867 35.00 0.0002

17.70 0.0823 35.50 0.0001

17.90 0.0779 36.00 0.0001
18.10 0.0735 36.50 0.0001

18.30 0.0690 37.00 0.0000

18.50 0.0646 37.50 0.0000

18.70 0.0603 38.00 0.0000

18.90 0.0561 38.50 0.0000

19.10 0.0520 20.0

19.30 0.0480

19.50 0.0441

19.70 0.0405

19.90 0.0370

20.10 0.0336

20.30 0.0305

20.50 0.0276

20.70 0.0248

20.90 0.0223

21.10 0.0199

21.30 0.0177

21.50 0.0157

21.70 0.0139

21.90 0.0122

22.10 0.0107

22.30 0.0094

22.50 0.0082

22.70 0.0071

22.90 0.0061

23.10 0.0052

23.30 0.0045

23.50 0.0038

23.70 0.0033

23.90 0.0028

24.10 0.0023

24.30 0.0020

24.50 0.0016

15.0


Weibull Distribution for Motor Lifetime

dling and Process Others Fire pump

Loc 7.67 X Probability Loc 14.5 X Probability Loc 18903

scale 8.63 7.70 0.0000 scale 16.31 14.50 0.0000 scale 14179

shape 2.65 8.20 0.0031 shape 2.65 15.00 0.0005 shape 2.65

Mean 15.3333 8.70 0.0092 Mean 29 15.50 0.0016 Mean 31505

Median 15.18 9.20 0.0175 Median 28.71 16.00 0.0031 Median 31253

9.70 0.0276 16.50 0.0050

10.20 0.0390 17.00 0.0073

10.70 0.0513 17.50 0.0098

11.20 0.0640 18.00 0.0125

11.70 0.0766 18.50 0.0155

12.20 0.0885 19.00 0.0187

12.70 0.0993 19.50 0.0220

13.20 0.1085 20.00 0.0255

13.70 0.1157 20.50 0.0290

14.20 0.1205 21.00 0.0325

14.70 0.1227 21.50 0.0361

15.20 0.1224 22.00 0.0396

15.70 0.1196 22.50 0.0430

16.20 0.1144 23.00 0.0463

16.70 0.1073 23.50 0.0495

17.20 0.0986 24.00 0.0524

17.70 0.0887 24.50 0.0551

18.20 0.0783 25.00 0.0575

18.70 0.0677 25.50 0.0597

19.20 0.0573 26.00 0.0614

19.70 0.0475 26.50 0.0629

20.20 0.0385 27.00 0.0640

20.70 0.0306 27.50 0.0647

21.20 0.0238 28.00 0.0650

21.70 0.0181 28.50 0.0649

22.20 0.0134 29.00 0.0644

22.70 0.0098 29.50 0.0636

23.20 0.0069 30.00 0.0625

23.70 0.0048 30.50 0.0610

24.20 0.0033 31.00 0.0592

24.70 0.0022 31.50 0.0571

25.20 0.0014 32.00 0.0548

25.70 0.0009 32.50 0.0523

26.20 0.0005 33.00 0.0496

26.70 0.0003 33.50 0.0468

27.20 0.0002 34.00 0.0439

27.70 0.0001 34.50 0.0409

28.20 0.0001 35.00 0.0380

28.70 0.0000 35.50 0.0350

15.3 36.00 0.0321

36.50 0.0292

37.00 0.0265

37.50 0.0238

38.00 0.0213

38.50 0.0190

39.00 0.0168

39.50 0.0148

40.00 0.0129

40.50 0.0112
41.00 0.0097

41.50 0.0083

42.00 0.0071

42.50 0.0060

43.00 0.0050

43.50 0.0042

44.00 0.0035

44.50 0.0029

45.00 0.0024

45.50 0.0019

46.00 0.0016

46.50 0.0013

29.0


ull Distribution for Motor Lifetime

1-5 HP 21-50 HP 51-100 HP

X Probability Loc 19464 X Probability Loc 20346 X

18903 0.0000 scale 51100 19464 0.0000 scale 53413 20346

19903 0.0023 shape 2.65 20464 0.0001 shape 2.65 21346

20903 0.0073 Mean 64881 21464 0.0002 Mean 67819 22346

21903 0.0141 Median 63975 22464 0.0005 Median 66871 23346

22903 0.0223 23464 0.0008 24346

23903 0.0313 24464 0.0011 25346

24903 0.0407 25464 0.0015 26346

25903 0.0499 26464 0.0019 27346

26903 0.0584 27464 0.0024 28346

27903 0.0654 28464 0.0029 29346

28903 0.0707 29464 0.0034 30346

29903 0.0739 30464 0.0040 31346

30903 0.0747 31464 0.0046 32346

31903 0.0733 32464 0.0053 33346

32903 0.0697 33464 0.0059 34346

33903 0.0643 34464 0.0066 35346

34903 0.0576 35464 0.0073 36346

35903 0.0501 36464 0.0080 37346

36903 0.0422 37464 0.0087 38346

37903 0.0345 38464 0.0094 39346

38903 0.0274 39464 0.0101 40346

39903 0.0210 40464 0.0109 41346

40903 0.0156 41464 0.0116 42346

41903 0.0113 42464 0.0123 43346

42903 0.0078 43464 0.0130 44346

43903 0.0053 44464 0.0137 45346

44903 0.0034 45464 0.0144 46346

45903 0.0022 46464 0.0150 47346

46903 0.0013 47464 0.0157 48346

47903 0.0008 48464 0.0163 49346

48903 0.0004 49464 0.0169 50346

49903 0.0002 50464 0.0174 51346

50903 0.0001 51464 0.0179 52346

51903 0.0001 52464 0.0184 53346

52903 0.0000 53464 0.0189 54346

53903 0.0000 54464 0.0193 55346

31505 55464 0.0196 56346

56464 0.0199 57346

57464 0.0202 58346

58464 0.0204 59346

59464 0.0206 60346

60464 0.0207 61346

61464 0.0207 62346

62464 0.0207 63346

63464 0.0207 64346

64464 0.0206 65346

65464 0.0205 66346

66464 0.0203 67346

67464 0.0201 68346

68464 0.0198 69346

69464 0.0195 70346

70464 0.0191 71346

71464 0.0188 72346
72464 0.0183 73346

73464 0.0179 74346

74464 0.0174 75346

75464 0.0169 76346

76464 0.0164 77346

77464 0.0158 78346

78464 0.0152 79346

79464 0.0147 80346

80464 0.0141 81346

81464 0.0135 82346

82464 0.0129 83346

83464 0.0122 84346

84464 0.0116 85346

85464 0.0110 86346

86464 0.0104 87346

87464 0.0099 88346

88464 0.0093 89346

89464 0.0087 90346

90464 0.0082 91346

91464 0.0076 92346

92464 0.0071 93346

93464 0.0066 94346

94464 0.0061 95346

95464 0.0057 96346

96464 0.0053 97346

97464 0.0048 98346

98464 0.0044 99346

99464 0.0041 100346

100464 0.0037 101346

101464 0.0034 102346

102464 0.0031 103346

103464 0.0028 104346

104464 0.0025 105346

105464 0.0023 106346

106464 0.0021 107346

107464 0.0019 108346

108464 0.0017 109346

109464 0.0015 110346

110464 0.0013 111346

111464 0.0012 112346

112464 0.0010 113346

113464 0.0009 114346

114464 0.0008 115346

115464 0.0007 116346

116464 0.0006 117346

117464 0.0005 118346

118464 0.0005 119346

119464 0.0004 120346

120464 0.0004 121346

121464 0.0003 122346

122464 0.0003 123346

123464 0.0002 124346

124464 0.0002 125346

125464 0.0002 126346

126464 0.0001 127346

127464 0.0001 128346

128464 0.0001 129346

129464 0.0001 130346
130464 0.0001 131346

131464 0.0001 132346

132464 0.0001 133346

133464 0.0000 134346

134464 0.0000 135346

135464 0.0000 136346

136464 0.0000 137346

137464 0.0000 138346

138464 0.0000 139346

139464 0.0000 140346

140464 0.0000 141346

141464 0.0000 142346

142464 0.0000 143346

143464 0.0000 144346

144464 0.0000 145346

145464 0.0000 146346

146464 0.0000 147346

147464 0.0000 148346

148464 0.0000 149346

149464 0.0000 150346

150464 0.0000 151346

151464 0.0000 152346

152464 0.0000 153346

64881 154346

155346

156346

157346

158346

159346

160346

Probability

0.0000

0.0001

0.0002

0.0004

0.0007

0.0010

0.0013

0.0017

0.0021

0.0026

0.0031

0.0036

0.0041

0.0047

0.0053

0.0059

0.0065

0.0071

0.0078

0.0084

0.0091

0.0098

0.0104

0.0111

0.0117

0.0124

0.0130

0.0136

0.0143

0.0148

0.0154

0.0160

0.0165

0.0170

0.0174

0.0178

0.0182

0.0186

0.0189

0.0191

0.0194

0.0195

0.0197

0.0198

0.0198

0.0198

0.0198

0.0197

0.0196

0.0195

0.0193

0.0190

0.0187
0.0184

0.0181

0.0177

0.0173

0.0169

0.0164

0.0159

0.0154

0.0149

0.0144

0.0139

0.0133

0.0128

0.0122

0.0117

0.0111

0.0106

0.0100

0.0095

0.0089

0.0084

0.0079

0.0074

0.0070

0.0065

0.0061

0.0056

0.0052

0.0048

0.0045

0.0041

0.0038

0.0035

0.0032

0.0029

0.0026

0.0024

0.0022

0.0020

0.0018

0.0016

0.0014

0.0013

0.0011

0.0010

0.0009

0.0008

0.0007

0.0006

0.0006

0.0005

0.0004

0.0004

0.0003

0.0003

0.0002

0.0002

0.0002
0.0002

0.0001

0.0001

0.0001

0.0001

0.0001

0.0001

0.0001

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

0.0000

67819

Export Parameters

To: LCC and Payback

Base Case Efficiency Corresponding CSL Level

Unit 1 0.902 3

Unit 2 0.936 2

Unit 3 0.941 1

Unit 4 0.875 0

Unit 5 0.93 0

Unit 6 0.875 0

Unit 7 0.924 0

Unit 8 0.958 2

Basecase Efficiency Distributions

Level PF FL Nominal Efficiency

0 Minimum Commercially Available 0.830 82.5%

1 EPACT 1992 0.820 87.5%

2 NEMA Premium 0.790 89.5%

3 Maximum Commercially Available 0.840 90.2%

4 Incremental 0.850 91.0%

5 Maximum Technology 0.840 91.7%

Level PF FL Nominal Efficiency

0 Minimum Commercially Available 0.860 89.5%

1 EPACT 1992 0.820 92.4%

2 NEMA Premium 0.820 93.6%

3 Maximum Commercially Available 0.810 94.1%

4 Incremental 0.790 94.5%

5 Maximum Technology 0.790 94.5%

Level PF FL Nominal Efficiency

0 Minimum Commercially Available 0.870 93.0%

1 EPACT 1992 0.820 94.1%

2 NEMA Premium 0.850 95.4%

3 Maximum Commercially Available 0.830 95.8%

4 Incremental 0.810 96.2%

5 Maximum Technology 0.790 96.5%

Level PF FL Nominal Efficiency

0 EPACT 1992 0.750 87.5%

1 NEMA Premium 0.620 89.5%

2 Incremental 0.730 90.2%

3 Maximum Technology 0.790 91.0%

Level PF FL Nominal Efficiency

0 EPACT 1992 0.850 93.0%

1 Incremental 0.780 94.1%

2 NEMA Premium 0.780 94.5%

3 Maximum Technology 0.800 95.0%

Level PF FL Nominal Efficiency

0 EPACT 1992 0.820 87.5%

1 NEMA Premium 0.790 89.5%

2 Maximum Commercially Available 0.840 90.2%

3 Incremental 0.850 91.0%

4 Maximum Technology 0.840 91.7%

Level PF FL Nominal Efficiency

0 EPACT 1992 0.860 92.4%

Unit #6: Fire Pump, 5 HP, 4 poles, Enclosed

Unit #7: Fire Pump, 30 HP, 4 poles, Enclosed

Unit #1: Design B, T-Frame, 5 HP, 4 poles, Enclosed

Unit #4: Design C, T-Frame, 5 HP, 4 poles, Enclosed

Unit #2: Design B, T-Frame, 30 HP, 4 poles, Enclosed

Unit #3: Design B, T-Frame, 75 HP, 4 poles, Enclosed

Unit #5: Design C, T-Frame, 50 HP, 4 poles, Enclosed
1 NEMA Premium 0.820 93.6%

2 Maximum Commercially Available 0.820 94.1%

3 Incremental 0.810 94.5%

4 Maximum Technology 0.790 94.5%

Level PF FL Nominal Efficiency

0 EPACT 1992 0.820 94.1%

1 NEMA Premium 0.850 95.4%

2 Maximum Commercially Available 0.830 95.8%

3 Incremental 0.810 96.2%

4 Maximum Technology 0.790 96.5%

Unit #8: Fire Pump, 75 HP, 4 poles, Enclosed
2015

5.5%

38.4%

44.4%

7.6%

3.0%

1.1%

2015

5.3%

30.3%

47.8%

8.8%

7.9%

0.0%

2015

5.4%

28.6%

48.4%

10.1%

5.0%

2.5%

2015

92.3%

7.7%

0.0%

0.0%

2015

73.3%

26.7%

0.0%

0.0%

2015

94.9%

5.1%

0.0%

0.0%

0.0%

2015

81.7%
5.5%

12.8%

0.0%

0.0%

2015

80.6%

2.0%

17.3%

0.0%

0.0%
Worksheet Cell Forecast Name Units

LCC and Payback G49 Energy Price - RU1 $/kWh

LCC and Payback G50 Energy Price - RU2 $/kWh

LCC and Payback G51 Energy Price - RU3 $/kWh

LCC and Payback G52 Energy Price - RU4 $/kWh

LCC and Payback G53 Energy Price - RU5 $/kWh

LCC and Payback G54 Energy Price - RU6 $/kWh

LCC and Payback G55 Energy Price - RU7 $/kWh

LCC and Payback G56 Energy Price - RU8 $/kWh

Lifetime E20 Lifetime - RU1 years

Lifetime E21 Lifetime - RU2 years

Lifetime E22 Lifetime - RU3 years

Lifetime E23 Lifetime - RU4 years

Lifetime E24 Lifetime - RU5 years

Lifetime E25 Lifetime - RU6 years

Lifetime E26 Lifetime - RU7 years

Lifetime E27 Lifetime - RU8 years

Lifetime F20 Mechanical Lifetime - RU1 hours

Lifetime F21 Mechanical Lifetime - RU2 hours

Lifetime F22 Mechanical Lifetime - RU3 hours

Lifetime F23 Mechanical Lifetime - RU4 hours

Lifetime F24 Mechanical Lifetime - RU5 hours

Lifetime F25 Mechanical Lifetime - RU6 hours

Lifetime F26 Mechanical Lifetime - RU7 hours

Lifetime F27 Mechanical Lifetime - RU8 hours

Sectors and Applications G12 Operating Hours - RU1 hours

Sectors and Applications G13 Operating Hours - RU2 hours

Sectors and Applications G14 Operating Hours - RU3 hours

Sectors and Applications G15 Operating Hours - RU4 hours

Sectors and Applications G16 Operating Hours - RU5 hours

Sectors and Applications G17 Operating Hours - RU6 hours

Sectors and Applications G18 Operating Hours - RU7 hours

Sectors and Applications G19 Operating Hours - RU8 hours

Sectors and Applications H12 Loading - RU1%

Sectors and Applications H13 Loading - RU2%

Sectors and Applications H14 Loading - RU3%

Sectors and Applications H15 Loading - RU4%

Sectors and Applications H16 Loading - RU5%

Sectors and Applications H17 Loading - RU6%

Sectors and Applications H18 Loading - RU7%

Sectors and Applications H19 Loading - RU8%

LCC and Payback C37 Discount Rate - RU1%

LCC and Payback C38 Discount Rate - RU2%

LCC and Payback C39 Discount Rate - RU3%

LCC and Payback C40 Discount Rate - RU4%

LCC and Payback C41 Discount Rate - RU5%

LCC and Payback C42 Discount Rate - RU6%

LCC and Payback C43 Discount Rate - RU7%

LCC and Payback C44 Discount Rate - RU8%

LCC and Payback Q7 UEC - RU1 CSL 0 kWh/yr70

LCC and Payback Q8 UEC - RU1 TSL 1 kWh/yr81

LCC and Payback Q9 UEC - RU1 TSL 2 kWh/yr92

LCC and Payback Q10 UEC - RU1 TSL 3 kWh/yr 103

LCC and Payback Q11 UEC - RU1 TSL 4 kWh/yr 114

LCC and Payback Q12 UEC - RU1 TSL 5 kWh/yr 125
LCC and Payback Q14 UEC - RU2 TSL 0 kWh/yr 14

0

LCC and Payback Q15 UEC - RU2 TSL 1 kWh/yr 151

LCC and Payback Q16 UEC - RU2 TSL 2 kWh/yr 162

LCC and Payback Q17 UEC - RU2 TSL 3 kWh/yr 173

LCC and Payback Q18 UEC - RU2 TSL 4 kWh/yr 184

LCC and Payback Q19 UEC - RU2 TSL 5 kWh/yr 195

LCC and Payback Q21 UEC - RU3 TSL 0 kWh/yr 210

LCC and Payback Q22 UEC - RU3 TSL 1 kWh/yr 221

LCC and Payback Q23 UEC - RU3 TSL 2 kWh/yr 232

LCC and Payback Q24 UEC - RU3 TSL 3 kWh/yr 243

LCC and Payback Q25 UEC - RU3 TSL 4 kWh/yr 254

LCC and Payback Q26 UEC - RU3 TSL 5 kWh/yr 265

LCC and Payback Q28 UEC - RU4 TSL 0 kWh/yr 280

LCC and Payback Q29 UEC - RU4 TSL 1 kWh/yr 291

LCC and Payback Q30 UEC - RU4 TSL 2 kWh/yr 302

LCC and Payback Q31 UEC - RU4 TSL 3 kWh/yr 313

LCC and Payback Q33 UEC - RU5 TSL 0 kWh/yr 330

LCC and Payback Q34 UEC - RU5 TSL 1 kWh/yr 341

LCC and Payback Q35 UEC - RU5 TSL 2 kWh/yr 352

LCC and Payback Q36 UEC - RU5 TSL 3 kWh/yr 363

LCC and Payback Q38 UEC - RU6 TSL 0 kWh/yr 380

LCC and Payback Q39 UEC - RU6 TSL 1 kWh/yr 391

LCC and Payback Q40 UEC - RU6 TSL 2 kWh/yr 402

LCC and Payback Q41 UEC - RU6 TSL 3 kWh/yr 413

LCC and Payback Q42 UEC - RU6 TSL 4 kWh/yr 424

LCC and Payback Q44 UEC - RU7 TSL 0 kWh/yr 440

LCC and Payback Q45 UEC - RU7 TSL 1 kWh/yr 451

LCC and Payback Q46 UEC - RU7 TSL 2 kWh/yr 462

LCC and Payback Q47 UEC - RU7 TSL 3 kWh/yr 473

LCC and Payback Q48 UEC - RU7 TSL 4 kWh/yr 484

LCC and Payback Q50 UEC - RU8 TSL 0 kWh/yr 500

LCC and Payback Q51 UEC - RU8 TSL 1 kWh/yr 511

LCC and Payback Q52 UEC - RU8 TSL 2 kWh/yr 522

LCC and Payback Q53 UEC - RU8 TSL 3 kWh/yr 533

LCC and Payback Q54 UEC - RU8 TSL 4 kWh/yr 544

LCC and Payback S7 Installed Price - RU1 CSL 0$701

LCC and Payback S8 Installed Price - RU1 CSL 1$811

LCC and Payback S9 Installed Price - RU1 CSL 2$921

LCC and Payback S10 Installed Price - RU1 CSL 3$ 1031

LCC and Payback S11 Installed Price - RU1 CSL 4$ 1141

LCC and Payback S12 Installed Price - RU1 CSL 5$ 1251

LCC and Payback S14 Installed Price - RU2 CSL 0$ 1402

LCC and Payback S15 Installed Price - RU2 CSL 1$ 1512

LCC and Payback S16 Installed Price - RU2 CSL 2$ 1622

LCC and Payback S17 Installed Price - RU2 CSL 3$ 1732

LCC and Payback S18 Installed Price - RU2 CSL 4$ 1842

LCC and Payback S19 Installed Price - RU2 CSL 5$ 1952

LCC and Payback S21 Installed Price - RU3 CSL 0$ 2103

LCC and Payback S22 Installed Price - RU3 CSL 1$ 2213

LCC and Payback S23 Installed Price - RU3 CSL 2$ 2323

LCC and Payback S24 Installed Price - RU3 CSL 3$ 2433

LCC and Payback S25 Installed Price - RU3 CSL 4$ 2543

LCC and Payback S26 Installed Price - RU3 CSL 5$ 2653

LCC and Payback S28 Installed Price - RU4 CSL 0$ 2804

LCC and Payback S29 Installed Price - RU4 CSL 1$ 2914
LCC and Payback S30 Installed Price - RU4 CSL 2

$ 3024

LCC and Payback S31 Installed Price - RU4 CSL 3$ 3134

LCC and Payback S33 Installed Price - RU5 CSL 0$ 3305

LCC and Payback S34 Installed Price - RU5 CSL 1$ 3415

LCC and Payback S35 Installed Price - RU5 CSL 2$ 3525

LCC and Payback S36 Installed Price - RU5 CSL 3$ 3635

LCC and Payback S38 Installed Price - RU6 CSL 0$ 3806

LCC and Payback S39 Installed Price - RU6 CSL 1$ 3916

LCC and Payback S40 Installed Price - RU6 CSL 2$ 4026

LCC and Payback S41 Installed Price - RU6 CSL 3$ 4136

LCC and Payback S42 Installed Price - RU6 CSL 4$ 4246

LCC and Payback S44 Installed Price - RU7 CSL 0$ 4407

LCC and Payback S45 Installed Price - RU7 CSL 1$ 4517

LCC and Payback S46 Installed Price - RU7 CSL 2$ 4627

LCC and Payback S47 Installed Price - RU7 CSL 3$ 4737

LCC and Payback S48 Installed Price - RU7 CSL 4$ 4847

LCC and Payback S50 Installed Price - RU8 CSL 0$ 5008

LCC and Payback S51 Installed Price - RU8 CSL 1$ 5118

LCC and Payback S52 Installed Price - RU8 CSL 2$ 5228

LCC and Payback S53 Installed Price - RU8 CSL 3$ 5338

LCC and Payback S54 Installed Price - RU8 CSL 4$ 5448

LCC and Payback R7 Reactive Power - RU1 CSL 0 kVAr701

LCC and Payback R8 Reactive Power - RU1 CSL 1 kVAr811

LCC and Payback R9 Reactive Power - RU1 CSL 2 kVAr921

LCC and Payback R10 Reactive Power - RU1 CSL 3 kVAr 1031

LCC and Payback R11 Reactive Power - RU1 CSL 4 kVAr 1141

LCC and Payback R12 Reactive Power - RU1 CSL 5 kVAr 1251

LCC and Payback R14 Reactive Power - RU2 CSL 0 kVAr 1402

LCC and Payback R15 Reactive Power - RU2 CSL 1 kVAr 1512

LCC and Payback R16 Reactive Power - RU2 CSL 2 kVAr 1622

LCC and Payback R17 Reactive Power - RU2 CSL 3 kVAr 1732

LCC and Payback R18 Reactive Power - RU2 CSL 4 kVAr 1842

LCC and Payback R19 Reactive Power - RU2 CSL 5 kVAr 1952

LCC and Payback R21 Reactive Power - RU3 CSL 0 kVAr 2103

LCC and Payback R22 Reactive Power - RU3 CSL 1 kVAr 2213

LCC and Payback R23 Reactive Power - RU3 CSL 2 kVAr 2323

LCC and Payback R24 Reactive Power - RU3 CSL 3 kVAr 2433

LCC and Payback R25 Reactive Power - RU3 CSL 4 kVAr 2543

LCC and Payback R26 Reactive Power - RU3 CSL 5 kVAr 2653

LCC and Payback R28 Reactive Power - RU4 CSL 0 kVAr 2804

LCC and Payback R29 Reactive Power - RU4 CSL 1 kVAr 2914

LCC and Payback R30 Reactive Power - RU4 CSL 2 kVAr 3024

LCC and Payback R31 Reactive Power - RU4 CSL 3 kVAr 3134

LCC and Payback R33 Reactive Power - RU5 CSL 0 kVAr 3305

LCC and Payback R34 Reactive Power - RU5 CSL 1 kVAr 3415

LCC and Payback R35 Reactive Power - RU5 CSL 2 kVAr 3525

LCC and Payback R36 Reactive Power - RU5 CSL 3 kVAr 3635

LCC and Payback R38 Reactive Power - RU6 CSL 0 kVAr 3806

LCC and Payback R39 Reactive Power - RU6 CSL 1 kVAr 3916

LCC and Payback R40 Reactive Power - RU6 CSL 2 kVAr 4026

LCC and Payback R41 Reactive Power - RU6 CSL 3 kVAr 4136

LCC and Payback R42 Reactive Power - RU6 CSL 4 kVAr 4246

LCC and Payback R44 Reactive Power - RU7 CSL 0 kVAr 4407

LCC and Payback R45 Reactive Power - RU7 CSL 1 kVAr 4517

LCC and Payback R46 Reactive Power - RU7 CSL 2 kVAr 4627
LCC and Payback R47 Reactive Power - RU7 CSL 3 kVAr 47

37

LCC and Payback R48 Reactive Power - RU7 CSL 4 kVAr 4847

LCC and Payback R50 Reactive Power - RU8 CSL 0 kVAr 5008

LCC and Payback R51 Reactive Power - RU8 CSL 1 kVAr 5118

LCC and Payback R52 Reactive Power - RU8 CSL 2 kVAr 5228

LCC and Payback R53 Reactive Power - RU8 CSL 3 kVAr 5338

LCC and Payback R54 Reactive Power - RU8 CSL 4 kVAr 5448

LCC and Payback T7 Oper. Cost - RU1 CSL 0$701

LCC and Payback T8 Oper. Cost - RU1 CSL 1$811

LCC and Payback T9 Oper. Cost - RU1 CSL 2$921

LCC and Payback T10 Oper. Cost - RU1 CSL 3$ 1031

LCC and Payback T11 Oper. Cost - RU1 CSL 4$ 1141

LCC and Payback T12 Oper. Cost - RU1 CSL 5$ 1251

LCC and Payback T14 Oper. Cost - RU2 CSL 0$ 1402

LCC and Payback T15 Oper. Cost - RU2 CSL 1$ 1512

LCC and Payback T16 Oper. Cost - RU2 CSL 2$ 1622

LCC and Payback T17 Oper. Cost - RU2 CSL 3$ 1732

LCC and Payback T18 Oper. Cost - RU2 CSL 4$ 1842

LCC and Payback T19 Oper. Cost - RU2 CSL 5$ 1952

LCC and Payback T21 Oper. Cost - RU3 CSL 0$ 2103

LCC and Payback T22 Oper. Cost - RU3 CSL 1$ 2213

LCC and Payback T23 Oper. Cost - RU3 CSL 2$ 2323

LCC and Payback T24 Oper. Cost - RU3 CSL 3$ 2433

LCC and Payback T25 Oper. Cost - RU3 CSL 4$ 2543

LCC and Payback T26 Oper. Cost - RU3 CSL 5$ 2653

LCC and Payback T28 Oper. Cost - RU4 CSL 0$ 2804

LCC and Payback T29 Oper. Cost - RU4 CSL 1$ 2914

LCC and Payback T30 Oper. Cost - RU4 CSL 2$ 3024

LCC and Payback T31 Oper. Cost - RU4 CSL 3$ 3134

LCC and Payback T33 Oper. Cost - RU5 CSL 0$ 3305

LCC and Payback T34 Oper. Cost - RU5 CSL 1$ 3415

LCC and Payback T35 Oper. Cost - RU5 CSL 2$ 3525

LCC and Payback T36 Oper. Cost - RU5 CSL 3$ 3635

LCC and Payback T38 Oper. Cost - RU6 CSL 0$ 3806

LCC and Payback T39 Oper. Cost - RU6 CSL 1$ 3916

LCC and Payback T40 Oper. Cost - RU6 CSL 2$ 4026

LCC and Payback T41 Oper. Cost - RU6 CSL 3$ 4136

LCC and Payback T42 Oper. Cost - RU6 CSL 4$ 4246

LCC and Payback T44 Oper. Cost - RU7 CSL 0$ 4407

LCC and Payback T45 Oper. Cost - RU7 CSL 1$ 4517

LCC and Payback T46 Oper. Cost - RU7 CSL 2$ 4627

LCC and Payback T47 Oper. Cost - RU7 CSL 3$ 4737

LCC and Payback T48 Oper. Cost - RU7 CSL 4$ 4847

LCC and Payback T50 Oper. Cost - RU8 CSL 0$ 5008

LCC and Payback T51 Oper. Cost - RU8 CSL 1$ 5118

LCC and Payback T52 Oper. Cost - RU8 CSL 2$ 5228

LCC and Payback T53 Oper. Cost - RU8 CSL 3$ 5338

LCC and Payback T54 Oper. Cost - RU8 CSL 4$ 5448

LCC and Payback V7 Life Cycle Cost - RU1 CSL 0$701

LCC and Payback V8 Life Cycle Cost - RU1 CSL 1$811

LCC and Payback V9 Life Cycle Cost - RU1 CSL 2$921

LCC and Payback V10 Life Cycle Cost - RU1 CSL 3$ 1031

LCC and Payback V11 Life Cycle Cost - RU1 CSL 4$ 1141

LCC and Payback V12 Life Cycle Cost - RU1 CSL 5$ 1251

LCC and Payback V14 Life Cycle Cost - RU2 CSL 0$ 1402
LCC and Payback V15 Life Cycle Cost - RU2 CSL 1

$ 1512

LCC and Payback V16 Life Cycle Cost - RU2 CSL 2$ 1622

LCC and Payback V17 Life Cycle Cost - RU2 CSL 3$ 1732

LCC and Payback V18 Life Cycle Cost - RU2 CSL 4$ 1842

LCC and Payback V19 Life Cycle Cost - RU2 CSL 5$ 1952

LCC and Payback V21 Life Cycle Cost - RU3 CSL 0$ 2103

LCC and Payback V22 Life Cycle Cost - RU3 CSL 1$ 2213

LCC and Payback V23 Life Cycle Cost - RU3 CSL 2$ 2323

LCC and Payback V24 Life Cycle Cost - RU3 CSL 3$ 2433

LCC and Payback V25 Life Cycle Cost - RU3 CSL 4$ 2543

LCC and Payback V26 Life Cycle Cost - RU3 CSL 5$ 2653

LCC and Payback V28 Life Cycle Cost - RU4 CSL 0$ 2804

LCC and Payback V29 Life Cycle Cost - RU4 CSL 1$ 2914

LCC and Payback V30 Life Cycle Cost - RU4 CSL 2$ 3024

LCC and Payback V31 Life Cycle Cost - RU4 CSL 3$ 3134

LCC and Payback V33 Life Cycle Cost - RU5 CSL 0$ 3305

LCC and Payback V34 Life Cycle Cost - RU5 CSL 1$ 3415

LCC and Payback V35 Life Cycle Cost - RU5 CSL 2$ 3525

LCC and Payback V36 Life Cycle Cost - RU5 CSL 3$ 3635

LCC and Payback V38 Life Cycle Cost - RU6 CSL 0$ 3806

LCC and Payback V39 Life Cycle Cost - RU6 CSL 1$ 3916

LCC and Payback V40 Life Cycle Cost - RU6 CSL 2$ 4026

LCC and Payback V41 Life Cycle Cost - RU6 CSL 3$ 4136

LCC and Payback V42 Life Cycle Cost - RU6 CSL 4$ 4246

LCC and Payback V44 Life Cycle Cost - RU7 CSL 0$ 4407

LCC and Payback V45 Life Cycle Cost - RU7 CSL 1$ 4517

LCC and Payback V46 Life Cycle Cost - RU7 CSL 2$ 4627

LCC and Payback V47 Life Cycle Cost - RU7 CSL 3$ 4737

LCC and Payback V48 Life Cycle Cost - RU7 CSL 4$ 4847

LCC and Payback V50 Life Cycle Cost - RU8 CSL 0$ 5008

LCC and Payback V51 Life Cycle Cost - RU8 CSL 1$ 5118

LCC and Payback V52 Life Cycle Cost - RU8 CSL 2$ 5228

LCC and Payback V53 Life Cycle Cost - RU8 CSL 3$ 5338

LCC and Payback V54 Life Cycle Cost - RU8 CSL 4$ 5448

LCC and Payback W8 LCC Savings - RU1 CSL 1$811

LCC and Payback W9 LCC Savings - RU1 CSL 2$921

LCC and Payback W10 LCC Savings - RU1 CSL 3$ 1031

LCC and Payback W11 LCC Savings - RU1 CSL 4$ 1141

LCC and Payback W12 LCC Savings - RU1 CSL 5$ 1251

LCC and Payback W15 LCC Savings - RU2 CSL 1$ 1512

LCC and Payback W16 LCC Savings - RU2 CSL 2$ 1622

LCC and Payback W17 LCC Savings - RU2 CSL 3$ 1732

LCC and Payback W18 LCC Savings - RU2 CSL 4$ 1842

LCC and Payback W19 LCC Savings - RU2 CSL 5$ 1952

LCC and Payback W22 LCC Savings - RU3 CSL 1$ 2213

LCC and Payback W23 LCC Savings - RU3 CSL 2$ 2323

LCC and Payback W24 LCC Savings - RU3 CSL 3$ 2433

LCC and Payback W25 LCC Savings - RU3 CSL 4$ 2543

LCC and Payback W26 LCC Savings - RU3 CSL 5$ 2653

LCC and Payback W29 LCC Savings - RU4 CSL 1$ 2914

LCC and Payback W30 LCC Savings - RU4 CSL 2$ 3024

LCC and Payback W31 LCC Savings - RU4 CSL 3$ 3134

LCC and Payback W34 LCC Savings - RU5 CSL 1$ 3415

LCC and Payback W35 LCC Savings - RU5 CSL 2$ 3525

LCC and Payback W36 LCC Savings - RU5 CSL 3$ 3635
LCC and Payback W3

9 LCC Savings - RU6 CSL 1$ 3916

LCC and Payback W40 LCC Savings - RU6 CSL 2$ 4026

LCC and Payback W41 LCC Savings - RU6 CSL 3$ 4136

LCC and Payback W42 LCC Savings - RU6 CSL 4$ 4246

LCC and Payback W45 LCC Savings - RU7 CSL 1$ 4517

LCC and Payback W46 LCC Savings - RU7 CSL 2$ 4627

LCC and Payback W47 LCC Savings - RU7 CSL 3$ 4737

LCC and Payback W48 LCC Savings - RU7 CSL 4$ 4847

LCC and Payback W51 LCC Savings - RU8 CSL 1$ 5118

LCC and Payback W52 LCC Savings - RU8 CSL 2$ 5228

LCC and Payback W53 LCC Savings - RU8 CSL 3$ 5338

LCC and Payback W54 LCC Savings - RU8 CSL 4$ 5448

LCC and Payback Y8 Oper. Cost Saving - RU1 CSL 1$811

LCC and Payback Y9 Oper. Cost Saving - RU1 CSL 2$921

LCC and Payback Y10 Oper. Cost Saving - RU1 CSL 3$ 1031

LCC and Payback Y11 Oper. Cost Saving - RU1 CSL 4$ 1141

LCC and Payback Y12 Oper. Cost Saving - RU1 CSL 5$ 1251

LCC and Payback Y15 Oper. Cost Saving - RU2 CSL 1$ 1512

LCC and Payback Y16 Oper. Cost Saving - RU2 CSL 2$ 1622

LCC and Payback Y17 Oper. Cost Saving - RU2 CSL 3$ 1732

LCC and Payback Y18 Oper. Cost Saving - RU2 CSL 4$ 1842

LCC and Payback Y19 Oper. Cost Saving - RU2 CSL 5$ 1952

LCC and Payback Y22 Oper. Cost Saving - RU3 CSL 1$ 2213

LCC and Payback Y23 Oper. Cost Saving - RU3 CSL 2$ 2323

LCC and Payback Y24 Oper. Cost Saving - RU3 CSL 3$ 2433

LCC and Payback Y25 Oper. Cost Saving - RU3 CSL 4$ 2543

LCC and Payback Y26 Oper. Cost Saving - RU3 CSL 5$ 2653

LCC and Payback Y29 Oper. Cost Saving - RU4 CSL 1$ 2914

LCC and Payback Y30 Oper. Cost Saving - RU4 CSL 2$ 3024

LCC and Payback Y31 Oper. Cost Saving - RU4 CSL 3$ 3134

LCC and Payback Y34 Oper. Cost Saving - RU5 CSL 1$ 3415

LCC and Payback Y35 Oper. Cost Saving - RU5 CSL 2$ 3525

LCC and Payback Y36 Oper. Cost Saving - RU5 CSL 3$ 3635

LCC and Payback Y39 Oper. Cost Saving - RU6 CSL 1$ 3916

LCC and Payback Y40 Oper. Cost Saving - RU6 CSL 2$ 4026

LCC and Payback Y41 Oper. Cost Saving - RU6 CSL 3$ 4136

LCC and Payback Y42 Oper. Cost Saving - RU6 CSL 4$ 4246

LCC and Payback Y45 Oper. Cost Saving - RU7 CSL 1$ 4517

LCC and Payback Y46 Oper. Cost Saving - RU7 CSL 2$ 4627

LCC and Payback Y47 Oper. Cost Saving - RU7 CSL 3$ 4737

LCC and Payback Y48 Oper. Cost Saving - RU7 CSL 4$ 4847

LCC and Payback Y51 Oper. Cost Saving - RU8 CSL 1$ 5118

LCC and Payback Y52 Oper. Cost Saving - RU8 CSL 2$ 5228

LCC and Payback Y53 Oper. Cost Saving - RU8 CSL 3$ 5338

LCC and Payback Y54 Oper. Cost Saving - RU8 CSL 4$ 5448

LCC and Payback Z8 Payback Period - RU1 CSL 1 yr811

LCC and Payback Z9 Payback Period - RU1 CSL 2 yr921

LCC and Payback Z10 Payback Period - RU1 CSL 3 yr 1031

LCC and Payback Z11 Payback Period - RU1 CSL 4 yr 1141

LCC and Payback Z12 Payback Period - RU1 CSL 5 yr 1251

LCC and Payback Z15 Payback Period - RU2 CSL 1 yr 1512

LCC and Payback Z16 Payback Period - RU2 CSL 2 yr 1622

LCC and Payback Z17 Payback Period - RU2 CSL 3 yr 1732

LCC and Payback Z18 Payback Period - RU2 CSL 4 yr 1842

LCC and Payback Z19 Payback Period - RU2 CSL 5 yr 1952
LCC and Payback Z22 Payback Period - RU3 CSL 1 yr 22

13

LCC and Payback Z23 Payback Period - RU3 CSL 2 yr 2323

LCC and Payback Z24 Payback Period - RU3 CSL 3 yr 2433

LCC and Payback Z25 Payback Period - RU3 CSL 4 yr 2543

LCC and Payback Z26 Payback Period - RU3 CSL 5 yr 2653

LCC and Payback Z29 Payback Period - RU4 CSL 1 yr 2914

LCC and Payback Z30 Payback Period - RU4 CSL 2 yr 3024

LCC and Payback Z31 Payback Period - RU4 CSL 3 yr 3134

LCC and Payback Z34 Payback Period - RU5 CSL 1 yr 3415

LCC and Payback Z35 Payback Period - RU5 CSL 2 yr 3525

LCC and Payback Z36 Payback Period - RU5 CSL 3 yr 3635

LCC and Payback Z39 Payback Period - RU6 CSL 1 yr 3916

LCC and Payback Z40 Payback Period - RU6 CSL 2 yr 4026

LCC and Payback Z41 Payback Period - RU6 CSL 3 yr 4136

LCC and Payback Z42 Payback Period - RU6 CSL 4 yr 4246

LCC and Payback Z45 Payback Period - RU7 CSL 1 yr 4517

LCC and Payback Z46 Payback Period - RU7 CSL 2 yr 4627

LCC and Payback Z47 Payback Period - RU7 CSL 3 yr 4737

LCC and Payback Z48 Payback Period - RU7 CSL 4 yr 4847

LCC and Payback Z51 Payback Period - RU8 CSL 1 yr 5118

LCC and Payback Z52 Payback Period - RU8 CSL 2 yr 5228

LCC and Payback Z53 Payback Period - RU8 CSL 3 yr 5338

LCC and Payback Z54 Payback Period - RU8 CSL 4 yr 5448

LCC and Payback AA7 Annualized LCC - RU1 CSL 0$701

LCC and Payback AA8 Annualized LCC - RU1 CSL 1$811

LCC and Payback AA9 Annualized LCC - RU1 CSL 2$921

LCC and Payback AA10 Annualized LCC - RU1 CSL 3$ 1031

LCC and Payback AA11 Annualized LCC - RU1 CSL 4$ 1141

LCC and Payback AA12 Annualized LCC - RU1 CSL 5$ 1251

LCC and Payback AA14 Annualized LCC - RU2 CSL 0$ 1402

LCC and Payback AA15 Annualized LCC - RU2 CSL 1$ 1512

LCC and Payback AA16 Annualized LCC - RU2 CSL 2$ 1622

LCC and Payback AA17 Annualized LCC - RU2 CSL 3$ 1732

LCC and Payback AA18 Annualized LCC - RU2 CSL 4$ 1842

LCC and Payback AA19 Annualized LCC - RU2 CSL 5$ 1952

LCC and Payback AA21 Annualized LCC - RU3 CSL 0$ 2103

LCC and Payback AA22 Annualized LCC - RU3 CSL 1$ 2213

LCC and Payback AA23 Annualized LCC - RU3 CSL 2$ 2323

LCC and Payback AA24 Annualized LCC - RU3 CSL 3$ 2433

LCC and Payback AA25 Annualized LCC - RU3 CSL 4$ 2543

LCC and Payback AA26 Annualized LCC - RU3 CSL 5$ 2653

LCC and Payback AA28 Annualized LCC - RU4 CSL 0$ 2804

LCC and Payback AA29 Annualized LCC - RU4 CSL 1$ 2914

LCC and Payback AA30 Annualized LCC - RU4 CSL 2$ 3024

LCC and Payback AA31 Annualized LCC - RU4 CSL 3$ 3134

LCC and Payback AA33 Annualized LCC - RU5 CSL 0$ 3305

LCC and Payback AA34 Annualized LCC - RU5 CSL 1$ 3415

LCC and Payback AA35 Annualized LCC - RU5 CSL 2$ 3525

LCC and Payback AA36 Annualized LCC - RU5 CSL 3$ 3635

LCC and Payback AA38 Annualized LCC - RU6 CSL 0$ 3806

LCC and Payback AA39 Annualized LCC - RU6 CSL 1$ 3916

LCC and Payback AA40 Annualized LCC - RU6 CSL 2$ 4026

LCC and Payback AA41 Annualized LCC - RU6 CSL 3$ 4136

LCC and Payback AA42 Annualized LCC - RU6 CSL 4$ 4246

LCC and Payback AA44 Annualized LCC - RU7 CSL 0$ 4407
LCC and Payback AA45 Annualized LCC - RU7 CSL 1

$ 4517

LCC and Payback AA46 Annualized LCC - RU7 CSL 2$ 4627

LCC and Payback AA47 Annualized LCC - RU7 CSL 3$ 4737

LCC and Payback AA48 Annualized LCC - RU7 CSL 4$ 4847

LCC and Payback AA50 Annualized LCC - RU8 CSL 0$ 5008

LCC and Payback AA51 Annualized LCC - RU8 CSL 1$ 5118

LCC and Payback AA52 Annualized LCC - RU8 CSL 2$ 5228

LCC and Payback AA53 Annualized LCC - RU8 CSL 3$ 5338

LCC and Payback AA54 Annualized LCC - RU8 CSL 4$ 5448

LCC and Payback AB8 Annualized LCC Saving - RU1 CSL 1$811

LCC and Payback AB9 Annualized LCC Saving - RU1 CSL 2$921

LCC and Payback AB10 Annualized LCC Saving - RU1 CSL 3$ 1031

LCC and Payback AB11 Annualized LCC Saving - RU1 CSL 4$ 1141

LCC and Payback AB12 Annualized LCC Saving - RU1 CSL 5$ 1251

LCC and Payback AB15 Annualized LCC Saving - RU2 CSL 1$ 1512

LCC and Payback AB16 Annualized LCC Saving - RU2 CSL 2$ 1622

LCC and Payback AB17 Annualized LCC Saving - RU2 CSL 3$ 1732

LCC and Payback AB18 Annualized LCC Saving - RU2 CSL 4$ 1842

LCC and Payback AB19 Annualized LCC Saving - RU2 CSL 5$ 1952

LCC and Payback AB22 Annualized LCC Saving - RU3 CSL 1$ 2213

LCC and Payback AB23 Annualized LCC Saving - RU3 CSL 2$ 2323

LCC and Payback AB24 Annualized LCC Saving - RU3 CSL 3$ 2433

LCC and Payback AB25 Annualized LCC Saving - RU3 CSL 4$ 2543

LCC and Payback AB26 Annualized LCC Saving - RU3 CSL 5$ 2653

LCC and Payback AB29 Annualized LCC Saving - RU4 CSL 1$ 2914

LCC and Payback AB30 Annualized LCC Saving - RU4 CSL 2$ 3024

LCC and Payback AB31 Annualized LCC Saving - RU4 CSL 3$ 3134

LCC and Payback AB34 Annualized LCC Saving - RU5 CSL 1$ 3415

LCC and Payback AB35 Annualized LCC Saving - RU5 CSL 2$ 3525

LCC and Payback AB36 Annualized LCC Saving - RU5 CSL 3$ 3635

LCC and Payback AB39 Annualized LCC Saving - RU6 CSL 1$ 3916

LCC and Payback AB40 Annualized LCC Saving - RU6 CSL 2$ 4026

LCC and Payback AB41 Annualized LCC Saving - RU6 CSL 3$ 4136

LCC and Payback AB42 Annualized LCC Saving - RU6 CSL 4$ 4246

LCC and Payback AB45 Annualized LCC Saving - RU7 CSL 1$ 4517

LCC and Payback AB46 Annualized LCC Saving - RU7 CSL 2$ 4627

LCC and Payback AB47 Annualized LCC Saving - RU7 CSL 3$ 4737

LCC and Payback AB48 Annualized LCC Saving - RU7 CSL 4$ 4847

LCC and Payback AB51 Annualized LCC Saving - RU8 CSL 1$ 5118

LCC and Payback AB52 Annualized LCC Saving - RU8 CSL 2$ 5228

LCC and Payback AB53 Annualized LCC Saving - RU8 CSL 3$ 5338

LCC and Payback AB54 Annualized LCC Saving - RU8 CSL 4$ 5448

LCC and Payback P7 Losses - RU1 CSL 0 KWh/yr701

LCC and Payback P8 Losses - RU1 CSL 1 KWh/yr811

LCC and Payback P9 Losses - RU1 CSL 2 KWh/yr921

LCC and Payback P10 Losses - RU1 CSL 3 KWh/yr 1031

LCC and Payback P11 Losses - RU1 CSL 4 KWh/yr 1141

LCC and Payback P12 Losses - RU1 CSL 5 KWh/yr 1251

LCC and Payback P14 Losses - RU2 CSL 0 KWh/yr 1402

LCC and Payback P15 Losses - RU2 CSL 1 KWh/yr 1512

LCC and Payback P16 Losses - RU2 CSL 2 KWh/yr 1622

LCC and Payback P17 Losses - RU2 CSL 3 KWh/yr 1732

LCC and Payback P18 Losses - RU2 CSL 4 KWh/yr 1842

LCC and Payback P19 Losses - RU2 CSL 5 KWh/yr 1952

LCC and Payback P21 Losses - RU3 CSL 0 KWh/yr 2103
LCC and Payback P22 Losses - RU3 CSL 1 KWh/yr 22

13

LCC and Payback P23 Losses - RU3 CSL 2 KWh/yr 2323

LCC and Payback P24 Losses - RU3 CSL 3 KWh/yr 2433

LCC and Payback P25 Losses - RU3 CSL 4 KWh/yr 2543

LCC and Payback P26 Losses - RU3 CSL 5 KWh/yr 2653

LCC and Payback P28 Losses - RU4 CSL 0 KWh/yr 2804

LCC and Payback P29 Losses - RU4 CSL 1 KWh/yr 2914

LCC and Payback P30 Losses - RU4 CSL 2 KWh/yr 3024

LCC and Payback P31 Losses - RU4 CSL 3 KWh/yr 3134

LCC and Payback P33 Losses - RU5 CSL 0 KWh/yr 3305

LCC and Payback P34 Losses - RU5 CSL 1 KWh/yr 3415

LCC and Payback P35 Losses - RU5 CSL 2 KWh/yr 3525

LCC and Payback P36 Losses - RU5 CSL 3 KWh/yr 3635

LCC and Payback P38 Losses - RU6 CSL 0 KWh/yr 3806

LCC and Payback P39 Losses - RU6 CSL 1 KWh/yr 3916

LCC and Payback P40 Losses - RU6 CSL 2 KWh/yr 4026

LCC and Payback P41 Losses - RU6 CSL 3 KWh/yr 4136

LCC and Payback P42 Losses - RU6 CSL 4 KWh/yr 4246

LCC and Payback P44 Losses - RU7 CSL 0 KWh/yr 4407

LCC and Payback P45 Losses - RU7 CSL 1 KWh/yr 4517

LCC and Payback P46 Losses - RU7 CSL 2 KWh/yr 4627

LCC and Payback P47 Losses - RU7 CSL 3 KWh/yr 4737

LCC and Payback P48 Losses - RU7 CSL 4 KWh/yr 4847

LCC and Payback P50 Losses - RU8 CSL 0 KWh/yr 5008

LCC and Payback P51 Losses - RU8 CSL 1 KWh/yr 5118

LCC and Payback P52 Losses - RU8 CSL 2 KWh/yr 5228

LCC and Payback P53 Losses - RU8 CSL 3 KWh/yr 5338

LCC and Payback P54 Losses - RU8 CSL 4 KWh/yr 5448

LCC and Payback AC8 Net Cost - RU1 CSL 1%811

LCC and Payback AC9 Net Cost - RU1 CSL 2%921

LCC and Payback AC10 Net Cost - RU1 CSL 3% 1031

LCC and Payback AC11 Net Cost - RU1 CSL 4% 1141

LCC and Payback AC12 Net Cost - RU1 CSL 5% 1251

LCC and Payback AC15 Net Cost - RU2 CSL 1% 1512

LCC and Payback AC16 Net Cost - RU2 CSL 2% 1622

LCC and Payback AC17 Net Cost - RU2 CSL 3% 1732

LCC and Payback AC18 Net Cost - RU2 CSL 4% 1842

LCC and Payback AC19 Net Cost - RU2 CSL 5% 1952

LCC and Payback AC22 Net Cost - RU3 CSL 1% 2213

LCC and Payback AC23 Net Cost - RU3 CSL 2% 2323

LCC and Payback AC24 Net Cost - RU3 CSL 3% 2433

LCC and Payback AC25 Net Cost - RU3 CSL 4% 2543

LCC and Payback AC26 Net Cost - RU3 CSL 5% 2653

LCC and Payback AC29 Net Cost - RU4 CSL 1% 2914

LCC and Payback AC30 Net Cost - RU4 CSL 2% 3024

LCC and Payback AC31 Net Cost - RU4 CSL 3% 3134

LCC and Payback AC34 Net Cost - RU5 CSL 1% 3415

LCC and Payback AC35 Net Cost - RU5 CSL 2% 3525

LCC and Payback AC36 Net Cost - RU5 CSL 3% 3635

LCC and Payback AC39 Net Cost - RU6 CSL 1% 3916

LCC and Payback AC40 Net Cost - RU6 CSL 2% 4026

LCC and Payback AC41 Net Cost - RU6 CSL 3% 4136

LCC and Payback AC42 Net Cost - RU6 CSL 4% 4246

LCC and Payback AC45 Net Cost - RU7 CSL 1% 4517

LCC and Payback AC46 Net Cost - RU7 CSL 2% 4627
LCC and Payback AC47 Net Cost - RU7 CSL 3

% 4737

LCC and Payback AC48 Net Cost - RU7 CSL 4% 4847

LCC and Payback AC51 Net Cost - RU8 CSL 1% 5118

LCC and Payback AC52 Net Cost - RU8 CSL 2% 5228

LCC and Payback AC53 Net Cost - RU8 CSL 3% 5338

LCC and Payback AC54 Net Cost - RU8 CSL 4% 5448

LCC and Payback AD8 No Impact- RU1 CSL 1%811

LCC and Payback AD9 No Impact- RU1 CSL 2%921

LCC and Payback AD10 No Impact- RU1 CSL 3% 1031

LCC and Payback AD11 No Impact- RU1 CSL 4% 1141

LCC and Payback AD12 No Impact- RU1 CSL 5% 1251

LCC and Payback AD15 No Impact- RU2 CSL 1% 1512

LCC and Payback AD16 No Impact- RU2 CSL 2% 1622

LCC and Payback AD17 No Impact- RU2 CSL 3% 1732

LCC and Payback AD18 No Impact- RU2 CSL 4% 1842

LCC and Payback AD19 No Impact- RU2 CSL 5% 1952

LCC and Payback AD22 No Impact- RU3 CSL 1% 2213

LCC and Payback AD23 No Impact- RU3 CSL 2% 2323

LCC and Payback AD24 No Impact- RU3 CSL 3% 2433

LCC and Payback AD25 No Impact- RU3 CSL 4% 2543

LCC and Payback AD26 No Impact- RU3 CSL 5% 2653

LCC and Payback AD29 No Impact- RU4 CSL 1% 2914

LCC and Payback AD30 No Impact- RU4 CSL 2% 3024

LCC and Payback AD31 No Impact- RU4 CSL 3% 3134

LCC and Payback AD34 No Impact- RU5 CSL 1% 3415

LCC and Payback AD35 No Impact- RU5 CSL 2% 3525

LCC and Payback AD36 No Impact- RU5 CSL 3% 3635

LCC and Payback AD39 No Impact- RU6 CSL 1% 3916

LCC and Payback AD40 No Impact- RU6 CSL 2% 4026

LCC and Payback AD41 No Impact- RU6 CSL 3% 4136

LCC and Payback AD42 No Impact- RU6 CSL 4% 4246

LCC and Payback AD45 No Impact- RU7 CSL 1% 4517

LCC and Payback AD46 No Impact- RU7 CSL 2% 4627

LCC and Payback AD47 No Impact- RU7 CSL 3% 4737

LCC and Payback AD48 No Impact- RU7 CSL 4% 4847

LCC and Payback AD51 No Impact- RU8 CSL 1% 5118

LCC and Payback AD52 No Impact- RU8 CSL 2% 5228

LCC and Payback AD53 No Impact- RU8 CSL 3% 5338

LCC and Payback AD54 No Impact- RU8 CSL 4% 5448

LCC and Payback AE8 Net Benefit- RU1 CSL 1%811

LCC and Payback AE9 Net Benefit- RU1 CSL 2%921

LCC and Payback AE10 Net Benefit- RU1 CSL 3% 1031

LCC and Payback AE11 Net Benefit- RU1 CSL 4% 1141

LCC and Payback AE12 Net Benefit- RU1 CSL 5% 1251

LCC and Payback AE15 Net Benefit- RU2 CSL 1% 1512

LCC and Payback AE16 Net Benefit- RU2 CSL 2% 1622

LCC and Payback AE17 Net Benefit- RU2 CSL 3% 1732

LCC and Payback AE18 Net Benefit- RU2 CSL 4% 1842

LCC and Payback AE19 Net Benefit- RU2 CSL 5% 1952

LCC and Payback AE22 Net Benefit- RU3 CSL 1% 2213

LCC and Payback AE23 Net Benefit- RU3 CSL 2% 2323

LCC and Payback AE24 Net Benefit- RU3 CSL 3% 2433

LCC and Payback AE25 Net Benefit- RU3 CSL 4% 2543

LCC and Payback AE26 Net Benefit- RU3 CSL 5% 2653

LCC and Payback AE29 Net Benefit- RU4 CSL 1% 2914
LCC and Payback AE30 Net Benefit- RU4 CSL 2

% 3024

LCC and Payback AE31 Net Benefit- RU4 CSL 3% 3134

LCC and Payback AE34 Net Benefit- RU5 CSL 1% 3415

LCC and Payback AE35 Net Benefit- RU5 CSL 2% 3525

LCC and Payback AE36 Net Benefit- RU5 CSL 3% 3635

LCC and Payback AE39 Net Benefit- RU6 CSL 1% 3916

LCC and Payback AE40 Net Benefit- RU6 CSL 2% 4026

LCC and Payback AE41 Net Benefit- RU6 CSL 3% 4136

LCC and Payback AE42 Net Benefit- RU6 CSL 4% 4246

LCC and Payback AE45 Net Benefit- RU7 CSL 1% 4517

LCC and Payback AE46 Net Benefit- RU7 CSL 2% 4627

LCC and Payback AE47 Net Benefit- RU7 CSL 3% 4737

LCC and Payback AE48 Net Benefit- RU7 CSL 4% 4847

LCC and Payback AE51 Net Benefit- RU8 CSL 1% 5118

LCC and Payback AE52 Net Benefit- RU8 CSL 2% 5228

LCC and Payback AE53 Net Benefit- RU8 CSL 3% 5338

LCC and Payback AE54 Net Benefit- RU8 CSL 4% 5448

LCC and Payback AF8 PB undefined- RU1 CSL 1%811

LCC and Payback AF9 PB undefined- RU1 CSL 2%921

LCC and Payback AF10 PB undefined- RU1 CSL 3% 1031

LCC and Payback AF11 PB undefined- RU1 CSL 4% 1141

LCC and Payback AF12 PB undefined- RU1 CSL 5% 1251

LCC and Payback AF15 PB undefined- RU2 CSL 1% 1512

LCC and Payback AF16 PB undefined- RU2 CSL 2% 1622

LCC and Payback AF17 PB undefined- RU2 CSL 3% 1732

LCC and Payback AF18 PB undefined- RU2 CSL 4% 1842

LCC and Payback AF19 PB undefined- RU2 CSL 5% 1952

LCC and Payback AF22 PB undefined- RU3 CSL 1% 2213

LCC and Payback AF23 PB undefined- RU3 CSL 2% 2323

LCC and Payback AF24 PB undefined- RU3 CSL 3% 2433

LCC and Payback AF25 PB undefined- RU3 CSL 4% 2543

LCC and Payback AF26 PB undefined- RU3 CSL 5% 2653

LCC and Payback AF29 PB undefined- RU4 CSL 1% 2914

LCC and Payback AF30 PB undefined- RU4 CSL 2% 3024

LCC and Payback AF31 PB undefined- RU4 CSL 3% 3134

LCC and Payback AF34 PB undefined- RU5 CSL 1% 3415

LCC and Payback AF35 PB undefined- RU5 CSL 2% 3525

LCC and Payback AF36 PB undefined- RU5 CSL 3% 3635

LCC and Payback AF39 PB undefined- RU6 CSL 1% 3916

LCC and Payback AF40 PB undefined- RU6 CSL 2% 4026

LCC and Payback AF41 PB undefined- RU6 CSL 3% 4136

LCC and Payback AF42 PB undefined- RU6 CSL 4% 4246

LCC and Payback AF45 PB undefined- RU7 CSL 1% 4517

LCC and Payback AF46 PB undefined- RU7 CSL 2% 4627

LCC and Payback AF47 PB undefined- RU7 CSL 3% 4737

LCC and Payback AF48 PB undefined- RU7 CSL 4% 4847

LCC and Payback AF51 PB undefined- RU8 CSL 1% 5118

LCC and Payback AF52 PB undefined- RU8 CSL 2% 5228

LCC and Payback AF53 PB undefined- RU8 CSL 3% 5338

LCC and Payback AF54 PB undefined- RU8 CSL 4% 5448

Equipment Price R7 Retail Price- RU1 CSL 0$701

Equipment Price R8 Retail Price- RU1 CSL 1$811

Equipment Price R9 Retail Price- RU1 CSL 2$921

Equipment Price R10 Retail Price- RU1 CSL 3$ 1031

Equipment Price R11 Retail Price- RU1 CSL 4$ 1141
Equipment Price R12 Retail Price- RU1 CSL 5

$ 1251

Equipment Price R14 Retail Price- RU2 CSL 0$ 1402

Equipment Price R15 Retail Price- RU2 CSL 1$ 1512

Equipment Price R16 Retail Price- RU2 CSL 2$ 1622

Equipment Price R17 Retail Price- RU2 CSL 3$ 1732

Equipment Price R18 Retail Price- RU2 CSL 4$ 1842

Equipment Price R19 Retail Price- RU2 CSL 5$ 1952

Equipment Price R21 Retail Price- RU3 CSL 0$ 2103

Equipment Price R22 Retail Price- RU3 CSL 1$ 2213

Equipment Price R23 Retail Price- RU3 CSL 2$ 2323

Equipment Price R24 Retail Price- RU3 CSL 3$ 2433

Equipment Price R25 Retail Price- RU3 CSL 4$ 2543

Equipment Price R26 Retail Price- RU3 CSL 5$ 2653

Equipment Price R28 Retail Price- RU4 CSL 0$ 2804

Equipment Price R29 Retail Price- RU4 CSL 1$ 2914

Equipment Price R30 Retail Price- RU4 CSL 2$ 3024

Equipment Price R31 Retail Price- RU4 CSL 3$ 3134

Equipment Price R33 Retail Price- RU5 CSL 0$ 3305

Equipment Price R34 Retail Price- RU5 CSL 1$ 3415

Equipment Price R35 Retail Price- RU5 CSL 2$ 3525

Equipment Price R36 Retail Price- RU5 CSL 3$ 3635

Equipment Price R38 Retail Price- RU6 CSL 0$ 3806

Equipment Price R39 Retail Price- RU6 CSL 1$ 3916

Equipment Price R40 Retail Price- RU6 CSL 2$ 4026

Equipment Price R41 Retail Price- RU6 CSL 3$ 4136

Equipment Price R42 Retail Price- RU6 CSL 4$ 4246

Equipment Price R44 Retail Price- RU7 CSL 0$ 4407

Equipment Price R45 Retail Price- RU7 CSL 1$ 4517

Equipment Price R46 Retail Price- RU7 CSL 2$ 4627

Equipment Price R47 Retail Price- RU7 CSL 3$ 4737

Equipment Price R48 Retail Price- RU7 CSL 4$ 4847

Equipment Price R50 Retail Price- RU8 CSL 0$ 5008

Equipment Price R51 Retail Price- RU8 CSL 1$ 5118

Equipment Price R52 Retail Price- RU8 CSL 2$ 5228

Equipment Price R53 Retail Price- RU8 CSL 3$ 5338

Equipment Price R54 Retail Price- RU8 CSL 4$ 5448

END
Count Median Min Max Average 5% 25% 50%

10000 0.09 0.07 0.14 0.10 0.07 0.08 0.09

10000 0.09 0.07 0.14 0.10 0.07 0.09 0.09

10000 0.08 0.07 0.14 0.09 0.07 0.07 0.08

10000 0.09 0.07 0.14 0.10 0.07 0.08 0.09

10000 0.09 0.07 0.14 0.10 0.07 0.09 0.09

10000 0.09 0.07 0.14 0.10 0.07 0.08 0.09

10000 0.09 0.07 0.14 0.10 0.07 0.09 0.09

10000 0.08 0.07 0.14 0.09 0.07 0.07 0.08

10000 10.5 2.3 31.3 10.1 3.3 6.1 10.5

10000 12.2 2.9 35.4 12.5 6.3 9.6 12.2

10000 10.3 2.7 30.6 10.9 5.3 8.0 10.3

10000 10.9 2.3 31.8 10.5 3.3 5.6 10.9

10000 12.8 2.8 33.1 13.1 6.2 9.8 12.8

10000 28.8 14.8 51.4 29.1 19.9 24.8 28.8

10000 28.8 14.8 51.4 29.1 19.9 24.8 28.8

10000 28.8 14.8 51.4 29.1 19.9 24.8 28.8

10000 31217.5 19087.0 56015.2 31456.4 23434.2 27748.0 31216.9

10000 64062.1 21169.7 141019.9 64848.7 36219.5 51402.3 64061.7

10000 66184.9 22766.1 145419.5 67357.4 37276.0 53168.0 66179.4

10000 31217.5 19087.0 56015.2 31456.4 23434.2 27748.0 31216.9

10000 64062.1 21169.7 141019.9 64848.7 36219.5 51402.3 64061.7

10000 31217.5 19087.0 56015.2 31456.4 23434.2 27748.0 31216.9

10000 64062.1 21169.7 141019.9 64848.7 36219.5 51402.3 64061.7

10000 66184.9 22766.1 145419.5 67357.4 37276.0 53168.0 66179.4

10000 2556.7 104.7 8575.8 3623.0 489.0 1834.7 2556.7

10000 2907.5 127.1 8626.9 3555.6 513.1 2113.9 2907.5

10000 5873.5 130.5 8585.4 5317.0 980.1 2447.3 5873.5

10000 2556.7 145.9 8575.8 3772.2 489.5 1957.9 2556.7

10000 2907.5 127.1 8626.9 3387.7 513.1 2052.4 2907.5

10000 4.9 0.5 13.0 6.8 0.9 2.7 4.9

10000 3.5 0.5 1019.5 97.0 0.9 2.3 3.5

10000 19.3 0.5 8374.7 2425.1 1.3 4.2 19.3

10000 0.7 0.0 1.0 0.64 0.2 0.4 0.7

10000 0.7 0.0 1.0 0.65 0.2 0.5 0.7

10000 0.7 0.0 1.0 0.64 0.2 0.4 0.7

10000 0.6 0.0 1.0 0.61 0.1 0.4 0.6

10000 0.7 0.0 1.0 0.66 0.2 0.5 0.7

10000 0.7 0.0 1.0 0.68 0.3 0.5 0.7

10000 0.7 0.0 1.0 0.67 0.3 0.5 0.7

10000 0.7 0.0 1.0 0.68 0.3 0.5 0.7

10000 5.7% 2.9% 8.5% 5.7% 4.1% 5.1% 5.7%

10000 5.7% 2.9% 8.5% 5.7% 4.1% 5.1% 5.7%

10000 5.8% 3.0% 8.5% 5.8% 4.1% 5.1% 5.8%

10000 5.7% 2.9% 8.5% 5.7% 4.1% 5.1% 5.7%

10000 5.7% 2.9% 8.5% 5.7% 4.1% 5.1% 5.7%

10000 5.7% 2.9% 8.5% 5.7% 4.1% 5.1% 5.7%

10000 5.7% 2.9% 8.5% 5.7% 4.1% 5.1% 5.7%

10000 5.8% 3.0% 8.5% 5.8% 4.1% 5.1% 5.8%

10000 7423.5 73.8 37995.1 10448.3 1125.1 3854.5 7423.5

10000 7034.3 65.1 35839.5 9869.1 1030.0 3651.4 7034.3

10000 6914.5 63.9 35048.1 9691.0 1007.6 3578.4 6913.9

10000 6867.5 62.4 34782.3 9616.5 999.1 3551.3 6867.5

10000 6839.8 62.0 34485.9 9567.1 997.3 3521.0 6839.8

10000 6784.1 60.6 34223.5 9486.8 983.3 3494.2 6784.1
10000 44043.2 566.5 210424.6 57642.0 7316.6 26331.3 44043.2

10000 42757.6 528.2 203874.2 55911.6 6998.1 25558.2 42757.6

10000 42169.7 490.3 201245.6 55021.3 6818.0 24959.5 42169.7

10000 41795.1 466.0 200133.7 54491.6 6673.2 24567.7 41761.3

10000 41657.2 457.6 199310.9 54326.0 6659.4 24502.9 41594.5

10000 41657.2 457.6 199310.9 54326.0 6659.4 24502.9 41594.5

10000 169635.1 1232.3 506161.3 204834.5 27996.9 88093.8 169635.1

10000 167839.4 1181.5 500294.0 202540.0 27675.4 87024.1 167839.4

10000 164970.6 983.3 493359.5 198495.7 26647.0 84479.4 164970.6

10000 164332.5 965.7 491316.5 197696.7 26513.4 84129.5 164332.5

10000 163921.5 932.3 489327.0 197193.9 26475.4 83935.2 163921.5

10000 163442.6 919.3 487818.5 196604.0 26376.7 83698.0 163442.6

10000 7798.4 85.8 35859.0 9987.3 995.4 3806.8 7798.4

10000 7656.5 83.3 35070.7 9808.0 981.7 3743.0 7656.5

10000 7605.3 82.0 34802.6 9738.3 974.6 3718.3 7605.3

10000 7531.8 79.4 34495.1 9630.4 960.1 3668.5 7531.8

10000 70099.3 836.3 337567.7 89523.4 10756.5 37630.2 70099.3

10000 69409.9 787.1 333660.6 88507.2 10347.8 36760.3 69409.9

10000 68922.4 777.5 332252.9 88119.4 10286.9 36488.3 68922.4

10000 68432.6 748.3 330455.4 87444.2 10137.6 35904.0 68432.6

10000 13.7 0.3 53.2 19.6 2.2 6.8 13.7

10000 13.4 0.3 52.0 19.2 2.2 6.7 13.4

10000 13.3 0.2 51.6 19.1 2.2 6.6 13.3

10000 13.3 0.2 51.2 19.0 2.2 6.6 13.3

10000 13.2 0.2 50.8 18.8 2.2 6.5 13.2

10000 54.7 1.0 23731.1 1601.4 11.8 31.5 54.7

10000 54.0 0.9 23423.3 1576.8 11.6 31.0 54.0

10000 53.7 0.8 23288.4 1562.3 11.4 30.6 53.7

10000 53.5 0.8 23195.8 1557.7 11.3 30.5 53.5

10000 53.5 0.8 23195.8 1557.7 11.3 30.5 53.5

10000 774.7 2.2 478592.2 97790.7 44.7 161.0 774.7

10000 759.9 1.8 471835.9 95934.3 43.6 158.4 759.9

10000 757.1 1.8 469899.9 95554.3 43.4 157.7 757.1

10000 755.6 1.7 468055.0 95313.1 43.3 157.3 755.6

10000 753.5 1.7 466625.5 95032.6 43.2 156.8 753.5

10000 555.06 403.66 729.39 584 525.01 525.01 555.06

10000 559.01 406.36 734.80 588 528.72 528.72 559.01

10000 621.47 455.53 806.72 651 584.69 584.69 621.47

10000 635.49 464.70 824.18 665 596.34 596.34 635.49

10000 878.56 643.79 1112.80 909 808.18 808.18 878.56

10000 966.94 708.59 1217.95 998 885.05 885.05 966.94

10000 1496.04 1109.35 1941.33 1,570 1419.30 1419.30 1496.04

10000 1893.02 1404.63 2455.43 1,986 1796.10 1796.10 1893.02

10000 2182.81 1632.07 2789.60 2,277 2055.45 2055.45 2182.81

10000 2193.99 1638.81 2803.95 2,288 2064.47 2064.47 2193.99

10000 3367.40 2505.66 4195.56 3,468 3088.22 3088.22 3367.40

10000 3367.40 2505.66 4195.56 3,468 3088.22 3088.22 3367.40

10000 3300.00 2442.81 4287.10 3,463 3129.89 3129.89 3300.00

10000 3653.85 2721.21 4727.84 3,831 3468.77 3468.77 3653.85

10000 4116.39 3068.15 5272.66 4,296 3874.87 3874.87 4116.39

10000 4594.03 3415.61 5842.96 4,776 4288.97 4288.97 4594.03

10000 5855.41 4353.98 7334.27 6,044 5392.67 5392.67 5855.41

10000 6448.82 4796.90 8034.81 6,640 5912.61 5912.61 6448.82

10000 553.70 401.99 728.40 583 523.60 523.60 553.70

10000 598.45 436.75 780.26 627 563.46 563.46 598.45
10000 872.21 637.86 1105.73 903 801.76 801.76 872.21

10000 930.67 680.63 1175.36 961 852.56 852.56 930.67

10000 2657.39 1978.14 3439.59 2,786 2522.60 2522.60 2657.39

10000 3042.59 2274.53 3888.00 3,173 2864.44 2864.44 3042.59

10000 3539.11 2633.73 4482.27 3,673 3293.93 3293.93 3539.11

10000 3815.36 2836.51 4810.82 3,950 3534.31 3534.31 3815.36

10000 559.01 406.36 734.80 588 528.72 528.72 559.01

10000 621.47 455.53 806.72 651 584.69 584.69 621.47

10000 635.49 464.70 824.18 665 596.34 596.34 635.49

10000 878.56 643.79 1112.80 909 808.18 808.18 878.56

10000 966.94 708.59 1217.95 998 885.05 885.05 966.94

10000 1893.02 1404.63 2455.43 1,986 1796.10 1796.10 1893.02

10000 2182.81 1632.07 2789.60 2,277 2055.45 2055.45 2182.81

10000 2193.99 1638.81 2803.95 2,288 2064.47 2064.47 2193.99

10000 3367.40 2505.66 4195.56 3,468 3088.22 3088.22 3367.40

10000 3367.40 2505.66 4195.56 3,468 3088.22 3088.22 3367.40

10000 3653.85 2721.21 4727.84 3,831 3468.77 3468.77 3653.85

10000 4116.39 3068.15 5272.66 4,296 3874.87 3874.87 4116.39

10000 4594.03 3415.61 5842.96 4,776 4288.97 4288.97 4594.03

10000 5855.41 4353.98 7334.27 6,044 5392.67 5392.67 5855.41

10000 6448.82 4796.90 8034.81 6,640 5912.61 5912.61 6448.82

10000 2.61 2.44 3.18 2.64 2.44 2.47 2.61

10000 2.48 2.30 2.94 2.54 2.31 2.35 2.48

10000 2.81 2.36 3.21 2.82 2.47 2.63 2.81

10000 2.14 1.91 2.64 2.20 1.94 2.01 2.14

10000 2.08 1.87 2.51 2.14 1.92 1.98 2.08

10000 2.11 1.84 2.59 2.17 1.91 1.98 2.11

10000 12.42 11.79 14.68 12.76 11.88 11.99 12.42

10000 14.24 13.28 16.73 14.55 13.31 13.59 14.24

10000 14.02 12.71 16.52 14.28 12.92 13.32 14.02

10000 13.73 9.46 16.99 13.95 11.69 12.71 13.73

10000 12.87 9.84 18.26 13.50 10.78 11.50 12.87

10000 12.87 9.84 18.26 13.50 10.78 11.50 12.87

10000 34.65 32.02 40.06 35.15 32.35 32.98 34.65

10000 34.94 31.70 41.08 35.46 31.90 32.98 34.94

10000 29.66 20.47 35.90 30.09 25.76 27.89 29.66

10000 33.51 26.61 38.89 33.75 29.57 31.57 33.51

10000 28.74 21.28 41.23 30.14 24.25 25.63 28.74

10000 29.90 21.73 44.00 31.40 24.57 26.17 29.90

10000 3.29 3.04 3.73 3.33 3.04 3.08 3.29

10000 4.95 4.69 5.25 4.96 4.70 4.80 4.95

10000 3.45 3.08 3.84 3.46 3.10 3.26 3.45

10000 2.63 2.26 3.14 2.68 2.31 2.45 2.63

10000 20.77 17.05 24.53 21.01 18.47 19.42 20.77

10000 26.09 19.98 31.33 26.11 21.63 23.60 26.09

10000 25.98 19.60 31.20 25.99 21.47 23.49 25.98

10000 21.48 15.17 29.40 21.96 16.99 18.35 21.48

10000 2.47 2.30 2.90 2.55 2.32 2.40 2.47

10000 2.81 2.36 3.17 2.85 2.57 2.70 2.81

10000 2.14 1.91 2.59 2.21 1.98 2.04 2.14

10000 2.08 1.87 2.47 2.15 1.96 2.01 2.08

10000 2.11 1.84 2.55 2.18 1.96 2.02 2.11

10000 14.24 13.28 16.52 14.62 13.41 13.76 14.24

10000 14.02 12.71 16.30 14.36 13.02 13.45 14.02

10000 13.73 9.46 16.70 14.08 11.92 12.92 13.73
10000 12.87 9.84 17.77 13.64 10.91 11.74 12.87

10000 12.87 9.84 17.77 13.64 10.91 11.74 12.87

10000 34.94 31.70 40.55 35.76 32.69 33.53 34.94

10000 29.66 20.47 35.35 30.42 27.28 28.40 29.66

10000 33.51 26.61 38.44 34.09 30.89 32.18 33.51

10000 28.74 21.28 40.13 30.59 25.14 26.33 28.74

10000 29.90 21.73 42.74 31.93 25.55 27.06 29.90

10000 $823 $97 $3,743 $1,006 $196 $464 $823

10000 $796 $110 $3,549 $969 $202 $456 $796

10000 $795 $119 $3,482 $963 $209 $459 $795

10000 $793 $123 $3,461 $960 $212 $460 $793

10000 $794 $128 $3,437 $960 $216 $463 $794

10000 $793 $132 $3,416 $958 $220 $464 $793

10000 $4,518 $239 $20,416 $5,489 $908 $2,723 $4,516

10000 $4,415 $264 $19,817 $5,358 $911 $2,672 $4,414

10000 $4,357 $279 $19,582 $5,295 $915 $2,636 $4,355

10000 $4,328 $285 $19,485 $5,255 $910 $2,616 $4,327

10000 $4,324 $293 $19,416 $5,249 $912 $2,619 $4,323

10000 $4,324 $293 $19,416 $5,249 $912 $2,619 $4,323

10000 $15,005 $485 $49,038 $17,168 $2,814 $8,359 $15,005

10000 $14,896 $534 $48,528 $17,033 $2,825 $8,299 $14,895

10000 $14,631 $543 $47,890 $16,733 $2,740 $8,130 $14,631

10000 $14,596 $562 $47,715 $16,687 $2,749 $8,117 $14,596

10000 $14,580 $574 $47,545 $16,661 $2,749 $8,115 $14,580

10000 $14,558 $590 $47,421 $16,631 $2,746 $8,112 $14,558

10000 $842 $111 $3,552 $984 $207 $469 $842

10000 $834 $116 $3,483 $974 $210 $469 $834

10000 $833 $120 $3,460 $971 $213 $470 $833

10000 $829 $124 $3,434 $966 $215 $469 $829

10000 $7,103 $382 $32,755 $8,459 $1,376 $4,073 $7,102

10000 $7,046 $392 $32,399 $8,383 $1,365 $4,042 $7,046

10000 $7,031 $404 $32,277 $8,360 $1,374 $4,035 $7,031

10000 $6,995 $412 $32,115 $8,309 $1,376 $4,012 $6,992

10000 $106 $103 $112 $106 $104 $105 $106

10000 $115 $112 $121 $115 $113 $114 $115

10000 $119 $116 $125 $119 $117 $118 $119

10000 $124 $121 $129 $124 $122 $123 $124

10000 $128 $125 $134 $128 $126 $127 $128

10000 $227 $212 $2,508 $347 $217 $223 $227

10000 $245 $231 $2,496 $363 $236 $241 $245

10000 $254 $240 $2,493 $371 $245 $250 $254

10000 $263 $249 $2,494 $380 $254 $259 $263

10000 $263 $249 $2,494 $380 $254 $259 $263

10000 $481 $404 $46,443 $8,050 $422 $442 $481

10000 $512 $439 $45,821 $7,937 $455 $473 $512

10000 $532 $456 $45,657 $7,927 $473 $493 $532

10000 $546 $474 $45,500 $7,924 $489 $508 $546

10000 $564 $491 $45,383 $7,920 $507 $527 $564

10000 $5,686 $586 $19,852 $5,926 $1,664 $3,663 $5,685

10000 $5,426 $583 $18,764 $5,649 $1,578 $3,517 $5,426

10000 $5,426 $637 $18,428 $5,631 $1,625 $3,544 $5,425

10000 $5,399 $646 $18,306 $5,608 $1,628 $3,531 $5,399

10000 $5,634 $857 $18,400 $5,831 $1,867 $3,773 $5,633

10000 $5,681 $933 $18,355 $5,883 $1,943 $3,840 $5,680

10000 $38,728 $2,009 $193,696 $44,182 $8,150 $23,937 $38,723
10000 $38,079 $2,360 $188,156 $43,376 $8,349 $23,672 $38,078

10000 $37,747 $2,579 $186,040 $43,035 $8,444 $23,516 $37,746

10000 $37,404 $2,554 $185,027 $42,666 $8,348 $23,226 $37,396

10000 $38,486 $3,569 $185,472 $43,735 $9,466 $24,354 $38,484

10000 $38,486 $3,569 $185,472 $43,735 $9,466 $24,354 $38,484

10000 $113,498 $4,229 $442,796 $124,170 $26,240 $69,958 $113,495

10000 $112,905 $4,438 $438,201 $123,348 $26,391 $69,644 $112,901

10000 $110,893 $4,457 $432,654 $121,510 $25,761 $68,506 $110,884

10000 $111,017 $4,816 $431,427 $121,590 $26,263 $68,758 $111,016

10000 $112,160 $5,681 $431,035 $122,598 $27,370 $69,924 $112,149

10000 $112,487 $6,110 $430,383 $122,905 $27,917 $70,340 $112,467

10000 $5,572 $565 $18,776 $5,807 $1,694 $3,573 $5,572

10000 $5,550 $604 $18,429 $5,771 $1,732 $3,587 $5,550

10000 $5,793 $816 $18,562 $6,007 $1,990 $3,838 $5,792

10000 $5,798 $857 $18,461 $6,011 $2,027 $3,851 $5,798

10000 $61,311 $3,528 $265,452 $69,419 $12,867 $36,619 $61,303

10000 $61,109 $3,889 $262,941 $69,098 $13,103 $36,590 $61,106

10000 $61,364 $4,375 $262,440 $69,329 $13,538 $36,928 $61,348

10000 $61,159 $4,596 $261,410 $69,104 $13,644 $36,863 $61,153

10000 $601 $411 $870 $632 $549 $580 $601

10000 $665 $460 $946 $697 $606 $641 $665

10000 $673 $469 $950 $706 $614 $651 $673

10000 $914 $648 $1,235 $949 $826 $881 $914

10000 $1,002 $713 $1,342 $1,038 $903 $961 $1,002

10000 $2,120 $1,434 $39,421 $3,869 $1,902 $2,018 $2,120

10000 $2,402 $1,661 $39,224 $4,131 $2,161 $2,295 $2,402

10000 $2,410 $1,667 $39,029 $4,124 $2,167 $2,302 $2,409

10000 $3,571 $2,534 $40,237 $5,295 $3,188 $3,440 $3,571

10000 $3,571 $2,534 $40,237 $5,295 $3,188 $3,440 $3,571

10000 $5,020 $2,812 $771,712 $110,032 $3,821 $4,234 $5,020

10000 $5,452 $3,157 $761,372 $108,445 $4,220 $4,625 $5,452

10000 $5,972 $3,505 $758,880 $108,544 $4,668 $5,118 $5,971

10000 $7,214 $4,443 $757,437 $109,522 $5,748 $6,312 $7,214

10000 $7,823 $4,885 $755,881 $109,826 $6,274 $6,901 $7,823

10000 0.00 -60.83 925.97 16.41 0.00 0.00 0.00

10000 0.00 -175.10 1202.90 24.96 -47.81 0.00 0.00

10000 21.31 -212.68 1307.51 44.92 -47.65 0.00 21.31

10000 -196.39 -525.21 1193.14 -168.54 -308.82 -240.88 -196.40

10000 -244.64 -667.22 1217.30 -220.00 -398.23 -306.93 -244.66

10000 0.00 -500.70 4427.60 45.13 0.00 0.00 0.00

10000 0.00 -805.08 6252.49 177.09 -31.93 0.00 0.00

10000 385.96 -780.00 7315.01 510.95 0.00 185.64 385.92

10000 -676.62 -2170.21 6464.06 -557.95 -1276.66 -940.67 -676.63

10000 -676.62 -2170.21 6464.06 -557.95 -1276.66 -940.67 -676.63

10000 0.00 -709.05 3239.83 40.34 0.00 0.00 0.00

10000 0.00 -1194.32 8037.55 662.73 0.00 0.00 0.00

10000 0.00 -1893.52 8789.52 596.79 -412.05 -133.75 0.00

10000 -790.05 -3449.29 8554.51 -340.17 -1730.50 -1270.45 -790.15

10000 -1031.41 -4267.38 8858.19 -639.32 -2280.04 -1670.15 -1031.63

10000 14.74 -129.37 346.81 33.62 -46.12 -8.43 14.71

10000 -215.45 -456.51 232.56 -203.15 -327.58 -262.91 -215.45

10000 -217.71 -552.96 330.21 -206.96 -373.78 -282.19 -217.73

10000 77.67 -499.88 2456.03 236.39 -266.26 0.00 77.63

10000 -120.67 -1117.89 3013.46 5.24 -722.41 -347.29 -120.67

10000 138.00 -1484.35 4100.26 229.44 -873.32 -294.53 137.83
10000 -64.01 -80.65 0.00 -61.54 -75.04 -66.72 -64.01

10000 -72.89 -89.36 2.27 -70.36 -87.29 -75.47 -72.89

10000 -315.32 -377.97 -180.66 -314.09 -375.58 -318.37 -315.32

10000 -403.84 -483.11 -245.69 -403.02 -480.68 -406.68 -403.84

10000 -282.81 -334.00 190.52 -213.11 -331.77 -287.73 -282.83

10000 -281.69 -351.63 409.99 -207.11 -345.30 -298.64 -281.69

10000 -1443.31 -1763.76 -428.84 -1378.03 -1736.01 -1472.73 -1443.32

10000 -1443.31 -1763.76 -428.84 -1378.03 -1736.01 -1472.73 -1443.32

10000 -341.74 -544.35 11102.56 1274.22 -499.62 -414.99 -341.74

10000 -790.79 -1114.57 13222.38 1192.86 -1094.43 -917.73 -790.79

10000 -1860.07 -2605.86 14448.76 214.54 -2562.57 -2155.60 -1860.22

10000 -2389.00 -3340.08 16092.89 -88.95 -3271.15 -2757.53 -2389.05

10000 $0 ($12) $165 $2 $0 $0 $0

10000 $0 ($21) $219 $5 ($6) $0 $0

10000 $1 ($26) $236 $7 ($8) ($1) $1

10000 $0 ($30) $253 $7 ($12) ($4) $0

10000 $2 ($34) $271 $10 ($15) ($6) $2

10000 $0 ($24) $595 $7 $0 $0 $0

10000 $0 ($39) $829 $32 $0 $0 $0

10000 $41 ($46) $927 $68 ($1) $18 $41

10000 $45 ($55) $995 $74 ($8) $19 $45

10000 $45 ($55) $995 $74 ($8) $19 $45

10000 $0 ($47) $511 $7 $0 $0 $0

10000 $0 ($74) $1,143 $109 $0 $0 $0

10000 $54 ($90) $1,321 $147 ($3) $3 $54

10000 $76 ($106) $1,494 $171 ($12) $13 $76

10000 $108 ($123) $1,621 $200 ($19) $28 $108

10000 $6 ($7) $71 $10 ($4) $0 $6

10000 $7 ($9) $93 $12 ($6) ($1) $7

10000 $12 ($13) $118 $18 ($9) $0 $12

10000 $40 ($17) $362 $56 $0 $0 $40

10000 $54 ($28) $485 $79 ($8) $18 $54

10000 $99 ($34) $644 $130 ($8) $50 $99

10000 ($9) ($9) $0 ($9) ($9) ($9) ($9)

10000 ($13) ($13) ($4) ($13) ($13) ($13) ($13)

10000 ($18) ($18) ($8) ($17) ($18) ($18) ($18)

10000 ($22) ($22) ($12) ($22) ($22) ($22) ($22)

10000 ($18) ($18) $11 ($13) ($18) ($18) ($18)

10000 ($27) ($28) $15 ($20) ($28) ($27) ($27)

10000 ($36) ($39) $14 ($29) ($37) ($37) ($36)

10000 ($36) ($39) $14 ($29) ($37) ($37) ($36)

10000 ($29) ($35) $621 $90 ($34) ($32) ($29)

10000 ($50) ($53) $785 $98 ($52) ($51) ($50)

10000 ($63) ($70) $943 $102 ($69) ($67) ($63)

10000 ($81) ($91) $1,062 $105 ($87) ($85) ($81)

514 0.12 0.02 51.97 0.44 0.03 0.07 0.12

2761 5.14 0.27 19483.85 33.66 0.90 2.27 5.14

5602 4.66 0.30 83073.43 58.95 1.02 2.02 4.66

4900 28.19 1.12 1164062.19 361.38 4.28 11.77 28.17

5495 26.94 1.33 69137.19 162.71 4.93 11.85 26.94

521 3.54 0.67 2279.58 11.63 1.05 2.16 3.53

3603 5.27 0.83 10953.30 14.56 1.68 2.87 5.27

8502 0.73 0.06 7155.28 6.04 0.12 0.30 0.73

8855 23.82 1.87 118114.31 107.60 5.76 12.19 23.82

8855 23.82 1.87 118114.31 107.60 5.76 12.19 23.82
473 2.91 0.66 4647.56 24.31 0.95 1.61 2.91

3341 1.5 0.6 8231.2 6.6 0.8 1.1 1.5

7647 6.5 0.9 29059.7 38.3 1.5 3.0 6.4

8068 15.5 1.5 148095.9 162.7 3.2 6.6 15.5

8598 16.0 1.7 250979.0 136.2 3.7 7.5 16.0

7062 4.6 0.6 13158.8 29.7 1.0 2.4 4.6

7174 25.0 3.0 64483.8 95.6 5.4 13.3 25.0

7625 20.2 2.8 141170.6 122.7 5.0 11.5 20.2

6956 5.9 1.0 117375.6 38.8 1.8 3.5 5.9

8988 12.7 1.7 86340.7 53.3 3.2 6.9 12.7

9250 9.8 1.6 12112.3 25.2 2.9 5.8 9.8

0 NA NA NA NA NA NA NA

0 NA NA NA NA NA NA NA

0 NA NA NA NA NA NA NA

0 NA NA NA NA NA NA NA

351 104.9 22.3 105353.9 1578.9 33.7 63.3 104.6

580 79.25 1.40 220107.25 923.41 7.04 43.38 79.17

198 433.63 86.59 116923.89 3157.37 128.50 234.09 431.92

198 433.63 86.59 116923.89 3157.37 128.50 234.09 431.92

2527 1.08 0.61 1.87 1.13 0.79 0.94 1.08

2597 1.91 0.97 32.63 2.14 1.32 1.62 1.91

3092 4.47 1.89 4643.43 25.28 2.77 3.61 4.46

3153 5.28 2.13 257.20 10.53 3.18 4.19 5.28

10000 782.84 62.43 3692.08 971.80 175.81 430.99 782.78

10000 746.85 63.54 3491.65 925.50 170.97 411.85 746.82

10000 745.51 68.95 3432.86 921.64 175.64 414.83 745.47

10000 742.41 70.03 3410.81 917.75 175.63 414.03 742.31

10000 770.49 86.91 3440.32 952.72 202.04 440.84 770.48

10000 777.31 93.31 3451.03 960.54 209.45 448.10 777.23

10000 4315.00 205.67 19925.62 5261.24 880.02 2595.87 4314.49

10000 4244.55 240.36 19398.55 5164.77 900.87 2569.91 4244.34

10000 4217.21 262.91 19207.74 5124.17 913.66 2560.12 4217.18

10000 4179.89 261.28 19110.96 5080.43 898.22 2526.38 4179.09

10000 4308.63 362.03 19223.15 5206.69 1003.80 2654.95 4308.33

10000 4308.63 362.03 19223.15 5206.69 1003.80 2654.95 4308.33

10000 14580.35 433.39 47632.24 16563.55 2805.57 8096.13 14579.02

10000 14499.89 454.77 47209.98 16452.57 2828.23 8077.59 14497.25

10000 14235.01 456.70 46695.93 16208.34 2767.30 7929.37 14234.28

10000 14258.69 493.47 46630.32 16218.06 2799.61 7951.44 14258.26

10000 14427.26 582.16 46747.33 16351.25 2937.35 8085.18 14427.13

10000 14469.13 626.06 46755.96 16391.33 2990.73 8130.08 14467.87

10000 781.0393 55.7135 3500.1722 938.5566 168.4113 425.9567 780.906

10000 776.0063 59.5211 3444.9628 931.9775 171.4568 426.5953 775.9091

10000 808.5057 80.4576 3523.0452 969.144 194.1328 453.6229 808.4581

10000 808.2491 84.4479 3517.7314 969.3799 196.8122 454.5427 808.2344

10000 6764.0583 307.6096 31946.6497 8116.9821 1340.7187 3878.0619 6763.8919

10000 6739.4028 333.9732 31649.89 8078.9091 1364.7183 3871.9312 6739.1053

10000 6766.2381 370.0144 31697.1442 8105.2145 1403.5564 3901.7377 6764.8818

10000 6744.9354 386.7216 31630.6504 8078.9721 1410.0596 3891.0176 6744.4831

10000 42.2442 23.5834 80.2773 43.5424 32.706 38.0138 42.2432

10000 46.6767 26.256 87.941 48.0007 36.1334 42.0015 46.6759

10000 47.2608 26.5997 89.2301 48.614 36.5624 42.487 47.2604

10000 63.772 36.1547 119.0849 65.4155 49.1846 57.368 63.7714

10000 69.8348 39.4853 129.9753 71.5455 53.7883 62.7665 69.8322

10000 151.02 72.6334 2429.8457 265.5459 114.8898 134.2881 151.0194
10000 171.149 82.9096 2426.5462 283.5673 130.3269 152.3263 171.1429

10000 171.7548 83.1522 2415.2098 283.0968 130.7708 152.7558 171.7542

10000 253.9647 122.6727 2514.427 363.6317 192.6048 225.6167 253.9596

10000 253.9647 122.6727 2514.427 363.6317 192.6048 225.6167 253.9596

10000 348.7862 146.2041 45521.9515 7561.2589 241.6567 292.2168 348.7856

10000 379.2474 164.1772 44907.3017 7452.5293 264.866 319.2996 379.231

10000 416.7571 182.2253 44751.3195 7459.5724 292.9025 352.4336 416.7544

10000 509.1573 231.0001 44648.2375 7527.5701 360.7176 432.7773 509.1417

10000 554.7428 254.0165 44547.1052 7548.7796 393.8364 471.7857 554.6996

10000 0 -6.9836 165.2879 2.8125 0 0 0

10000 0 -21.0583 206.5794 4.6018 -6.1766 0 0

10000 2.8949 -24.4169 222.8921 8.0497 -5.6287 0 2.8936

10000 -24.5398 -142.5281 184.1946 -25.4739 -66.1457 -35.4941 -24.5416

10000 -31.1119 -178.4633 181.7092 -33.2005 -81.9241 -45.062 -31.1129

10000 0 -60.1749 473.7214 5.493 0 0 0

10000 0 -99.3538 626.7784 21.1462 -3.6948 0 0

10000 40.5945 -99.3328 725.2577 60.6592 0 21.1125 40.5931

10000 -75.0666 -406.6918 623.1898 -65.6059 -160.4043 -108.6942 -75.0844

10000 -75.0666 -406.6918 623.1898 -65.6059 -160.4043 -108.6942 -75.0844

10000 0 -80.5709 460.3004 5.5714 0 0 0

10000 0 -145.7518 1019.6529 88.5417 0 0 0

10000 0 -226.3866 1136.6856 80.4487 -49.966 -16.7251 0

10000 -93.3309 -653.6353 1148.7645 -43.2198 -247.7427 -156.5391 -93.3447

10000 -123.9866 -852.0674 1201.4442 -82.2343 -323.1655 -205.2939 -124.0157

10000 2.0061 -12.3546 62.0718 6.0802 -4.8087 -1.1285 2.0058

10000 -26.4722 -144.1863 27.2221 -31.0862 -74.9273 -37.4368 -26.473

10000 -27.5184 -159.7456 40.0257 -31.3221 -77.1853 -39.6125 -27.5184

10000 8.7222 -71.4293 302.5236 27.9898 -26.9616 0 8.7149

10000 -13.0049 -172.719 364.3805 1.6844 -78.8847 -39.0811 -13.0056

10000 15.2876 -225.733 490.4439 27.9268 -93.5428 -33.2862 15.2637

10000 -4.3683 -7.6638 0 -4.2414 -5.6859 -4.8601 -4.3684

10000 -4.947 -8.9528 0.1229 -4.8546 -6.625 -5.5829 -4.9473

10000 -21.3509 -38.8077 -9.6476 -21.6561 -28.6762 -24.0788 -21.3511

10000 -27.3656 -49.698 -13.1292 -27.7861 -36.742 -30.8509 -27.3664

10000 -18.079 -34.4122 11.6538 -14.658 -24.7205 -20.7263 -18.0793

10000 -18.5142 -35.5887 25.0014 -14.2502 -25.5004 -21.309 -18.5142

10000 -94.221 -178.9819 -27.8612 -94.7852 -128.8731 -107.1552 -94.226

10000 -94.221 -178.9819 -27.8612 -94.7852 -128.8731 -107.1552 -94.226

10000 -21.612 -48.1809 614.6498 87.0346 -36.5984 -28.7204 -21.615

10000 -49.9336 -105.7256 770.632 81.1688 -79.7434 -63.7175 -49.9367

10000 -118.9839 -253.3231 873.714 13.1711 -186.8767 -150.0241 -119.0071

10000 -155.5426 -324.4401 974.8463 -8.0384 -238.783 -192.1038 -155.5462

10000 1331.75636 30.1755547 6604.663672 1803.686325 222.083551 727.0774016 1331.756364

10000 907.317245 21.47989 4449.075536 1224.418166 151.4163833 496.2700092 907.317245

10000 774.080424 20.2260534 3657.673414 1046.365075 132.5480178 441.7176609 774.0804241

10000 722.261846 18.7530151 3391.907598 971.8057182 123.2024307 406.5689063 722.2618458

10000 684.77062 18.3364191 3095.484778 922.4905035 118.5669102 398.9024585 684.7706198

10000 626.735229 16.9797583 2833.137555 842.1408462 108.0437659 363.6145701 626.7352285

10000 4808.31744 153.469386 22015.45357 6371.4543 947.055268 3193.176649 4808.317437

10000 3519.2696 118.656451 15465.08201 4641.101536 685.9817921 2381.199986 3519.269602

10000 2831.80979 91.9029218 12836.46904 3750.814091 556.5342805 1890.865785 2831.809795

10000 2442.60102 72.7832034 11724.52566 3221.054046 467.4868103 1567.644751 2442.601022

10000 2334.2723 69.5126265 10901.81728 3055.541718 448.6034037 1502.89602 2334.2723

10000 2334.2723 69.5126265 10901.81728 3055.541718 448.6034037 1502.89602 2334.2723

10000 14325.6886 272.810121 35335.06792 15425.70838 2787.693358 7118.672712 14325.68855
10000 12402.0515 238.353321 29467.72069 13131.16955 2422.754279 6121.975944 12402.05152

10000 8068.47432 144.876523 22533.27145 9086.890911 1611.562987 4164.248234 8067.142627

10000 7353.74749 132.878742 20490.27417 8287.937586 1467.828235 3790.874902 7353.747489

10000 6893.33321 130.631852 18500.73014 7785.111786 1389.532208 3570.53468 6893.33321

10000 6421.48275 121.773076 16992.2467 7195.190362 1282.867503 3286.617807 6421.482754

10000 1031.89017 33.6193452 4468.559714 1359.849997 176.6935221 612.1521058 1031.890169

10000 897.117536 31.1152812 3680.336782 1180.475836 159.2594294 555.4102877 897.1175359

10000 841.080002 29.81726 3412.187803 1110.832356 150.8258816 525.2693284 841.0800022

10000 760.538594 27.1927162 3104.668699 1002.903011 136.6180679 476.4163875 760.5385937

10000 5007.3206 180.311724 23552.52054 6661.999983 983.4561318 3444.807359 5007.320599

10000 4302.81158 155.526271 19645.34422 5645.750311 843.4278699 2850.775843 4302.811583

10000 4007.86966 145.590726 18237.66702 5257.968546 789.4213676 2669.07035 4007.869661

10000 3463.46056 123.055453 16440.2336 4582.791033 667.6210394 2291.451106 3463.460561

10000 1.66987571 0.09214098 6.549558326 2.376503975 0.295838184 0.856040488 1.669750547

10000 1.41458491 0.08677078 5.391662749 2.022297568 0.258287626 0.740612563 1.41450076

10000 1.31670394 0.07984543 5.006718275 1.880921725 0.239382764 0.68795285 1.316505375

10000 1.25252386 0.07869236 4.582118875 1.783116125 0.229405228 0.6563566 1.252500861

10000 1.14253672 0.07240192 4.193937924 1.627756395 0.209821048 0.599098761 1.142321335

10000 4.52153581 0.4449297 1796.407045 129.6397025 1.124803085 2.741926534 4.521086368

10000 3.6297641 0.33249436 1488.549932 105.0343187 0.904980396 2.194088077 3.629340713

10000 3.12270767 0.2634973 1353.693776 90.53858814 0.762320881 1.824213647 3.122707673

10000 2.9360785 0.23493338 1261.073759 85.91928853 0.726207629 1.758678451 2.935661191

10000 2.9360785 0.23493338 1261.073759 85.91928853 0.726207629 1.758678451 2.935661191

10000 47.3223654 0.80938708 28137.05426 6156.398881 3.107729916 10.38325397 47.32236538

10000 32.5597895 0.44651775 21380.77914 4299.916353 2.095171153 7.075520887 32.55978954

10000 29.684046 0.41413569 19444.74271 3919.961836 1.91081801 6.452124498 29.68404597

10000 28.2079699 0.35314448 17599.8294 3678.797017 1.815796061 6.128074037 28.20796992

10000 26.0846134 0.32923461 16170.3224 3398.250829 1.680803475 5.673960139 26.08461341

9 1 1 1 1 1 1 1

1889 1 1 1 1 1 1 1

2046 1 1 1 1 1 1 1

8929 1 1 1 1 1 1 1

9331 1 1 1 1 1 1 1

61 1 1 1 1 1 1 1

572 1 1 1 1 1 1 1

397 1 1 1 1 1 1 1

8710 1 1 1 1 1 1 1

8710 1 1 1 1 1 1 1

75 1 1 1 1 1 1 1

137 1 1 1 1 1 1 1

3512 1 1 1 1 1 1 1

6692 1 1 1 1 1 1 1

7364 1 1 1 1 1 1 1

3227 1 1 1 1 1 1 1

9780 1 1 1 1 1 1 1

9557 1 1 1 1 1 1 1

1829 1 1 1 1 1 1 1

5962 1 1 1 1 1 1 1

4225 1 1 1 1 1 1 1

9507 1 1 1 1 1 1 1

9986 1 1 1 1 1 1 1

10000 1 1 1 1 1 1 1

10000 1 1 1 1 1 1 1

7884 1 1 1 1 1 1 1

7865 1 1 1 1 1 1 1
10000

1111111

100001111111

55381111111

56681111111

73041111111

72021111111

94111111111

54691111111

11761111111

4241111111

1251111111

94491111111

61421111111

9421111111

0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA

94711111111

65781111111

17411111111

7141111111

2641111111

7851111111

0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA

26161111111

0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA

4931111111

0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA

18671111111

13301111111

0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA

19351111111

17361111111

0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA

5801111111

26421111111

67781111111

6471111111

5441111111

4901111111

32861111111

86611111111

12901111111

12901111111

4541111111

32851111111

47471111111

25941111111

23721111111

59881111111
220 1 1 1 1 1 1 1

443 1 1 1 1 1 1 1

5555 1 1 1 1 1 1 1

4038 1 1 1 1 1 1 1

5775 1 1 1 1 1 1 1

0 NA NA NA NA NA NA NA

14 1 1 1 1 1 1 1

0 NA NA NA NA NA NA NA

0 NA NA NA NA NA NA NA

249 1 1 1 1 1 1 1

805 1 1 1 1 1 1 1

0 NA NA NA NA NA NA NA

0 NA NA NA NA NA NA NA

2527 1 1 1 1 1 1 1

2596 1 1 1 1 1 1 1

2696 1 1 1 1 1 1 1

2798 1 1 1 1 1 1 1

78 1 1 1 1 1 1 1

1858 1 1 1 1 1 1 1

3570 1 1 1 1 1 1 1

4839 1 1 1 1 1 1 1

4545 1 1 1 1 1 1 1

31 1 1 1 1 1 1 1

259 1 1 1 1 1 1 1

576 1 1 1 1 1 1 1

1188 1 1 1 1 1 1 1

1188 1 1 1 1 1 1 1

60 1 1 1 1 1 1 1

82 1 1 1 1 1 1 1

643 1 1 1 1 1 1 1

1254 1 1 1 1 1 1 1

1162 1 1 1 1 1 1 1

2426 1 1 1 1 1 1 1

2980 1 1 1 1 1 1 1

2520 1 1 1 1 1 1 1

444 1 1 1 1 1 1 1

1036 1 1 1 1 1 1 1

755 1 1 1 1 1 1 1

9507 1 1 1 1 1 1 1

10000 1 1 1 1 1 1 1

10000 1 1 1 1 1 1 1

10000 1 1 1 1 1 1 1

7815 1 1 1 1 1 1 1

8123 1 1 1 1 1 1 1

9822 1 1 1 1 1 1 1

9822 1 1 1 1 1 1 1

5538 1 1 1 1 1 1 1

5667 1 1 1 1 1 1 1

6913 1 1 1 1 1 1 1

6847 1 1 1 1 1 1 1

10000 498.1075 346.7141 672.4451 527 468.064 468.064 498.1075

10000 502.2372 349.5887 678.0202 531 471.9447 471.9447 502.2372

10000 549.5428 383.6031 734.7869 579 512.762 512.762 549.5428

10000 566.7903 396.0047 755.484 596 527.6439 527.6439 566.7903

10000 794.5152 559.7469 1028.7538 825 724.1346 724.1346 794.5152
10000 878.4155 620.0742 1129.4342 910 796.5274 796.5274 878.4155

10000 1272.2598 885.5728 1717.5507 1,346 1195.5233 1195.5233 1272.2598

10000 1606.8803 1118.4897 2169.2883 1,700 1509.9611 1509.9611 1606.8803

10000 1828.786 1278.0478 2435.5752 1,923 1701.4308 1701.4308 1828.786

10000 1844.614 1289.4287 2454.5689 1,939 1715.0879 1715.0879 1844.614

10000 2935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637

10000 2935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637

10000 2820.2894 1963.0987 3807.3907 2,983 2650.1833 2650.1833 2820.2894

10000 3068.5291 2135.8892 4142.5143 3,246 2883.4504 2883.4504 3068.5291

10000 3479.9687 2431.7289 4636.2419 3,659 3238.4581 3238.4581 3479.9687

10000 3943.296 2764.8777 5192.2345 4,125 3638.2366 3638.2366 3943.296

10000 5092.9316 3591.5066 6571.7973 5,282 4630.1912 4630.1912 5092.9316

10000 5628.5714 3976.6506 7214.565 5,820 5092.3641 5092.3641 5628.5714

10000 499.1391 347.4322 673.8377 528 469.0334 469.0334 499.1391

10000 534.7105 373.0093 716.5235 564 499.726 499.726 534.7105

10000 793.2567 558.9132 1026.7789 824 722.8107 722.8107 793.2567

10000 849.128 599.0866 1093.8244 880 771.0188 771.0188 849.128

10000 2234.8485 1555.595 3017.0454 2,364 2100.0533 2100.0533 2234.8485

10000 2550.9157 1782.8586 3396.3262 2,682 2372.7696 2372.7696 2550.9157

10000 3039.6739 2134.2931 3982.8359 3,173 2794.491 2794.491 3039.6739

10000 3301.1659 2322.3152 4296.6263 3,436 3020.1175 3020.1175 3301.1659

10000 502.2372 349.5887 678.0202 531 471.9447 471.9447 502.2372

10000 549.5428 383.6031 734.7869 579 512.762 512.762 549.5428

10000 566.7903 396.0047 755.484 596 527.6439 527.6439 566.7903

10000 794.5152 559.7469 1028.7538 825 724.1346 724.1346 794.5152

10000 878.4155 620.0742 1129.4342 910 796.5274 796.5274 878.4155

10000 1606.8803 1118.4897 2169.2883 1,700 1509.9611 1509.9611 1606.8803

10000 1828.786 1278.0478 2435.5752 1,923 1701.4308 1701.4308 1828.786

10000 1844.614 1289.4287 2454.5689 1,939 1715.0879 1715.0879 1844.614

10000 2935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637

10000 2935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637

10000 3068.5291 2135.8892 4142.5143 3,246 2883.4504 2883.4504 3068.5291

10000 3479.9687 2431.7289 4636.2419 3,659 3238.4581 3238.4581 3479.9687

10000 3943.296 2764.8777 5192.2345 4,125 3638.2366 3638.2366 3943.296

10000 5092.9316 3591.5066 6571.7973 5,282 4630.1912 4630.1912 5092.9316

10000 5628.5714 3976.6506 7214.565 5,820 5092.3641 5092.3641 5628.5714
75% 95%

0.10 0.14 100.0%

0.11 0.14 100.0%

0.09 0.14 100.0%

0.10 0.14 100.0%

0.11 0.14 100.0%

0.10 0.14 100.0%

0.11 0.14 100.0%

0.09 0.14 100.0%

13.1 17.9 100.0%

15.0 19.6 100.0%

13.3 18.5 100.0%

13.8 19.1 100.0%

16.1 20.6 100.0%

33.1 39.2 100.0%

33.1 39.2 100.0%

33.1 39.2 100.0%

34900.0 40383.6 100.0%

77273.7 96396.9 100.0%

80518.4 101301.7 100.0%

34900.0 40383.6 100.0%

77273.7 96396.9 100.0%

34900.0 40383.6 100.0%

77273.7 96396.9 100.0%

80518.4 101301.7 100.0%

4405.4 8575.8 100.0%

5290.7 8626.9 100.0%

8330.6 8585.4 100.0%

5384.4 8575.8 100.0%

3003.0 8578.8 100.0%

13.0 13.0 100.0%

5.4 1019.5 100.0%

6278.6 8374.7 100.0%

0.8 1.0 100.0%

0.8 1.0 100.0%

0.8 1.0 100.0%

0.8 1.0 100.0%

0.9 1.0 100.0%

0.8 1.0 100.0%

0.8 1.0 100.0%

0.8 1.0 100.0%

6.4% 7.3% 100.0%

6.4% 7.3% 100.0%

6.5% 7.4% 100.0%

6.4% 7.3% 100.0%

6.4% 7.3% 100.0%

6.4% 7.3% 100.0%

6.4% 7.3% 100.0%

6.5% 7.4% 100.0%

13191.7 31987.5 100.0%

12473.2 30263.8 100.0%

12288.7 29666.5 100.0%

12169.8 29469.1 100.0%

12155.9 29282.0 100.0%

12024.0 29060.0 100.0%
72063.2 167988.0 100.0%

69893.5 163129.3 100.0%

68903.6 160847.5 100.0%

68288.7 159564.6 100.0%

68109.0 159103.4 100.0%

68109.0 159103.4 100.0%

319796.9 455189.1 100.0%

316425.2 450132.4 100.0%

310011.7 443293.3 100.0%

308837.7 441532.6 100.0%

308336.1 440022.9 100.0%

307469.3 438722.9 100.0%

12526.2 30422.4 100.0%

12310.0 29841.3 100.0%

12229.7 29636.3 100.0%

12106.8 29358.0 100.0%

106009.6 277174.3 100.0%

104850.3 274143.2 100.0%

104414.4 273003.4 100.0%

103771.3 271322.0 100.0%

31.7 50.4 100.0%

31.2 49.3 100.0%

31.0 49.0 100.0%

30.9 48.6 100.0%

30.7 48.2 100.0%

95.6 15503.2 100.0%

94.3 15259.0 100.0%

93.4 15099.4 100.0%

93.2 15066.7 100.0%

93.2 15066.7 100.0%

234154.6 406836.0 100.0%

229408.7 400236.5 100.0%

228539.9 398682.0 100.0%

228168.7 397499.5 100.0%

227527.3 396351.7 100.0%

555.06 729.39 100.0%

559.01 734.80 100.0%

621.47 806.72 100.0%

635.49 824.18 100.0%

878.56 1112.80 100.0%

966.94 1217.95 100.0%

1496.04 1941.33 100.0%

1893.02 2455.43 100.0%

2182.81 2789.60 100.0%

2193.99 2803.95 100.0%

3367.40 4195.56 100.0%

3367.40 4195.56 100.0%

3300.00 4287.10 100.0%

3653.85 4727.84 100.0%

4116.39 5272.66 100.0%

4594.03 5842.96 100.0%

5855.41 7334.27 100.0%

6448.82 8034.81 100.0%

553.70 728.40 100.0%

598.45 780.26 100.0%
872.21 1105.73 100.0%

930.67 1175.36 100.0%

2657.39 3439.59 100.0%

3042.59 3888.00 100.0%

3539.11 4482.27 100.0%

3815.36 4810.82 100.0%

559.01 734.80 100.0%

621.47 806.72 100.0%

635.49 824.18 100.0%

878.56 1112.80 100.0%

966.94 1217.95 100.0%

1893.02 2455.43 100.0%

2182.81 2789.60 100.0%

2193.99 2803.95 100.0%

3367.40 4195.56 100.0%

3367.40 4195.56 100.0%

3653.85 4727.84 100.0%

4116.39 5272.66 100.0%

4594.03 5842.96 100.0%

5855.41 7334.27 100.0%

6448.82 8034.81 100.0%

2.76 3.00 100.0%

2.68 2.94 100.0%

2.99 3.20 100.0%

2.35 2.63 100.0%

2.26 2.51 100.0%

2.31 2.59 100.0%

13.31 14.66 100.0%

15.28 16.72 100.0%

15.07 16.50 100.0%

15.10 16.97 100.0%

15.09 18.22 100.0%

15.09 18.22 100.0%

36.73 40.03 100.0%

37.29 41.04 100.0%

31.97 35.86 100.0%

35.61 38.85 100.0%

33.41 41.15 100.0%

35.17 43.91 100.0%

3.51 3.73 100.0%

5.09 5.25 100.0%

3.64 3.84 100.0%

2.87 3.14 100.0%

22.40 24.53 100.0%

28.39 31.33 100.0%

28.27 31.20 100.0%

24.97 29.40 100.0%

2.65 2.90 100.0%

2.96 3.17 100.0%

2.32 2.59 100.0%

2.24 2.47 100.0%

2.29 2.55 100.0%

15.19 16.52 100.0%

14.98 16.30 100.0%

14.98 16.70 100.0%
14.89 17.77 100.0%

14.89 17.77 100.0%

37.29 40.55 100.0%

31.97 35.35 100.0%

35.61 38.44 100.0%

33.41 40.13 100.0%

35.17 42.74 100.0%

$1,300 $2,558 100.0%

$1,247 $2,436 100.0%

$1,238 $2,398 100.0%

$1,233 $2,386 100.0%

$1,234 $2,374 100.0%

$1,228 $2,362 100.0%

$7,060 $13,708 100.0%

$6,875 $13,335 100.0%

$6,808 $13,177 100.0%

$6,779 $13,096 100.0%

$6,763 $13,062 100.0%

$6,763 $13,062 100.0%

$25,320 $36,651 100.0%

$25,100 $36,290 100.0%

$24,672 $35,816 100.0%

$24,599 $35,688 100.0%

$24,569 $35,564 100.0%

$24,519 $35,475 100.0%

$1,264 $2,444 100.0%

$1,250 $2,403 100.0%

$1,246 $2,390 100.0%

$1,236 $2,373 100.0%

$10,925 $22,009 100.0%

$10,830 $21,790 100.0%

$10,798 $21,714 100.0%

$10,732 $21,591 100.0%

$107 $109 100.0%

$116 $118 100.0%

$120 $122 100.0%

$125 $126 100.0%

$129 $131 100.0%

$234 $1,422 100.0%

$252 $1,422 100.0%

$261 $1,422 100.0%

$270 $1,427 100.0%

$270 $1,427 100.0%

$18,016 $33,414 100.0%

$17,601 $32,960 100.0%

$17,554 $32,848 100.0%

$17,553 $32,749 100.0%

$17,521 $32,671 100.0%

$7,923 $10,949 100.0%

$7,542 $10,386 100.0%

$7,480 $10,269 100.0%

$7,451 $10,218 100.0%

$7,663 $10,391 100.0%

$7,703 $10,399 100.0%

$60,169 $96,499 100.0%
$58,951 $94,108 100.0%

$58,411 $93,185 100.0%

$57,858 $92,590 100.0%

$58,952 $93,376 100.0%

$58,952 $93,376 100.0%

$169,875 $254,470 100.0%

$168,596 $252,146 100.0%

$166,120 $249,092 100.0%

$166,083 $248,761 100.0%

$167,048 $249,220 100.0%

$167,213 $249,153 100.0%

$7,769 $10,651 100.0%

$7,694 $10,515 100.0%

$7,915 $10,729 100.0%

$7,909 $10,695 100.0%

$97,087 $150,409 100.0%

$96,576 $149,297 100.0%

$96,678 $149,150 100.0%

$96,354 $148,508 100.0%

$643 $796 100.0%

$708 $870 100.0%

$713 $881 100.0%

$955 $1,169 100.0%

$1,044 $1,274 100.0%

$2,637 $18,415 100.0%

$2,966 $18,494 100.0%

$2,976 $18,367 100.0%

$4,347 $19,436 100.0%

$4,347 $19,436 100.0%

$242,109 $459,688 100.0%

$236,754 $453,483 100.0%

$236,302 $452,150 100.0%

$237,399 $451,670 100.0%

$237,380 $450,925 100.0%

0.00 125.36 100.0%

6.39 166.62 100.0%

49.63 215.17 100.0%

-130.20 34.39 100.0%

-162.90 11.12 100.0%

0.00 0.00 100.0%

202.12 907.85 100.0%

664.60 1524.66 100.0%

-341.27 547.66 100.0%

-341.27 547.66 100.0%

0.00 0.00 100.0%

1153.41 3108.53 100.0%

942.56 3264.69 100.0%

78.89 2433.58 100.0%

0.00 2344.76 100.0%

72.83 149.78 100.0%

-148.86 -41.89 100.0%

-138.31 -8.55 100.0%

444.82 1047.03 100.0%

272.30 1073.93 100.0%

658.66 1654.41 100.0%
-59.13 -49.10 100.0%

-65.64 -52.44 100.0%

-277.45 -253.95 100.0%

-354.27 -340.70 100.0%

-91.37 0.00 100.0%

-11.89 90.41 100.0%

-1262.26 -1002.03 100.0%

-1262.26 -1002.03 100.0%

3465.64 7029.68 100.0%

3613.45 8131.53 100.0%

2569.72 8038.12 100.0%

2478.84 8632.60 100.0%

$0 $3 100.0%

$2 $37 100.0%

$8 $44 100.0%

$10 $50 100.0%

$15 $60 100.0%

$0 $16 100.0%

$40 $154 100.0%

$87 $235 100.0%

$100 $255 100.0%

$100 $255 100.0%

$0 $0 100.0%

$163 $495 100.0%

$178 $588 100.0%

$234 $658 100.0%

$286 $719 100.0%

$14 $39 100.0%

$18 $52 100.0%

$26 $69 100.0%

$86 $190 100.0%

$112 $258 100.0%

$178 $385 100.0%

($9) ($9) 100.0%

($13) ($13) 100.0%

($18) ($17) 100.0%

($22) ($22) 100.0%

($3) $0 100.0%

($9) $1 100.0%

($18) ($5) 100.0%

($18) ($5) 100.0%

$295 $482 100.0%

$316 $579 100.0%

$315 $663 100.0%

$329 $730 100.0%

0.26 1.11 5.1%

13.25 69.22 27.6%

11.10 70.37 56.0%

72.55 345.10 49.0%

63.29 356.91 55.0%

6.87 21.20 5.2%

8.69 31.58 36.0%

3.22 9.57 85.0%

46.51 223.77 88.6%

46.51 223.77 88.6%
6.62 32.37 4.7%

3.1 8.9 33.4%

13.8 68.9 76.5%

39.9 192.8 80.7%

37.0 181.7 86.0%

9.4 67.0 70.6%

54.9 296.1 71.7%

45.0 299.2 76.3%

10.3 42.8 69.6%

24.3 104.8 89.9%

16.0 67.2 92.5%

NA NA 0.0%

NA NA 0.0%

NA NA 0.0%

NA NA 0.0%

216.9 1046.4 3.5%

138.11 479.76 5.8%

1393.52 7002.38 2.0%

1393.52 7002.38 2.0%

1.28 1.61 25.3%

2.30 3.07 26.0%

6.12 57.45 30.9%

7.43 40.51 31.5%

1269.83 2525.50 100.0%

1206.08 2398.06 100.0%

1196.85 2373.37 100.0%

1191.73 2363.61 100.0%

1234.20 2421.91 100.0%

1244.46 2433.04 100.0%

6778.77 13209.82 100.0%

6646.32 12902.74 100.0%

6584.51 12774.12 100.0%

6519.69 12696.23 100.0%

6650.37 12818.96 100.0%

6650.37 12818.96 100.0%

24287.27 35160.34 100.0%

24130.40 34864.79 100.0%

23790.17 34427.44 100.0%

23785.41 34405.15 100.0%

23914.17 34483.81 100.0%

23932.19 34496.63 100.0%

1207.79 2401.5918 100.0%

1197.4307 2373.5587 100.0%

1254.2165 2439.3016 100.0%

1254.2631 2435.9241 100.0%

10361.921 21140.5174 100.0%

10292.2082 21001.1911 100.0%

10302.6025 21001.0813 100.0%

10266.5694 20919.1113 100.0%

47.826 59.0654 100.0%

52.7178 64.6627 100.0%

53.395 65.5788 100.0%

71.9334 87.5714 100.0%

78.6822 95.6626 100.0%

182.4802 1284.3157 100.0%
205.0833 1286.9236 100.0%

205.6457 1277.0857 100.0%

298.8393 1356.9542 100.0%

298.8393 1356.9542 100.0%

17270.4518 31317.5158 100.0%

16901.3139 30840.6463 100.0%

16874.2759 30746.1665 100.0%

16950.9004 30732.0396 100.0%

16944.7397 30689.8627 100.0%

0 13.01 100.0%

0.8829 30.1619 100.0%

8.6076 38.5732 100.0%

-16.3112 4.442 100.0%

-20.8266 1.4491 100.0%

0 0 100.0%

21.7723 112.6231 100.0%

81.06 190.376 100.0%

-37.3422 64.7251 100.0%

-37.3422 64.7251 100.0%

0 0 100.0%

130.8187 411.742 100.0%

107.3324 434.9819 100.0%

9.5764 323.5699 100.0%

0 304.8425 100.0%

10.5933 28.6491 100.0%

-18.9233 -5.4605 100.0%

-18.2363 -1.0938 100.0%

48.9433 130.3196 100.0%

30.4432 131.3294 100.0%

72.2226 204.1571 100.0%

-3.8986 -2.6701 100.0%

-4.3607 -2.9183 100.0%

-18.9635 -15.7709 100.0%

-24.3313 -20.3569 100.0%

-6.7103 0 100.0%

-0.8464 6.465 100.0%

-81.5619 -63.3244 100.0%

-81.5619 -63.3244 100.0%

277.2806 460.3182 100.0%

282.7419 539.6586 100.0%

198.5844 541.7551 100.0%

185.2308 585.4633 100.0%

2334.33738 5305.664465 100.0%

1598.699127 3582.010215 100.0%

1421.994586 2984.639271 100.0%

1318.778567 2787.30108 100.0%

1251.225305 2600.179265 100.0%

1147.985782 2378.18291 100.0%

7722.988808 17260.67976 100.0%

5688.721158 12401.95629 100.0%

4549.104147 10120.23256 100.0%

4095.184458 8837.312099 100.0%

3807.82592 8376.109377 100.0%

3807.82592 8376.109377 100.0%

22793.02011 31445.47232 100.0%
19388.62537 26388.7989 100.0%

13373.25819 19605.90493 100.0%

12199.26147 17836.30781 100.0%

11603.79746 16279.29021 100.0%

10741.44656 14979.2294 100.0%

1933.612562 3740.520702 100.0%

1680.519079 3159.49058 100.0%

1578.882782 2954.483196 100.0%

1432.212587 2676.170572 100.0%

7512.793626 19079.55761 100.0%

6266.480761 16048.4592 100.0%

5817.459251 14908.67555 100.0%

5244.113128 13218.03215 100.0%

3.750014925 6.102345565 100.0%

3.26628505 5.042693144 100.0%

3.034042658 4.695652086 100.0%

2.946684675 4.32769363 100.0%

2.681437708 3.960750112 100.0%

7.330158261 1207.769139 100.0%

5.979560002 992.556008 100.0%

5.234606799 841.8238936 100.0%

4.957415695 809.1230896 100.0%

4.957415695 809.1230896 100.0%

15760.86766 23949.17133 100.0%

10284.10836 17349.64132 100.0%

9411.94766 15795.14198 100.0%

9167.590225 14612.60106 100.0%

8477.499358 13464.80877 100.0%

1 1 0.1%

1 1 18.9%

1 1 20.5%

1 1 89.3%

1 1 93.3%

1 1 0.6%

1 1 5.7%

1 1 4.0%

1 1 87.1%

1 1 87.1%

1 1 0.8%

1 1 1.4%

1 1 35.1%

1 1 66.9%

1 1 73.6%

1 1 32.3%

1 1 97.8%

1 1 95.6%

1 1 18.3%

1 1 59.6%

1 1 42.3%

1 1 95.1%

1 1 99.9%

1 1 100.0%

1 1 100.0%

1 1 78.8%

1 1 78.7%
1

1 100.0%

11 100.0%

11 55.4%

11 56.7%

11 73.0%

11 72.0%

11 94.1%

11 54.7%

11 11.8%

11 4.2%

11 1.3%

11 94.5%

11 61.4%

11 9.4%

NA NA 0.0%

NA NA 0.0% 1 1 94.7% 1 1 65.8% 1 1 17.4% 1 1 7.1% 1 1 2.6% 1 1 7.9%

NA NA 0.0%

NA NA 0.0% 1 1 26.2%

NA NA 0.0%

NA NA 0.0% 1 1 4.9%

NA NA 0.0%

NA NA 0.0%

NA NA 0.0% 1 1 18.7% 1 1 13.3%

NA NA 0.0%

NA NA 0.0% 1 1 19.4% 1 1 17.4%

NA NA 0.0%

NA NA 0.0% 1 1 5.8% 1 1 26.4% 1 1 67.8% 1 1 6.5% 1 1 5.4% 1 1 4.9% 1 1 32.9% 1 1 86.6% 1 1 12.9% 1 1 12.9% 1 1 4.5% 1 1 32.9% 1 1 47.5% 1 1 25.9% 1 1 23.7% 1 1 59.9%
1 1 2.2%

1 1 4.4%

1 1 55.6%

1 1 40.4%

1 1 57.8%

NA NA 0.0%

1 1 0.1%

NA NA 0.0%

NA NA 0.0%

1 1 2.5%

1 1 8.1%

NA NA 0.0%

NA NA 0.0%

1 1 25.3%

1 1 26.0%

1 1 27.0%

1 1 28.0%

1 1 0.8%

1 1 18.6%

1 1 35.7%

1 1 48.4%

1 1 45.5%

1 1 0.3%

1 1 2.6%

1 1 5.8%

1 1 11.9%

1 1 11.9%

1 1 0.6%

1 1 0.8%

1 1 6.4%

1 1 12.5%

1 1 11.6%

1 1 24.3%

1 1 29.8%

1 1 25.2%

1 1 4.4%

1 1 10.4%

1 1 7.6%

1 1 95.1%

1 1 100.0%

1 1 100.0%

1 1 100.0%

1 1 78.2%

1 1 81.2%

1 1 98.2%

1 1 98.2%

1 1 55.4%

1 1 56.7%

1 1 69.1%

1 1 68.5%

498.1075 672.4451 100.0%

502.2372 678.0202 100.0%

549.5428 734.7869 100.0%

566.7903 755.484 100.0%

794.5152 1028.7538 100.0%
878.4155 1129.4342 100.0%

1272.2598 1717.5507 100.0%

1606.8803 2169.2883 100.0%

1828.786 2435.5752 100.0%

1844.614 2454.5689 100.0%

2935.6637 3763.8285 100.0%

2935.6637 3763.8285 100.0%

2820.2894 3807.3907 100.0%

3068.5291 4142.5143 100.0%

3479.9687 4636.2419 100.0%

3943.296 5192.2345 100.0%

5092.9316 6571.7973 100.0%

5628.5714 7214.565 100.0%

499.1391 673.8377 100.0%

534.7105 716.5235 100.0%

793.2567 1026.7789 100.0%

849.128 1093.8244 100.0%

2234.8485 3017.0454 100.0%

2550.9157 3396.3262 100.0%

3039.6739 3982.8359 100.0%

3301.1659 4296.6263 100.0%

502.2372 678.0202 100.0%

549.5428 734.7869 100.0%

566.7903 755.484 100.0%

794.5152 1028.7538 100.0%

878.4155 1129.4342 100.0%

1606.8803 2169.2883 100.0%

1828.786 2435.5752 100.0%

1844.614 2454.5689 100.0%

2935.6637 3763.8285 100.0%

2935.6637 3763.8285 100.0%

3068.5291 4142.5143 100.0%

3479.9687 4636.2419 100.0%

3943.296 5192.2345 100.0%

5092.9316 6571.7973 100.0%

5628.5714 7214.565 100.0%