Summary

**User Input: Unit 1, Design B, T-Frame, 5 HP, 4 poles, Enclosed**  **Energy Price Trend** AEO 2011 - Reference Case **LCC Results Av** **g. Av** **g. Installed Av** **g. Energy Av** **g. Oper. Av** **erage 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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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**  AE O2011 -R

eference C

ase

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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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**  **Av g.**  **Av g. Installed** **Av g. Energy**  **Av g. Oper.**  **Av erage**  **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 Av** **erage 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 Av** **erage 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 Av** **erage 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 Av** **erage 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 Av** **erage 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 Av** **erage 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 Av** **erage 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 Av** **erage 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 Conserv** **ation 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 0.9902/3 1% 2 3.96% 13.2 2 0.9902/3 1% > **6** 0 87.5% 3 3.96% 10.3 3 0.9952/3 0.5% **6** 1 89.5% 4 3.96% 10.6 4 0.9902/3 1% **6** 2 90.2% 5 3.96% 10.3 5 0.9952/3 0.5% **6** 3 91.0% 6 3.96% 22.4 6 0.9902/3 1% **6** 4 91.7% 7 3.96% 22.4 7 0.9902/3 1% 8 3.96% 22.4 8 0.9952/3 0.5% > **7** 0 92.4% **7** 1 93.6% **From Sectors & A pplications**  **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 $0.525$/kW h 2 2 Commercial $0.093 $0.525$/kW h **8** 0 94.1% 3 2 Commercial $0.093 $0.525$/kW h **8** 1 95.4% 4 2 Commercial $0.093 $0.525$/kW h > **8** 2 95.8% 5 2 Commercial $0.093 $0.525$/kW h **8** 3 96.2% 6 2 Commercial $0.093 $0.525$/kW h **8** 4 96.5% 7 2 Commercial $0.093 $0.525$/kW h 8 2 Commercial $0.093 $0.525$/kW h **iRU** Representative Unit 1 Design B, T-Frame, 5 HP, 4 poles, Enclosed **Repair cost ($ in 2011)** 2 Design B, T-Frame, 30 HP, 4 poles, Enclosed**iRU RU1**  **RU2 RU3**  **RU4 RU5**  **RU6 RU7**  **RU8** 3 Design B, T-Frame, 75 HP, 4 poles, Enclosed 0 448 923 1,754 515 1,490 4 Design C, T-Frame, 5 HP, 4 poles, Enclosed 1 515 1,061 2,017 537 1,555 5 Design C, T-Frame, 50 HP, 4 poles, Enclosed 2 560 1,153 2,193 560 1,620 6 Fire Pump, 5 HP, 4 poles, Enclosed 3 582 1,199 2,280 582 1,685 7 Fire Pump, 30 HP, 4 poles, Enclosed 4 604 1,246 2,368 8 Fire Pump, 75 HP, 4 poles, Enclosed 5 627 1,246 2,456**Losses UEC**  **Reactiv e**  **Installed An** **nual Cumulativ** **e Life**  **LCC Price** 

**(eff) Elec**  **Elec Pow** **er Price**  **Oper. Cost Cash Flow** **Cy cle Cost**  **Sav ings**  **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 **As sumptions**  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 3Design 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 0 2**Oper. Cost Pay** **back An** **nualized An** **nualized Net**  **No Net**  **PB** 1

**Sav ing**  **Period LCC**  **LCC Sav ing**  **Cost Impact**  **Benefit undefined** 

year $ $

$282 $0.0 NA $264 $0.00 1 **Ag e** 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**An nual 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% RU2RU3RU4RU5RU6RU7RU8 **Year** Carbon**Ag e** repair **0 1**  **2 3**  **4** $/kW h period 1.001.001.001.001.001.001.00 **0** $525 $529 $585 $596 $808 0.960.960.960.960.960.960.96 **2015** $0.000 **1** 0 $240 $221 $218 $214 $214 0.930.930.930.930.930.930.93 **2016** $0.000 **2** 0 $239 $220 $217 $213 $213 0.890.890.890.890.890.890.89 **2017** $0.000 **3** 0 $239 $220 $217 $213 $213 0.860.860.860.860.860.860.86 **2018** $0.000 **4** 0 $238 $219 $217 $213 $212 0.820.820.820.820.820.820.82 **2019** $0.000 **5** 0 $238 $219 $216 $212 $212 0.790.790.790.790.790.790.79 **2020** $0.000 **6** 1 $241 $222 $219 $215 $215 0.760.760.760.760.760.760.76 **2021** $0.000 **7** 1 $241 $222 $219 $215 $215 0.730.730.730.730.730.730.73 **2022** $0.000 **8** 1 $241 $222 $219 $215 $215 0.710.710.710.710.710.710.71 **2023** $0.000 **9** 1 $242 $222 $220 $216 $215 0.680.680.680.680.680.680.68 **2024** $0.000 **10** 1 $242 $222 $220 $216 $216 0.650.650.650.650.650.650.65 **2025** $0.000 **11** 2 $245 $225 $223 $219 $218 0.630.630.630.630.630.630.63 **2026** $0.000 **12** 2 $245 $226 $223 $219 $219 0.600.600.600.600.600.600.60 **2027** $0.000 **13** 2 $245 $226 $223 $219 $219 0.580.580.580.580.580.580.58 **2028** $0.000 **14** 2 $245 $226 $223 $219 $219 0.560.560.560.560.560.560.56 **2029** $0.000 **15** 2 $245 $226 $223 $219 $219 0.540.540.540.540.540.540.54 **2030** $0.000 **16** 3 $247 $227 $224 $220 $220 0.520.520.520.520.520.520.52 **2031** $0.000 **17** 3 $695 $742 $784 $803 $825 0.500.500.500.500.500.500.50 **2032** $0.000 **18** 3 $248 $228 $225 $221 $221 0.480.480.480.480.480.480.48 **2033** $0.000 **19** 3 $248 $228 $225 $221 $221 0.460.460.460.460.460.460.46 **2034** $0.000 **20** 3 $249 $229 $226 $222 $222 0.440.440.440.440.440.440.44 **2035** $0.000 **21** 4 $253 $233 $230 $226 $226 0.430.430.430.430.430.430.43 **2036** $0.000 **22** 4 $253 $233 $230 $226 $226 0.410.410.410.410.410.410.41 **2037** $0.000 **23** 4 $254 $233 $231 $226 $226 0.390.390.390.390.390.390.39 **2038** $0.000 **24** 4 $254 $234 $231 $227 $226 0.380.380.380.380.380.380.38 **2039** $0.000 **25** 4 $254 $234 $231 $227 $227 0.360.360.360.360.360.360.36 **2040** $0.000 **26** 5 $257 $237 $234 $230 $229 0.350.350.350.350.350.350.35 **2041** $0.000 **27** 5 $258 $237 $234 $230 $230 0.340.340.340.340.340.340.34 **2042** $0.000 **28** 5 $258 $237 $234 $230 $230 0.320.320.320.320.320.320.32 **2043** $0.000 **29** 5 $258 $237 $235 $230 $230 0.310.310.310.310.310.310.31 **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 **Representativ e 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 **Representativ e Unit 2**  **Representativ e Unit 3** **Representativ e Unit 4**  **Representativ e Unit 5**  **Representativ e 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**Representativ e Unit 7**  **Representativ e 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 $46User Input Definitions

Representative **Rated Pow er (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 0Rebuttable Payback

**Import Parameters Unit 1**  **from: Energy**

**Price, Ow nership & A** **pplication, Installed**  **UEC An** **nual Energy** 

**Price Trend EL**  **FLNE Price**  **Elec Oper. Cost**  Average 2010 Energy Price by Sector (2011$/kW

h) $ 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 $/kW h **3** 2 90.20% $666 13589 $1,283.89 Unit 2 $0.097 $/kW h **4** 3 91.00% $910 13589 $1,283.89 Unit 3 $0.086 $/kW h **5** 91.70% $999 13589 $1,283.89 Unit 4 $0.094 $/kW h Unit 5 $0.086 $/kW h **Unit 2** Unit 6 $0.094 $/kW h **Installed UEC**  **An nual**  Unit 7 $0.097 $/kW h **EL FLNE**  **Price Elec**  **Oper. Cost** Unit 8 $0.086 $/kW h $ 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**  **An nual**  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 30 294517 **Unit 4** 1 294517 **Installed UEC**  **An nual**  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**  **An nual**  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**  **An nual**  3 26 **EL FLNE**  **Price Elec**  **Oper. Cost** 4 26 $ kWh/yr $ / year Unit 7 **0** 0 87.50% $589 26 $2.430 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**  **An nual**  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 10 585 **Unit 8** 0 589 **Installed UEC**  **An nual**  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 30 3469 0 3817 1 4282 2 4763 3 6032 4 6629 Unit 40 584 1 629 2 904 3 963 Unit 50 2791 1 3179 2 3679 3 3957 Unit 60 589 1 652 2 666 3 911 4 1000 Unit 70 1989 1 2281 2 2292 3 3473 4 3473 Uni 80 3838 1 4303 2 4784 3 6053 4 6651**Price Oper. Cost**  **Rebuttable**

**Increase Sav** **ing Pay** **back** 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**  **Sav ing**  **Pay back**  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**  **Sav ing**  **Pay back**  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**  **Sav ing**  **Pay back**  year

$45 $0.0 -1.0 $321 $0.0 -1.0 $379 $0.0 -1.0

**Price Oper. Cost**  **Rebuttable Increase**  **Sav ing**  **Pay back**  year

$387 $0.0 -1.0 $887 $0.0 -1.0 $1,165 $0.0 -1.0

**Price Oper. Cost**  **Rebuttable Increase**  **Sav ing**  **Pay back**  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**  **Sav ing**  **Pay back**  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**  **Sav ing**  **Pay back**  year

$465 $0.0 -1.0 $946 $0.0 -1.0 $2,216 $0.0 -1.0 $2,813 $0.0 -1.0oEnergy 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** 0 234.2 282.8381.4545.6 791.2 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** 1 169.6 197.0260.3369.0 532.9 761.6 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) LoadingHours Pout Pout /yr **1** 2 89.5% 2556.7 ################################### **1** 2 158.0 183.8230.6311.1 437.6 622.8 879.1 158.0 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 wattkWh/yr **1** 3 90.2% 2556.7 ################################### **1** 3 150.3 167.9213.2290.7 405.3 561.6 764.4 150.3 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 53.73 19.6% #########732 ######### **1** 4 91.0% 2556.7 ################################### **1** 4 143.5 167.0209.2274.8 368.9 496.2 661.6 143.5 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** 5 135.3 152.3190.1 251.0 337.6 452.1 596.9 135.3 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 53.73 68.3% #########2545 ######### **2** 0 89.5% 684.1 ################################### **2** 0 1059.31175.71454.71927.6 2625.6 3579.7 4821.21059.3 181.4 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** 1 863.1 915.11086.81391.1 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 53.73 96.2% 0.9 3586 3 **2** 2 93.6% 684.1 ################################### **2** 2 639.7 705.1 862.81131.6 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** 3 509.6 556.8705.6979.8 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** 4 444.6 528.3682.3931.9 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** 5 444.6 528.3682.3931.9 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 1775.21958.22399.53137.7 4211.3 5659.0 7519.41775.2 267.1 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 indexfrom offset **3** 1 94.1% 2337.2 ################################### **3** 1 1599.41724.72069.92656.9 3508.0 4645.3 6090.81599.4 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 10.7853764 **3** 2 95.4% 2337.2 ################################### **3** 2 870.81013.91334.31879.7 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 10.7853764 **3** 2 95.4% 2337.2 ################################### **3** 2 870.81013.91334.31879.7 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 10.7853764 **3** 3 95.8% 2337.2 ################################### **3** 3 809.6 932.61219.51712.3 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 20.5387789 **3** 4 96.2% 2337.2 ################################### **3** 4 653.5 901.41192.71603.6 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 30.7301783 **3** 5 96.5% 2337.2 ################################### **3** 5 608.3 841.41108.01480.0 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 20.5387789 6 40.8469473 **4** 0 87.5% 3550.0 ################################### **4** 0 220.3 247.3302.8395.1 532.9 724.4 978.3 220.3 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 40.8469473 **4** 1 89.5% 3550.0 ################################### **4** 1 202.0 228.9272.0339.0 437.6 575.4 760.2 202.0 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 40.8469473 **4** 2 90.2% 3550.0 ################################### **4** 2 194.2 218.5258.1 318.4 405.3 524.2 681.0 194.2 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** 3 179.7 196.5231.3287.6 368.9 478.9 621.1 179.7 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 1177.81286.31576.52074.7 2807.5 3801.4 5082.91177.8 106.3 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** 1 829.61075.41368.21769.0 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** 2 781.61009.41277.91645.7 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** 3 609.3 842.31088.81433.9 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** 0 169.6 197.0260.3369.0 532.9 761.6 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** 1 158.0 183.8230.6311.1 437.6 622.8 879.1 158.0 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** 2 150.3 167.9213.2290.7 405.3 561.6 764.4 150.3 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** 3 143.5 167.0209.2274.8 368.9 496.2 661.6 143.5 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** 4 135.3 152.3190.1 251.0 337.6 452.1 596.9 135.3 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** 0 863.1 915.11086.81391.1 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** 1 639.7 705.1 862.81131.6 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** 0 863.1 915.11086.81391.1 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** 1 639.7 705.1 862.81131.6 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** 2 509.6 556.8705.6979.8 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** 3 444.6 528.3682.3931.9 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** 4 444.6 528.3682.3931.9 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 1599.41724.72069.92656.9 3508.0 4645.3 6090.81599.4 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** 1 870.81013.91334.31879.7 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** 2 809.6 932.61219.51712.3 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** 3 653.5 901.41192.71603.6 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** 4 608.3 841.41108.01480.0 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% ########### 2425Equipment Prices

Import Parameters **from: LCC and Pay back**  **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$5,913 **4 0**  87.5% **4 1**  89.5% **to: Rebuttable Pay back**  **4 2**  90.2% Avg. Total Installed Price(2011$) **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 lbChannel

1 50% 2 24% 3 23% 4 1% 5 1% 6 2% Sampled Channel 2

**Baseline Markup Incremental Markup** 

channel 1channel 2channel 3channel 4channel 5 channel 6wt. avg.channel 1channel 2channel 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 4channel 5channel 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 1.50Ownership 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% 95.1-10015.4%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% 95.1-10015.4%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 95.1-10015.4%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% 501-1000iHPiSeciApp(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 1.7% 3501-4000 3.3% 3501-4000 1.7% 3501-4000 0.0% 3501-4000 3.4% 3501-4000 3501-4000 3501-4000 3501-4000 3501-4000 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 3.3Energy Price

**Import Parameters 2010 Price Distribution** (2011 $/kW h) **from: Sectors and A pplications**  **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 & Pay back**  Electricity Price by Sector (in 2011$/kW

h) 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 Pay back**  (Average Energy Price in 2011$) Year Indus. Comm. Agr. 2010 $0.0835 $0.1118 $0.0852(2011 $/kW

h) **Commercial Ag** **riculture Reactiv** **e Pow er** 

$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 0.050Energy Price Trends (based on AEO 2011)

**Import Parameters List of Fuel Price Projections**  **from: User Options (GUI) 1**  **AE O 2011 - Reference Case**  Fuel Price Projection Index 1 **2 AE** **O 2011 - High Case**

i.e.AEO 2011 - Reference Case **3 AE** **O 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.**  **Ag ri.**  **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 1.0742056 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 1.207Discount Rates

**Import Parameters Discount Rate Distribution by**  **Sector from: Sector and A** **pplications 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** 6.51% 10.29% 6.11% 12.37% 6.51% 30.28 **to: LCC Summary** 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% 1.57Lifetime

Import Parameters **As sumptions:**  **from: Sectors and A pplications**  **Ap plication Lifetime of motor:** (W eibull 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, Enclosed6 0.9 1 Fire Pumps 29 7 Fire Pump, 30 HP, 4 poles, Enclosed6 2.7 2 8 Fire Pump, 75 HP, 4 poles, Enclosed6 4.2 3 **Mechanical Lifetime of motor:**(W eibull 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 A pplication Lifetime** 

(W eibull distribution) FAN Loc scale shape Sampled Loc 7.5 X ProbabilityLoc 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 (W eibull 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 0.077918.10 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**Weibull Distribution for A pplication Lifetime** Air Compressor Pump Material Handling and Process

7.5 X ProbabilityLoc 5.5 X ProbabilityLoc 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 0.000118.10 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

15.0Weibull Distribution for Motor Lifetime Material Handling and Process Others Fire pump Loc 7.67 X ProbabilityLoc 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 0.011241.00 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

29.0Weibull Distribution for Motor Lifetime

1-5 HP 21-50 HP 51-100 HP X ProbabilityLoc 19464 X ProbabilityLoc 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 7234672464 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 130346130464 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 160346Probability

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 0.01870.0184

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 0.00020.0002

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 67819Export Parameters **To: LCC and Pay back** 

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, Enclosed1 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, Enclosed2015

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/yr 7 0 LCC and Payback Q8 UEC - RU1 TSL 1 kWh/yr 8 1 LCC and Payback Q9 UEC - RU1 TSL 2 kWh/yr 9 2 LCC and Payback Q10 UEC - RU1 TSL 3 kWh/yr 10 3 LCC and Payback Q11 UEC - RU1 TSL 4 kWh/yr 11 4 LCC and Payback Q12 UEC - RU1 TSL 5 kWh/yr 12 5LCC and Payback Q14 UEC - RU2 TSL 0 kWh/yr 14 0

LCC and Payback Q15 UEC - RU2 TSL 1 kWh/yr 15 1 LCC and Payback Q16 UEC - RU2 TSL 2 kWh/yr 16 2 LCC and Payback Q17 UEC - RU2 TSL 3 kWh/yr 17 3 LCC and Payback Q18 UEC - RU2 TSL 4 kWh/yr 18 4 LCC and Payback Q19 UEC - RU2 TSL 5 kWh/yr 19 5 LCC and Payback Q21 UEC - RU3 TSL 0 kWh/yr 21 0 LCC and Payback Q22 UEC - RU3 TSL 1 kWh/yr 22 1 LCC and Payback Q23 UEC - RU3 TSL 2 kWh/yr 23 2 LCC and Payback Q24 UEC - RU3 TSL 3 kWh/yr 24 3 LCC and Payback Q25 UEC - RU3 TSL 4 kWh/yr 25 4 LCC and Payback Q26 UEC - RU3 TSL 5 kWh/yr 26 5 LCC and Payback Q28 UEC - RU4 TSL 0 kWh/yr 28 0 LCC and Payback Q29 UEC - RU4 TSL 1 kWh/yr 29 1 LCC and Payback Q30 UEC - RU4 TSL 2 kWh/yr 30 2 LCC and Payback Q31 UEC - RU4 TSL 3 kWh/yr 31 3 LCC and Payback Q33 UEC - RU5 TSL 0 kWh/yr 33 0 LCC and Payback Q34 UEC - RU5 TSL 1 kWh/yr 34 1 LCC and Payback Q35 UEC - RU5 TSL 2 kWh/yr 35 2 LCC and Payback Q36 UEC - RU5 TSL 3 kWh/yr 36 3 LCC and Payback Q38 UEC - RU6 TSL 0 kWh/yr 38 0 LCC and Payback Q39 UEC - RU6 TSL 1 kWh/yr 39 1 LCC and Payback Q40 UEC - RU6 TSL 2 kWh/yr 40 2 LCC and Payback Q41 UEC - RU6 TSL 3 kWh/yr 41 3 LCC and Payback Q42 UEC - RU6 TSL 4 kWh/yr 42 4 LCC and Payback Q44 UEC - RU7 TSL 0 kWh/yr 44 0 LCC and Payback Q45 UEC - RU7 TSL 1 kWh/yr 45 1 LCC and Payback Q46 UEC - RU7 TSL 2 kWh/yr 46 2 LCC and Payback Q47 UEC - RU7 TSL 3 kWh/yr 47 3 LCC and Payback Q48 UEC - RU7 TSL 4 kWh/yr 48 4 LCC and Payback Q50 UEC - RU8 TSL 0 kWh/yr 50 0 LCC and Payback Q51 UEC - RU8 TSL 1 kWh/yr 51 1 LCC and Payback Q52 UEC - RU8 TSL 2 kWh/yr 52 2 LCC and Payback Q53 UEC - RU8 TSL 3 kWh/yr 53 3 LCC and Payback Q54 UEC - RU8 TSL 4 kWh/yr 54 4 LCC and Payback S7 Installed Price - RU1 CSL 0 $ 7 0 1 LCC and Payback S8 Installed Price - RU1 CSL 1 $ 8 1 1 LCC and Payback S9 Installed Price - RU1 CSL 2 $ 9 2 1 LCC and Payback S10 Installed Price - RU1 CSL 3 $ 10 3 1 LCC and Payback S11 Installed Price - RU1 CSL 4 $ 11 4 1 LCC and Payback S12 Installed Price - RU1 CSL 5 $ 12 5 1 LCC and Payback S14 Installed Price - RU2 CSL 0 $ 14 0 2 LCC and Payback S15 Installed Price - RU2 CSL 1 $ 15 1 2 LCC and Payback S16 Installed Price - RU2 CSL 2 $ 16 2 2 LCC and Payback S17 Installed Price - RU2 CSL 3 $ 17 3 2 LCC and Payback S18 Installed Price - RU2 CSL 4 $ 18 4 2 LCC and Payback S19 Installed Price - RU2 CSL 5 $ 19 5 2 LCC and Payback S21 Installed Price - RU3 CSL 0 $ 21 0 3 LCC and Payback S22 Installed Price - RU3 CSL 1 $ 22 1 3 LCC and Payback S23 Installed Price - RU3 CSL 2 $ 23 2 3 LCC and Payback S24 Installed Price - RU3 CSL 3 $ 24 3 3 LCC and Payback S25 Installed Price - RU3 CSL 4 $ 25 4 3 LCC and Payback S26 Installed Price - RU3 CSL 5 $ 26 5 3 LCC and Payback S28 Installed Price - RU4 CSL 0 $ 28 0 4 LCC and Payback S29 Installed Price - RU4 CSL 1 $ 29 1 4LCC and Payback S30 Installed Price - RU4 CSL 2 $ 30 2 4

LCC and Payback S31 Installed Price - RU4 CSL 3 $ 31 3 4 LCC and Payback S33 Installed Price - RU5 CSL 0 $ 33 0 5 LCC and Payback S34 Installed Price - RU5 CSL 1 $ 34 1 5 LCC and Payback S35 Installed Price - RU5 CSL 2 $ 35 2 5 LCC and Payback S36 Installed Price - RU5 CSL 3 $ 36 3 5 LCC and Payback S38 Installed Price - RU6 CSL 0 $ 38 0 6 LCC and Payback S39 Installed Price - RU6 CSL 1 $ 39 1 6 LCC and Payback S40 Installed Price - RU6 CSL 2 $ 40 2 6 LCC and Payback S41 Installed Price - RU6 CSL 3 $ 41 3 6 LCC and Payback S42 Installed Price - RU6 CSL 4 $ 42 4 6 LCC and Payback S44 Installed Price - RU7 CSL 0 $ 44 0 7 LCC and Payback S45 Installed Price - RU7 CSL 1 $ 45 1 7 LCC and Payback S46 Installed Price - RU7 CSL 2 $ 46 2 7 LCC and Payback S47 Installed Price - RU7 CSL 3 $ 47 3 7 LCC and Payback S48 Installed Price - RU7 CSL 4 $ 48 4 7 LCC and Payback S50 Installed Price - RU8 CSL 0 $ 50 0 8 LCC and Payback S51 Installed Price - RU8 CSL 1 $ 51 1 8 LCC and Payback S52 Installed Price - RU8 CSL 2 $ 52 2 8 LCC and Payback S53 Installed Price - RU8 CSL 3 $ 53 3 8 LCC and Payback S54 Installed Price - RU8 CSL 4 $ 54 4 8 LCC and Payback R7 Reactive Power - RU1 CSL 0 kVAr 7 0 1 LCC and Payback R8 Reactive Power - RU1 CSL 1 kVAr 8 1 1 LCC and Payback R9 Reactive Power - RU1 CSL 2 kVAr 9 2 1 LCC and Payback R10 Reactive Power - RU1 CSL 3 kVAr 10 3 1 LCC and Payback R11 Reactive Power - RU1 CSL 4 kVAr 11 4 1 LCC and Payback R12 Reactive Power - RU1 CSL 5 kVAr 12 5 1 LCC and Payback R14 Reactive Power - RU2 CSL 0 kVAr 14 0 2 LCC and Payback R15 Reactive Power - RU2 CSL 1 kVAr 15 1 2 LCC and Payback R16 Reactive Power - RU2 CSL 2 kVAr 16 2 2 LCC and Payback R17 Reactive Power - RU2 CSL 3 kVAr 17 3 2 LCC and Payback R18 Reactive Power - RU2 CSL 4 kVAr 18 4 2 LCC and Payback R19 Reactive Power - RU2 CSL 5 kVAr 19 5 2 LCC and Payback R21 Reactive Power - RU3 CSL 0 kVAr 21 0 3 LCC and Payback R22 Reactive Power - RU3 CSL 1 kVAr 22 1 3 LCC and Payback R23 Reactive Power - RU3 CSL 2 kVAr 23 2 3 LCC and Payback R24 Reactive Power - RU3 CSL 3 kVAr 24 3 3 LCC and Payback R25 Reactive Power - RU3 CSL 4 kVAr 25 4 3 LCC and Payback R26 Reactive Power - RU3 CSL 5 kVAr 26 5 3 LCC and Payback R28 Reactive Power - RU4 CSL 0 kVAr 28 0 4 LCC and Payback R29 Reactive Power - RU4 CSL 1 kVAr 29 1 4 LCC and Payback R30 Reactive Power - RU4 CSL 2 kVAr 30 2 4 LCC and Payback R31 Reactive Power - RU4 CSL 3 kVAr 31 3 4 LCC and Payback R33 Reactive Power - RU5 CSL 0 kVAr 33 0 5 LCC and Payback R34 Reactive Power - RU5 CSL 1 kVAr 34 1 5 LCC and Payback R35 Reactive Power - RU5 CSL 2 kVAr 35 2 5 LCC and Payback R36 Reactive Power - RU5 CSL 3 kVAr 36 3 5 LCC and Payback R38 Reactive Power - RU6 CSL 0 kVAr 38 0 6 LCC and Payback R39 Reactive Power - RU6 CSL 1 kVAr 39 1 6 LCC and Payback R40 Reactive Power - RU6 CSL 2 kVAr 40 2 6 LCC and Payback R41 Reactive Power - RU6 CSL 3 kVAr 41 3 6 LCC and Payback R42 Reactive Power - RU6 CSL 4 kVAr 42 4 6 LCC and Payback R44 Reactive Power - RU7 CSL 0 kVAr 44 0 7 LCC and Payback R45 Reactive Power - RU7 CSL 1 kVAr 45 1 7 LCC and Payback R46 Reactive Power - RU7 CSL 2 kVAr 46 2 7LCC and Payback R47 Reactive Power - RU7 CSL 3 kVAr 47 3 7

LCC and Payback R48 Reactive Power - RU7 CSL 4 kVAr 48 4 7 LCC and Payback R50 Reactive Power - RU8 CSL 0 kVAr 50 0 8 LCC and Payback R51 Reactive Power - RU8 CSL 1 kVAr 51 1 8 LCC and Payback R52 Reactive Power - RU8 CSL 2 kVAr 52 2 8 LCC and Payback R53 Reactive Power - RU8 CSL 3 kVAr 53 3 8 LCC and Payback R54 Reactive Power - RU8 CSL 4 kVAr 54 4 8 LCC and Payback T7 Oper. Cost - RU1 CSL 0 $ 7 0 1 LCC and Payback T8 Oper. Cost - RU1 CSL 1 $ 8 1 1 LCC and Payback T9 Oper. Cost - RU1 CSL 2 $ 9 2 1 LCC and Payback T10 Oper. Cost - RU1 CSL 3 $ 10 3 1 LCC and Payback T11 Oper. Cost - RU1 CSL 4 $ 11 4 1 LCC and Payback T12 Oper. Cost - RU1 CSL 5 $ 12 5 1 LCC and Payback T14 Oper. Cost - RU2 CSL 0 $ 14 0 2 LCC and Payback T15 Oper. Cost - RU2 CSL 1 $ 15 1 2 LCC and Payback T16 Oper. Cost - RU2 CSL 2 $ 16 2 2 LCC and Payback T17 Oper. Cost - RU2 CSL 3 $ 17 3 2 LCC and Payback T18 Oper. Cost - RU2 CSL 4 $ 18 4 2 LCC and Payback T19 Oper. Cost - RU2 CSL 5 $ 19 5 2 LCC and Payback T21 Oper. Cost - RU3 CSL 0 $ 21 0 3 LCC and Payback T22 Oper. Cost - RU3 CSL 1 $ 22 1 3 LCC and Payback T23 Oper. Cost - RU3 CSL 2 $ 23 2 3 LCC and Payback T24 Oper. Cost - RU3 CSL 3 $ 24 3 3 LCC and Payback T25 Oper. Cost - RU3 CSL 4 $ 25 4 3 LCC and Payback T26 Oper. Cost - RU3 CSL 5 $ 26 5 3 LCC and Payback T28 Oper. Cost - RU4 CSL 0 $ 28 0 4 LCC and Payback T29 Oper. Cost - RU4 CSL 1 $ 29 1 4 LCC and Payback T30 Oper. Cost - RU4 CSL 2 $ 30 2 4 LCC and Payback T31 Oper. Cost - RU4 CSL 3 $ 31 3 4 LCC and Payback T33 Oper. Cost - RU5 CSL 0 $ 33 0 5 LCC and Payback T34 Oper. Cost - RU5 CSL 1 $ 34 1 5 LCC and Payback T35 Oper. Cost - RU5 CSL 2 $ 35 2 5 LCC and Payback T36 Oper. Cost - RU5 CSL 3 $ 36 3 5 LCC and Payback T38 Oper. Cost - RU6 CSL 0 $ 38 0 6 LCC and Payback T39 Oper. Cost - RU6 CSL 1 $ 39 1 6 LCC and Payback T40 Oper. Cost - RU6 CSL 2 $ 40 2 6 LCC and Payback T41 Oper. Cost - RU6 CSL 3 $ 41 3 6 LCC and Payback T42 Oper. Cost - RU6 CSL 4 $ 42 4 6 LCC and Payback T44 Oper. Cost - RU7 CSL 0 $ 44 0 7 LCC and Payback T45 Oper. Cost - RU7 CSL 1 $ 45 1 7 LCC and Payback T46 Oper. Cost - RU7 CSL 2 $ 46 2 7 LCC and Payback T47 Oper. Cost - RU7 CSL 3 $ 47 3 7 LCC and Payback T48 Oper. Cost - RU7 CSL 4 $ 48 4 7 LCC and Payback T50 Oper. Cost - RU8 CSL 0 $ 50 0 8 LCC and Payback T51 Oper. Cost - RU8 CSL 1 $ 51 1 8 LCC and Payback T52 Oper. Cost - RU8 CSL 2 $ 52 2 8 LCC and Payback T53 Oper. Cost - RU8 CSL 3 $ 53 3 8 LCC and Payback T54 Oper. Cost - RU8 CSL 4 $ 54 4 8 LCC and Payback V7 Life Cycle Cost - RU1 CSL 0 $ 7 0 1 LCC and Payback V8 Life Cycle Cost - RU1 CSL 1 $ 8 1 1 LCC and Payback V9 Life Cycle Cost - RU1 CSL 2 $ 9 2 1 LCC and Payback V10 Life Cycle Cost - RU1 CSL 3 $ 10 3 1 LCC and Payback V11 Life Cycle Cost - RU1 CSL 4 $ 11 4 1 LCC and Payback V12 Life Cycle Cost - RU1 CSL 5 $ 12 5 1 LCC and Payback V14 Life Cycle Cost - RU2 CSL 0 $ 14 0 2LCC and Payback V15 Life Cycle Cost - RU2 CSL 1 $ 15 1 2

LCC and Payback V16 Life Cycle Cost - RU2 CSL 2 $ 16 2 2 LCC and Payback V17 Life Cycle Cost - RU2 CSL 3 $ 17 3 2 LCC and Payback V18 Life Cycle Cost - RU2 CSL 4 $ 18 4 2 LCC and Payback V19 Life Cycle Cost - RU2 CSL 5 $ 19 5 2 LCC and Payback V21 Life Cycle Cost - RU3 CSL 0 $ 21 0 3 LCC and Payback V22 Life Cycle Cost - RU3 CSL 1 $ 22 1 3 LCC and Payback V23 Life Cycle Cost - RU3 CSL 2 $ 23 2 3 LCC and Payback V24 Life Cycle Cost - RU3 CSL 3 $ 24 3 3 LCC and Payback V25 Life Cycle Cost - RU3 CSL 4 $ 25 4 3 LCC and Payback V26 Life Cycle Cost - RU3 CSL 5 $ 26 5 3 LCC and Payback V28 Life Cycle Cost - RU4 CSL 0 $ 28 0 4 LCC and Payback V29 Life Cycle Cost - RU4 CSL 1 $ 29 1 4 LCC and Payback V30 Life Cycle Cost - RU4 CSL 2 $ 30 2 4 LCC and Payback V31 Life Cycle Cost - RU4 CSL 3 $ 31 3 4 LCC and Payback V33 Life Cycle Cost - RU5 CSL 0 $ 33 0 5 LCC and Payback V34 Life Cycle Cost - RU5 CSL 1 $ 34 1 5 LCC and Payback V35 Life Cycle Cost - RU5 CSL 2 $ 35 2 5 LCC and Payback V36 Life Cycle Cost - RU5 CSL 3 $ 36 3 5 LCC and Payback V38 Life Cycle Cost - RU6 CSL 0 $ 38 0 6 LCC and Payback V39 Life Cycle Cost - RU6 CSL 1 $ 39 1 6 LCC and Payback V40 Life Cycle Cost - RU6 CSL 2 $ 40 2 6 LCC and Payback V41 Life Cycle Cost - RU6 CSL 3 $ 41 3 6 LCC and Payback V42 Life Cycle Cost - RU6 CSL 4 $ 42 4 6 LCC and Payback V44 Life Cycle Cost - RU7 CSL 0 $ 44 0 7 LCC and Payback V45 Life Cycle Cost - RU7 CSL 1 $ 45 1 7 LCC and Payback V46 Life Cycle Cost - RU7 CSL 2 $ 46 2 7 LCC and Payback V47 Life Cycle Cost - RU7 CSL 3 $ 47 3 7 LCC and Payback V48 Life Cycle Cost - RU7 CSL 4 $ 48 4 7 LCC and Payback V50 Life Cycle Cost - RU8 CSL 0 $ 50 0 8 LCC and Payback V51 Life Cycle Cost - RU8 CSL 1 $ 51 1 8 LCC and Payback V52 Life Cycle Cost - RU8 CSL 2 $ 52 2 8 LCC and Payback V53 Life Cycle Cost - RU8 CSL 3 $ 53 3 8 LCC and Payback V54 Life Cycle Cost - RU8 CSL 4 $ 54 4 8 LCC and Payback W8 LCC Savings - RU1 CSL 1 $ 8 1 1 LCC and Payback W9 LCC Savings - RU1 CSL 2 $ 9 2 1 LCC and Payback W10 LCC Savings - RU1 CSL 3 $ 10 3 1 LCC and Payback W11 LCC Savings - RU1 CSL 4 $ 11 4 1 LCC and Payback W12 LCC Savings - RU1 CSL 5 $ 12 5 1 LCC and Payback W15 LCC Savings - RU2 CSL 1 $ 15 1 2 LCC and Payback W16 LCC Savings - RU2 CSL 2 $ 16 2 2 LCC and Payback W17 LCC Savings - RU2 CSL 3 $ 17 3 2 LCC and Payback W18 LCC Savings - RU2 CSL 4 $ 18 4 2 LCC and Payback W19 LCC Savings - RU2 CSL 5 $ 19 5 2 LCC and Payback W22 LCC Savings - RU3 CSL 1 $ 22 1 3 LCC and Payback W23 LCC Savings - RU3 CSL 2 $ 23 2 3 LCC and Payback W24 LCC Savings - RU3 CSL 3 $ 24 3 3 LCC and Payback W25 LCC Savings - RU3 CSL 4 $ 25 4 3 LCC and Payback W26 LCC Savings - RU3 CSL 5 $ 26 5 3 LCC and Payback W29 LCC Savings - RU4 CSL 1 $ 29 1 4 LCC and Payback W30 LCC Savings - RU4 CSL 2 $ 30 2 4 LCC and Payback W31 LCC Savings - RU4 CSL 3 $ 31 3 4 LCC and Payback W34 LCC Savings - RU5 CSL 1 $ 34 1 5 LCC and Payback W35 LCC Savings - RU5 CSL 2 $ 35 2 5 LCC and Payback W36 LCC Savings - RU5 CSL 3 $ 36 3 5LCC and Payback W39 LCC Savings - RU6 CSL 1 $ 39 1 6

LCC and Payback W40 LCC Savings - RU6 CSL 2 $ 40 2 6 LCC and Payback W41 LCC Savings - RU6 CSL 3 $ 41 3 6 LCC and Payback W42 LCC Savings - RU6 CSL 4 $ 42 4 6 LCC and Payback W45 LCC Savings - RU7 CSL 1 $ 45 1 7 LCC and Payback W46 LCC Savings - RU7 CSL 2 $ 46 2 7 LCC and Payback W47 LCC Savings - RU7 CSL 3 $ 47 3 7 LCC and Payback W48 LCC Savings - RU7 CSL 4 $ 48 4 7 LCC and Payback W51 LCC Savings - RU8 CSL 1 $ 51 1 8 LCC and Payback W52 LCC Savings - RU8 CSL 2 $ 52 2 8 LCC and Payback W53 LCC Savings - RU8 CSL 3 $ 53 3 8 LCC and Payback W54 LCC Savings - RU8 CSL 4 $ 54 4 8 LCC and Payback Y8 Oper. Cost Saving - RU1 CSL 1 $ 8 1 1 LCC and Payback Y9 Oper. Cost Saving - RU1 CSL 2 $ 9 2 1 LCC and Payback Y10 Oper. Cost Saving - RU1 CSL 3 $ 10 3 1 LCC and Payback Y11 Oper. Cost Saving - RU1 CSL 4 $ 11 4 1 LCC and Payback Y12 Oper. Cost Saving - RU1 CSL 5 $ 12 5 1 LCC and Payback Y15 Oper. Cost Saving - RU2 CSL 1 $ 15 1 2 LCC and Payback Y16 Oper. Cost Saving - RU2 CSL 2 $ 16 2 2 LCC and Payback Y17 Oper. Cost Saving - RU2 CSL 3 $ 17 3 2 LCC and Payback Y18 Oper. Cost Saving - RU2 CSL 4 $ 18 4 2 LCC and Payback Y19 Oper. Cost Saving - RU2 CSL 5 $ 19 5 2 LCC and Payback Y22 Oper. Cost Saving - RU3 CSL 1 $ 22 1 3 LCC and Payback Y23 Oper. Cost Saving - RU3 CSL 2 $ 23 2 3 LCC and Payback Y24 Oper. Cost Saving - RU3 CSL 3 $ 24 3 3 LCC and Payback Y25 Oper. Cost Saving - RU3 CSL 4 $ 25 4 3 LCC and Payback Y26 Oper. Cost Saving - RU3 CSL 5 $ 26 5 3 LCC and Payback Y29 Oper. Cost Saving - RU4 CSL 1 $ 29 1 4 LCC and Payback Y30 Oper. Cost Saving - RU4 CSL 2 $ 30 2 4 LCC and Payback Y31 Oper. Cost Saving - RU4 CSL 3 $ 31 3 4 LCC and Payback Y34 Oper. Cost Saving - RU5 CSL 1 $ 34 1 5 LCC and Payback Y35 Oper. Cost Saving - RU5 CSL 2 $ 35 2 5 LCC and Payback Y36 Oper. Cost Saving - RU5 CSL 3 $ 36 3 5 LCC and Payback Y39 Oper. Cost Saving - RU6 CSL 1 $ 39 1 6 LCC and Payback Y40 Oper. Cost Saving - RU6 CSL 2 $ 40 2 6 LCC and Payback Y41 Oper. Cost Saving - RU6 CSL 3 $ 41 3 6 LCC and Payback Y42 Oper. Cost Saving - RU6 CSL 4 $ 42 4 6 LCC and Payback Y45 Oper. Cost Saving - RU7 CSL 1 $ 45 1 7 LCC and Payback Y46 Oper. Cost Saving - RU7 CSL 2 $ 46 2 7 LCC and Payback Y47 Oper. Cost Saving - RU7 CSL 3 $ 47 3 7 LCC and Payback Y48 Oper. Cost Saving - RU7 CSL 4 $ 48 4 7 LCC and Payback Y51 Oper. Cost Saving - RU8 CSL 1 $ 51 1 8 LCC and Payback Y52 Oper. Cost Saving - RU8 CSL 2 $ 52 2 8 LCC and Payback Y53 Oper. Cost Saving - RU8 CSL 3 $ 53 3 8 LCC and Payback Y54 Oper. Cost Saving - RU8 CSL 4 $ 54 4 8 LCC and Payback Z8 Payback Period - RU1 CSL 1 yr 8 1 1 LCC and Payback Z9 Payback Period - RU1 CSL 2 yr 9 2 1 LCC and Payback Z10 Payback Period - RU1 CSL 3 yr 10 3 1 LCC and Payback Z11 Payback Period - RU1 CSL 4 yr 11 4 1 LCC and Payback Z12 Payback Period - RU1 CSL 5 yr 12 5 1 LCC and Payback Z15 Payback Period - RU2 CSL 1 yr 15 1 2 LCC and Payback Z16 Payback Period - RU2 CSL 2 yr 16 2 2 LCC and Payback Z17 Payback Period - RU2 CSL 3 yr 17 3 2 LCC and Payback Z18 Payback Period - RU2 CSL 4 yr 18 4 2 LCC and Payback Z19 Payback Period - RU2 CSL 5 yr 19 5 2LCC and Payback Z22 Payback Period - RU3 CSL 1 yr 22 1 3

LCC and Payback Z23 Payback Period - RU3 CSL 2 yr 23 2 3 LCC and Payback Z24 Payback Period - RU3 CSL 3 yr 24 3 3 LCC and Payback Z25 Payback Period - RU3 CSL 4 yr 25 4 3 LCC and Payback Z26 Payback Period - RU3 CSL 5 yr 26 5 3 LCC and Payback Z29 Payback Period - RU4 CSL 1 yr 29 1 4 LCC and Payback Z30 Payback Period - RU4 CSL 2 yr 30 2 4 LCC and Payback Z31 Payback Period - RU4 CSL 3 yr 31 3 4 LCC and Payback Z34 Payback Period - RU5 CSL 1 yr 34 1 5 LCC and Payback Z35 Payback Period - RU5 CSL 2 yr 35 2 5 LCC and Payback Z36 Payback Period - RU5 CSL 3 yr 36 3 5 LCC and Payback Z39 Payback Period - RU6 CSL 1 yr 39 1 6 LCC and Payback Z40 Payback Period - RU6 CSL 2 yr 40 2 6 LCC and Payback Z41 Payback Period - RU6 CSL 3 yr 41 3 6 LCC and Payback Z42 Payback Period - RU6 CSL 4 yr 42 4 6 LCC and Payback Z45 Payback Period - RU7 CSL 1 yr 45 1 7 LCC and Payback Z46 Payback Period - RU7 CSL 2 yr 46 2 7 LCC and Payback Z47 Payback Period - RU7 CSL 3 yr 47 3 7 LCC and Payback Z48 Payback Period - RU7 CSL 4 yr 48 4 7 LCC and Payback Z51 Payback Period - RU8 CSL 1 yr 51 1 8 LCC and Payback Z52 Payback Period - RU8 CSL 2 yr 52 2 8 LCC and Payback Z53 Payback Period - RU8 CSL 3 yr 53 3 8 LCC and Payback Z54 Payback Period - RU8 CSL 4 yr 54 4 8 LCC and Payback AA7 Annualized LCC - RU1 CSL 0 $ 7 0 1 LCC and Payback AA8 Annualized LCC - RU1 CSL 1 $ 8 1 1 LCC and Payback AA9 Annualized LCC - RU1 CSL 2 $ 9 2 1 LCC and Payback AA10 Annualized LCC - RU1 CSL 3 $ 10 3 1 LCC and Payback AA11 Annualized LCC - RU1 CSL 4 $ 11 4 1 LCC and Payback AA12 Annualized LCC - RU1 CSL 5 $ 12 5 1 LCC and Payback AA14 Annualized LCC - RU2 CSL 0 $ 14 0 2 LCC and Payback AA15 Annualized LCC - RU2 CSL 1 $ 15 1 2 LCC and Payback AA16 Annualized LCC - RU2 CSL 2 $ 16 2 2 LCC and Payback AA17 Annualized LCC - RU2 CSL 3 $ 17 3 2 LCC and Payback AA18 Annualized LCC - RU2 CSL 4 $ 18 4 2 LCC and Payback AA19 Annualized LCC - RU2 CSL 5 $ 19 5 2 LCC and Payback AA21 Annualized LCC - RU3 CSL 0 $ 21 0 3 LCC and Payback AA22 Annualized LCC - RU3 CSL 1 $ 22 1 3 LCC and Payback AA23 Annualized LCC - RU3 CSL 2 $ 23 2 3 LCC and Payback AA24 Annualized LCC - RU3 CSL 3 $ 24 3 3 LCC and Payback AA25 Annualized LCC - RU3 CSL 4 $ 25 4 3 LCC and Payback AA26 Annualized LCC - RU3 CSL 5 $ 26 5 3 LCC and Payback AA28 Annualized LCC - RU4 CSL 0 $ 28 0 4 LCC and Payback AA29 Annualized LCC - RU4 CSL 1 $ 29 1 4 LCC and Payback AA30 Annualized LCC - RU4 CSL 2 $ 30 2 4 LCC and Payback AA31 Annualized LCC - RU4 CSL 3 $ 31 3 4 LCC and Payback AA33 Annualized LCC - RU5 CSL 0 $ 33 0 5 LCC and Payback AA34 Annualized LCC - RU5 CSL 1 $ 34 1 5 LCC and Payback AA35 Annualized LCC - RU5 CSL 2 $ 35 2 5 LCC and Payback AA36 Annualized LCC - RU5 CSL 3 $ 36 3 5 LCC and Payback AA38 Annualized LCC - RU6 CSL 0 $ 38 0 6 LCC and Payback AA39 Annualized LCC - RU6 CSL 1 $ 39 1 6 LCC and Payback AA40 Annualized LCC - RU6 CSL 2 $ 40 2 6 LCC and Payback AA41 Annualized LCC - RU6 CSL 3 $ 41 3 6 LCC and Payback AA42 Annualized LCC - RU6 CSL 4 $ 42 4 6 LCC and Payback AA44 Annualized LCC - RU7 CSL 0 $ 44 0 7LCC and Payback AA45 Annualized LCC - RU7 CSL 1 $ 45 1 7

LCC and Payback AA46 Annualized LCC - RU7 CSL 2 $ 46 2 7 LCC and Payback AA47 Annualized LCC - RU7 CSL 3 $ 47 3 7 LCC and Payback AA48 Annualized LCC - RU7 CSL 4 $ 48 4 7 LCC and Payback AA50 Annualized LCC - RU8 CSL 0 $ 50 0 8 LCC and Payback AA51 Annualized LCC - RU8 CSL 1 $ 51 1 8 LCC and Payback AA52 Annualized LCC - RU8 CSL 2 $ 52 2 8 LCC and Payback AA53 Annualized LCC - RU8 CSL 3 $ 53 3 8 LCC and Payback AA54 Annualized LCC - RU8 CSL 4 $ 54 4 8 LCC and Payback AB8 Annualized LCC Saving - RU1 CSL 1 $ 8 1 1 LCC and Payback AB9 Annualized LCC Saving - RU1 CSL 2 $ 9 2 1 LCC and Payback AB10 Annualized LCC Saving - RU1 CSL 3 $ 10 3 1 LCC and Payback AB11 Annualized LCC Saving - RU1 CSL 4 $ 11 4 1 LCC and Payback AB12 Annualized LCC Saving - RU1 CSL 5 $ 12 5 1 LCC and Payback AB15 Annualized LCC Saving - RU2 CSL 1 $ 15 1 2 LCC and Payback AB16 Annualized LCC Saving - RU2 CSL 2 $ 16 2 2 LCC and Payback AB17 Annualized LCC Saving - RU2 CSL 3 $ 17 3 2 LCC and Payback AB18 Annualized LCC Saving - RU2 CSL 4 $ 18 4 2 LCC and Payback AB19 Annualized LCC Saving - RU2 CSL 5 $ 19 5 2 LCC and Payback AB22 Annualized LCC Saving - RU3 CSL 1 $ 22 1 3 LCC and Payback AB23 Annualized LCC Saving - RU3 CSL 2 $ 23 2 3 LCC and Payback AB24 Annualized LCC Saving - RU3 CSL 3 $ 24 3 3 LCC and Payback AB25 Annualized LCC Saving - RU3 CSL 4 $ 25 4 3 LCC and Payback AB26 Annualized LCC Saving - RU3 CSL 5 $ 26 5 3 LCC and Payback AB29 Annualized LCC Saving - RU4 CSL 1 $ 29 1 4 LCC and Payback AB30 Annualized LCC Saving - RU4 CSL 2 $ 30 2 4 LCC and Payback AB31 Annualized LCC Saving - RU4 CSL 3 $ 31 3 4 LCC and Payback AB34 Annualized LCC Saving - RU5 CSL 1 $ 34 1 5 LCC and Payback AB35 Annualized LCC Saving - RU5 CSL 2 $ 35 2 5 LCC and Payback AB36 Annualized LCC Saving - RU5 CSL 3 $ 36 3 5 LCC and Payback AB39 Annualized LCC Saving - RU6 CSL 1 $ 39 1 6 LCC and Payback AB40 Annualized LCC Saving - RU6 CSL 2 $ 40 2 6 LCC and Payback AB41 Annualized LCC Saving - RU6 CSL 3 $ 41 3 6 LCC and Payback AB42 Annualized LCC Saving - RU6 CSL 4 $ 42 4 6 LCC and Payback AB45 Annualized LCC Saving - RU7 CSL 1 $ 45 1 7 LCC and Payback AB46 Annualized LCC Saving - RU7 CSL 2 $ 46 2 7 LCC and Payback AB47 Annualized LCC Saving - RU7 CSL 3 $ 47 3 7 LCC and Payback AB48 Annualized LCC Saving - RU7 CSL 4 $ 48 4 7 LCC and Payback AB51 Annualized LCC Saving - RU8 CSL 1 $ 51 1 8 LCC and Payback AB52 Annualized LCC Saving - RU8 CSL 2 $ 52 2 8 LCC and Payback AB53 Annualized LCC Saving - RU8 CSL 3 $ 53 3 8 LCC and Payback AB54 Annualized LCC Saving - RU8 CSL 4 $ 54 4 8 LCC and Payback P7 Losses - RU1 CSL 0 KWh/yr 7 0 1 LCC and Payback P8 Losses - RU1 CSL 1 KWh/yr 8 1 1 LCC and Payback P9 Losses - RU1 CSL 2 KWh/yr 9 2 1 LCC and Payback P10 Losses - RU1 CSL 3 KWh/yr 10 3 1 LCC and Payback P11 Losses - RU1 CSL 4 KWh/yr 11 4 1 LCC and Payback P12 Losses - RU1 CSL 5 KWh/yr 12 5 1 LCC and Payback P14 Losses - RU2 CSL 0 KWh/yr 14 0 2 LCC and Payback P15 Losses - RU2 CSL 1 KWh/yr 15 1 2 LCC and Payback P16 Losses - RU2 CSL 2 KWh/yr 16 2 2 LCC and Payback P17 Losses - RU2 CSL 3 KWh/yr 17 3 2 LCC and Payback P18 Losses - RU2 CSL 4 KWh/yr 18 4 2 LCC and Payback P19 Losses - RU2 CSL 5 KWh/yr 19 5 2 LCC and Payback P21 Losses - RU3 CSL 0 KWh/yr 21 0 3LCC and Payback P22 Losses - RU3 CSL 1 KWh/yr 22 1 3

LCC and Payback P23 Losses - RU3 CSL 2 KWh/yr 23 2 3 LCC and Payback P24 Losses - RU3 CSL 3 KWh/yr 24 3 3 LCC and Payback P25 Losses - RU3 CSL 4 KWh/yr 25 4 3 LCC and Payback P26 Losses - RU3 CSL 5 KWh/yr 26 5 3 LCC and Payback P28 Losses - RU4 CSL 0 KWh/yr 28 0 4 LCC and Payback P29 Losses - RU4 CSL 1 KWh/yr 29 1 4 LCC and Payback P30 Losses - RU4 CSL 2 KWh/yr 30 2 4 LCC and Payback P31 Losses - RU4 CSL 3 KWh/yr 31 3 4 LCC and Payback P33 Losses - RU5 CSL 0 KWh/yr 33 0 5 LCC and Payback P34 Losses - RU5 CSL 1 KWh/yr 34 1 5 LCC and Payback P35 Losses - RU5 CSL 2 KWh/yr 35 2 5 LCC and Payback P36 Losses - RU5 CSL 3 KWh/yr 36 3 5 LCC and Payback P38 Losses - RU6 CSL 0 KWh/yr 38 0 6 LCC and Payback P39 Losses - RU6 CSL 1 KWh/yr 39 1 6 LCC and Payback P40 Losses - RU6 CSL 2 KWh/yr 40 2 6 LCC and Payback P41 Losses - RU6 CSL 3 KWh/yr 41 3 6 LCC and Payback P42 Losses - RU6 CSL 4 KWh/yr 42 4 6 LCC and Payback P44 Losses - RU7 CSL 0 KWh/yr 44 0 7 LCC and Payback P45 Losses - RU7 CSL 1 KWh/yr 45 1 7 LCC and Payback P46 Losses - RU7 CSL 2 KWh/yr 46 2 7 LCC and Payback P47 Losses - RU7 CSL 3 KWh/yr 47 3 7 LCC and Payback P48 Losses - RU7 CSL 4 KWh/yr 48 4 7 LCC and Payback P50 Losses - RU8 CSL 0 KWh/yr 50 0 8 LCC and Payback P51 Losses - RU8 CSL 1 KWh/yr 51 1 8 LCC and Payback P52 Losses - RU8 CSL 2 KWh/yr 52 2 8 LCC and Payback P53 Losses - RU8 CSL 3 KWh/yr 53 3 8 LCC and Payback P54 Losses - RU8 CSL 4 KWh/yr 54 4 8 LCC and Payback AC8 Net Cost - RU1 CSL 1 % 8 1 1 LCC and Payback AC9 Net Cost - RU1 CSL 2 % 9 2 1 LCC and Payback AC10 Net Cost - RU1 CSL 3 % 10 3 1 LCC and Payback AC11 Net Cost - RU1 CSL 4 % 11 4 1 LCC and Payback AC12 Net Cost - RU1 CSL 5 % 12 5 1 LCC and Payback AC15 Net Cost - RU2 CSL 1 % 15 1 2 LCC and Payback AC16 Net Cost - RU2 CSL 2 % 16 2 2 LCC and Payback AC17 Net Cost - RU2 CSL 3 % 17 3 2 LCC and Payback AC18 Net Cost - RU2 CSL 4 % 18 4 2 LCC and Payback AC19 Net Cost - RU2 CSL 5 % 19 5 2 LCC and Payback AC22 Net Cost - RU3 CSL 1 % 22 1 3 LCC and Payback AC23 Net Cost - RU3 CSL 2 % 23 2 3 LCC and Payback AC24 Net Cost - RU3 CSL 3 % 24 3 3 LCC and Payback AC25 Net Cost - RU3 CSL 4 % 25 4 3 LCC and Payback AC26 Net Cost - RU3 CSL 5 % 26 5 3 LCC and Payback AC29 Net Cost - RU4 CSL 1 % 29 1 4 LCC and Payback AC30 Net Cost - RU4 CSL 2 % 30 2 4 LCC and Payback AC31 Net Cost - RU4 CSL 3 % 31 3 4 LCC and Payback AC34 Net Cost - RU5 CSL 1 % 34 1 5 LCC and Payback AC35 Net Cost - RU5 CSL 2 % 35 2 5 LCC and Payback AC36 Net Cost - RU5 CSL 3 % 36 3 5 LCC and Payback AC39 Net Cost - RU6 CSL 1 % 39 1 6 LCC and Payback AC40 Net Cost - RU6 CSL 2 % 40 2 6 LCC and Payback AC41 Net Cost - RU6 CSL 3 % 41 3 6 LCC and Payback AC42 Net Cost - RU6 CSL 4 % 42 4 6 LCC and Payback AC45 Net Cost - RU7 CSL 1 % 45 1 7 LCC and Payback AC46 Net Cost - RU7 CSL 2 % 46 2 7LCC and Payback AC47 Net Cost - RU7 CSL 3 % 47 3 7

LCC and Payback AC48 Net Cost - RU7 CSL 4 % 48 4 7 LCC and Payback AC51 Net Cost - RU8 CSL 1 % 51 1 8 LCC and Payback AC52 Net Cost - RU8 CSL 2 % 52 2 8 LCC and Payback AC53 Net Cost - RU8 CSL 3 % 53 3 8 LCC and Payback AC54 Net Cost - RU8 CSL 4 % 54 4 8 LCC and Payback AD8 No Impact- RU1 CSL 1 % 8 1 1 LCC and Payback AD9 No Impact- RU1 CSL 2 % 9 2 1 LCC and Payback AD10 No Impact- RU1 CSL 3 % 10 3 1 LCC and Payback AD11 No Impact- RU1 CSL 4 % 11 4 1 LCC and Payback AD12 No Impact- RU1 CSL 5 % 12 5 1 LCC and Payback AD15 No Impact- RU2 CSL 1 % 15 1 2 LCC and Payback AD16 No Impact- RU2 CSL 2 % 16 2 2 LCC and Payback AD17 No Impact- RU2 CSL 3 % 17 3 2 LCC and Payback AD18 No Impact- RU2 CSL 4 % 18 4 2 LCC and Payback AD19 No Impact- RU2 CSL 5 % 19 5 2 LCC and Payback AD22 No Impact- RU3 CSL 1 % 22 1 3 LCC and Payback AD23 No Impact- RU3 CSL 2 % 23 2 3 LCC and Payback AD24 No Impact- RU3 CSL 3 % 24 3 3 LCC and Payback AD25 No Impact- RU3 CSL 4 % 25 4 3 LCC and Payback AD26 No Impact- RU3 CSL 5 % 26 5 3 LCC and Payback AD29 No Impact- RU4 CSL 1 % 29 1 4 LCC and Payback AD30 No Impact- RU4 CSL 2 % 30 2 4 LCC and Payback AD31 No Impact- RU4 CSL 3 % 31 3 4 LCC and Payback AD34 No Impact- RU5 CSL 1 % 34 1 5 LCC and Payback AD35 No Impact- RU5 CSL 2 % 35 2 5 LCC and Payback AD36 No Impact- RU5 CSL 3 % 36 3 5 LCC and Payback AD39 No Impact- RU6 CSL 1 % 39 1 6 LCC and Payback AD40 No Impact- RU6 CSL 2 % 40 2 6 LCC and Payback AD41 No Impact- RU6 CSL 3 % 41 3 6 LCC and Payback AD42 No Impact- RU6 CSL 4 % 42 4 6 LCC and Payback AD45 No Impact- RU7 CSL 1 % 45 1 7 LCC and Payback AD46 No Impact- RU7 CSL 2 % 46 2 7 LCC and Payback AD47 No Impact- RU7 CSL 3 % 47 3 7 LCC and Payback AD48 No Impact- RU7 CSL 4 % 48 4 7 LCC and Payback AD51 No Impact- RU8 CSL 1 % 51 1 8 LCC and Payback AD52 No Impact- RU8 CSL 2 % 52 2 8 LCC and Payback AD53 No Impact- RU8 CSL 3 % 53 3 8 LCC and Payback AD54 No Impact- RU8 CSL 4 % 54 4 8 LCC and Payback AE8 Net Benefit- RU1 CSL 1 % 8 1 1 LCC and Payback AE9 Net Benefit- RU1 CSL 2 % 9 2 1 LCC and Payback AE10 Net Benefit- RU1 CSL 3 % 10 3 1 LCC and Payback AE11 Net Benefit- RU1 CSL 4 % 11 4 1 LCC and Payback AE12 Net Benefit- RU1 CSL 5 % 12 5 1 LCC and Payback AE15 Net Benefit- RU2 CSL 1 % 15 1 2 LCC and Payback AE16 Net Benefit- RU2 CSL 2 % 16 2 2 LCC and Payback AE17 Net Benefit- RU2 CSL 3 % 17 3 2 LCC and Payback AE18 Net Benefit- RU2 CSL 4 % 18 4 2 LCC and Payback AE19 Net Benefit- RU2 CSL 5 % 19 5 2 LCC and Payback AE22 Net Benefit- RU3 CSL 1 % 22 1 3 LCC and Payback AE23 Net Benefit- RU3 CSL 2 % 23 2 3 LCC and Payback AE24 Net Benefit- RU3 CSL 3 % 24 3 3 LCC and Payback AE25 Net Benefit- RU3 CSL 4 % 25 4 3 LCC and Payback AE26 Net Benefit- RU3 CSL 5 % 26 5 3 LCC and Payback AE29 Net Benefit- RU4 CSL 1 % 29 1 4LCC and Payback AE30 Net Benefit- RU4 CSL 2 % 30 2 4

LCC and Payback AE31 Net Benefit- RU4 CSL 3 % 31 3 4 LCC and Payback AE34 Net Benefit- RU5 CSL 1 % 34 1 5 LCC and Payback AE35 Net Benefit- RU5 CSL 2 % 35 2 5 LCC and Payback AE36 Net Benefit- RU5 CSL 3 % 36 3 5 LCC and Payback AE39 Net Benefit- RU6 CSL 1 % 39 1 6 LCC and Payback AE40 Net Benefit- RU6 CSL 2 % 40 2 6 LCC and Payback AE41 Net Benefit- RU6 CSL 3 % 41 3 6 LCC and Payback AE42 Net Benefit- RU6 CSL 4 % 42 4 6 LCC and Payback AE45 Net Benefit- RU7 CSL 1 % 45 1 7 LCC and Payback AE46 Net Benefit- RU7 CSL 2 % 46 2 7 LCC and Payback AE47 Net Benefit- RU7 CSL 3 % 47 3 7 LCC and Payback AE48 Net Benefit- RU7 CSL 4 % 48 4 7 LCC and Payback AE51 Net Benefit- RU8 CSL 1 % 51 1 8 LCC and Payback AE52 Net Benefit- RU8 CSL 2 % 52 2 8 LCC and Payback AE53 Net Benefit- RU8 CSL 3 % 53 3 8 LCC and Payback AE54 Net Benefit- RU8 CSL 4 % 54 4 8 LCC and Payback AF8 PB undefined- RU1 CSL 1 % 8 1 1 LCC and Payback AF9 PB undefined- RU1 CSL 2 % 9 2 1 LCC and Payback AF10 PB undefined- RU1 CSL 3 % 10 3 1 LCC and Payback AF11 PB undefined- RU1 CSL 4 % 11 4 1 LCC and Payback AF12 PB undefined- RU1 CSL 5 % 12 5 1 LCC and Payback AF15 PB undefined- RU2 CSL 1 % 15 1 2 LCC and Payback AF16 PB undefined- RU2 CSL 2 % 16 2 2 LCC and Payback AF17 PB undefined- RU2 CSL 3 % 17 3 2 LCC and Payback AF18 PB undefined- RU2 CSL 4 % 18 4 2 LCC and Payback AF19 PB undefined- RU2 CSL 5 % 19 5 2 LCC and Payback AF22 PB undefined- RU3 CSL 1 % 22 1 3 LCC and Payback AF23 PB undefined- RU3 CSL 2 % 23 2 3 LCC and Payback AF24 PB undefined- RU3 CSL 3 % 24 3 3 LCC and Payback AF25 PB undefined- RU3 CSL 4 % 25 4 3 LCC and Payback AF26 PB undefined- RU3 CSL 5 % 26 5 3 LCC and Payback AF29 PB undefined- RU4 CSL 1 % 29 1 4 LCC and Payback AF30 PB undefined- RU4 CSL 2 % 30 2 4 LCC and Payback AF31 PB undefined- RU4 CSL 3 % 31 3 4 LCC and Payback AF34 PB undefined- RU5 CSL 1 % 34 1 5 LCC and Payback AF35 PB undefined- RU5 CSL 2 % 35 2 5 LCC and Payback AF36 PB undefined- RU5 CSL 3 % 36 3 5 LCC and Payback AF39 PB undefined- RU6 CSL 1 % 39 1 6 LCC and Payback AF40 PB undefined- RU6 CSL 2 % 40 2 6 LCC and Payback AF41 PB undefined- RU6 CSL 3 % 41 3 6 LCC and Payback AF42 PB undefined- RU6 CSL 4 % 42 4 6 LCC and Payback AF45 PB undefined- RU7 CSL 1 % 45 1 7 LCC and Payback AF46 PB undefined- RU7 CSL 2 % 46 2 7 LCC and Payback AF47 PB undefined- RU7 CSL 3 % 47 3 7 LCC and Payback AF48 PB undefined- RU7 CSL 4 % 48 4 7 LCC and Payback AF51 PB undefined- RU8 CSL 1 % 51 1 8 LCC and Payback AF52 PB undefined- RU8 CSL 2 % 52 2 8 LCC and Payback AF53 PB undefined- RU8 CSL 3 % 53 3 8 LCC and Payback AF54 PB undefined- RU8 CSL 4 % 54 4 8 Equipment Price R7 Retail Price- RU1 CSL 0 $ 7 0 1 Equipment Price R8 Retail Price- RU1 CSL 1 $ 8 1 1 Equipment Price R9 Retail Price- RU1 CSL 2 $ 9 2 1 Equipment Price R10 Retail Price- RU1 CSL 3 $ 10 3 1 Equipment Price R11 Retail Price- RU1 CSL 4 $ 11 4 1Equipment Price R12 Retail Price- RU1 CSL 5 $ 12 5 1

Equipment Price R14 Retail Price- RU2 CSL 0 $ 14 0 2 Equipment Price R15 Retail Price- RU2 CSL 1 $ 15 1 2 Equipment Price R16 Retail Price- RU2 CSL 2 $ 16 2 2 Equipment Price R17 Retail Price- RU2 CSL 3 $ 17 3 2 Equipment Price R18 Retail Price- RU2 CSL 4 $ 18 4 2 Equipment Price R19 Retail Price- RU2 CSL 5 $ 19 5 2 Equipment Price R21 Retail Price- RU3 CSL 0 $ 21 0 3 Equipment Price R22 Retail Price- RU3 CSL 1 $ 22 1 3 Equipment Price R23 Retail Price- RU3 CSL 2 $ 23 2 3 Equipment Price R24 Retail Price- RU3 CSL 3 $ 24 3 3 Equipment Price R25 Retail Price- RU3 CSL 4 $ 25 4 3 Equipment Price R26 Retail Price- RU3 CSL 5 $ 26 5 3 Equipment Price R28 Retail Price- RU4 CSL 0 $ 28 0 4 Equipment Price R29 Retail Price- RU4 CSL 1 $ 29 1 4 Equipment Price R30 Retail Price- RU4 CSL 2 $ 30 2 4 Equipment Price R31 Retail Price- RU4 CSL 3 $ 31 3 4 Equipment Price R33 Retail Price- RU5 CSL 0 $ 33 0 5 Equipment Price R34 Retail Price- RU5 CSL 1 $ 34 1 5 Equipment Price R35 Retail Price- RU5 CSL 2 $ 35 2 5 Equipment Price R36 Retail Price- RU5 CSL 3 $ 36 3 5 Equipment Price R38 Retail Price- RU6 CSL 0 $ 38 0 6 Equipment Price R39 Retail Price- RU6 CSL 1 $ 39 1 6 Equipment Price R40 Retail Price- RU6 CSL 2 $ 40 2 6 Equipment Price R41 Retail Price- RU6 CSL 3 $ 41 3 6 Equipment Price R42 Retail Price- RU6 CSL 4 $ 42 4 6 Equipment Price R44 Retail Price- RU7 CSL 0 $ 44 0 7 Equipment Price R45 Retail Price- RU7 CSL 1 $ 45 1 7 Equipment Price R46 Retail Price- RU7 CSL 2 $ 46 2 7 Equipment Price R47 Retail Price- RU7 CSL 3 $ 47 3 7 Equipment Price R48 Retail Price- RU7 CSL 4 $ 48 4 7 Equipment Price R50 Retail Price- RU8 CSL 0 $ 50 0 8 Equipment Price R51 Retail Price- RU8 CSL 1 $ 51 1 8 Equipment Price R52 Retail Price- RU8 CSL 2 $ 52 2 8 Equipment Price R53 Retail Price- RU8 CSL 3 $ 53 3 8 Equipment Price R54 Retail Price- RU8 CSL 4 $ 54 4 8 ENDCount Median Min MaxAverage 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 6784.110000 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 598.45 436.75 780.26 627 563.46 563.46 598.4510000 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 13.7310000 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 $38,72310000 $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 -294.53 137.8310000 -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 23.82473 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 1000014580.35 433.39 47632.24 16563.55 2805.57 8096.13 14579.02 1000014499.89 454.77 47209.98 16452.57 2828.23 8077.59 14497.25 1000014235.01 456.70 46695.93 16208.34 2767.30 7929.37 14234.28 1000014258.69 493.47 46630.32 16218.06 2799.61 7951.44 14258.26 1000014427.26 582.16 46747.33 16351.25 2937.35 8085.18 14427.13 1000014469.13 626.06 46755.96 16391.33 2990.73 8130.08 14467.87 10000781.0393 55.7135 3500.1722 938.5566 168.4113 425.9567 780.906 10000776.0063 59.5211 3444.9628 931.9775 171.4568 426.5953 775.9091 10000808.5057 80.4576 3523.0452 969.144 194.1328 453.6229 808.4581 10000808.2491 84.4479 3517.7314 969.3799 196.8122 454.5427 808.2344 100006764.0583 307.6096 31946.6497 8116.98211340.7187 3878.0619 6763.8919 100006739.4028 333.9732 31649.89 8078.90911364.7183 3871.9312 6739.1053 100006766.2381 370.0144 31697.1442 8105.21451403.5564 3901.7377 6764.8818 100006744.9354 386.7216 31630.6504 8078.97211410.0596 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 151.019410000 171.149 82.9096 2426.5462 283.5673 130.3269 152.3263 171.1429 10000171.7548 83.1522 2415.2098 283.0968 130.7708 152.7558 171.7542 10000253.9647 122.6727 2514.427 363.6317 192.6048 225.6167 253.9596 10000253.9647 122.6727 2514.427 363.6317 192.6048 225.6167 253.9596 10000348.7862 146.2041 45521.9515 7561.2589 241.6567 292.2168 348.7856 10000379.2474 164.1772 44907.3017 7452.5293 264.866 319.2996 379.231 10000416.7571 182.2253 44751.3195 7459.5724 292.9025 352.4336 416.7544 10000509.1573 231.0001 44648.2375 7527.5701 360.7176 432.7773 509.1417 10000554.7428 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 100001331.7563630.17555476604.663672 1803.686325222.083551727.07740161331.756364 10000907.317245 21.47989 4449.075536 1224.418166151.4163833496.2700092907.317245 10000774.08042420.22605343657.673414 1046.365075132.5480178441.7176609774.0804241 10000722.26184618.75301513391.907598 971.8057182123.2024307406.5689063722.2618458 10000684.7706218.33641913095.484778 922.4905035118.5669102398.9024585684.7706198 10000626.73522916.97975832833.137555 842.1408462108.0437659363.6145701626.7352285 100004808.31744153.46938622015.45357 6371.4543947.0552683193.1766494808.317437 100003519.2696118.65645115465.08201 4641.101536685.98179212381.1999863519.269602 100002831.8097991.902921812836.46904 3750.814091556.53428051890.8657852831.809795 100002442.6010272.783203411724.52566 3221.054046467.48681031567.6447512442.601022 100002334.272369.512626510901.81728 3055.541718448.60340371502.89602 2334.2723 100002334.272369.512626510901.81728 3055.541718448.60340371502.89602 2334.2723 1000014325.6886272.81012135335.06792 15425.708382787.6933587118.67271214325.688551000012402.0515238.35332129467.72069 13131.169552422.7542796121.97594412402.05152 100008068.47432144.87652322533.27145 9086.8909111611.5629874164.2482348067.142627 100007353.74749132.87874220490.27417 8287.9375861467.8282353790.8749027353.747489 100006893.33321130.63185218500.73014 7785.1117861389.5322083570.53468 6893.33321 100006421.48275121.77307616992.2467 7195.1903621282.8675033286.6178076421.482754 100001031.8901733.61934524468.559714 1359.849997176.6935221612.15210581031.890169 10000897.11753631.11528123680.336782 1180.475836159.2594294555.4102877897.1175359 10000841.080002 29.817263412.187803 1110.832356150.8258816525.2693284841.0800022 10000760.53859427.19271623104.668699 1002.903011136.6180679476.4163875760.5385937 100005007.3206 180.31172423552.52054 6661.999983983.45613183444.8073595007.320599 100004302.81158155.52627119645.34422 5645.750311843.42786992850.7758434302.811583 100004007.86966145.59072618237.66702 5257.968546789.42136762669.070354007.869661 100003463.46056123.055453 16440.2336 4582.791033667.62103942291.4511063463.460561 100001.669875710.092140986.549558326 2.3765039750.2958381840.8560404881.669750547 100001.414584910.086770785.391662749 2.0222975680.2582876260.740612563 1.41450076 100001.316703940.079845435.006718275 1.8809217250.239382764 0.687952851.316505375 100001.252523860.078692364.582118875 1.7831161250.229405228 0.65635661.252500861 100001.142536720.072401924.193937924 1.6277563950.2098210480.5990987611.142321335 100004.52153581 0.44492971796.407045 129.63970251.1248030852.7419265344.521086368 100003.6297641 0.332494361488.549932 105.03431870.9049803962.1940880773.629340713 100003.12270767 0.26349731353.693776 90.538588140.7623208811.8242136473.122707673 100002.9360785 0.234933381261.073759 85.919288530.7262076291.7586784512.935661191 100002.9360785 0.234933381261.073759 85.919288530.7262076291.7586784512.935661191 1000047.32236540.8093870828137.05426 6156.3988813.10772991610.3832539747.32236538 1000032.55978950.4465177521380.77914 4299.9163532.0951711537.07552088732.55978954 1000029.684046 0.4141356919444.74271 3919.961836 1.910818016.45212449829.68404597 1000028.20796990.35314448 17599.8294 3678.7970171.8157960616.12807403728.20796992 1000026.08461340.32923461 16170.3224 3398.2508291.6808034755.67396013926.08461341 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 110000 1 1 1 1 1 1 1 10000 1 1 1 1 1 1 1 5538 1 1 1 1 1 1 1 5668 1 1 1 1 1 1 1 7304 1 1 1 1 1 1 1 7202 1 1 1 1 1 1 1 9411 1 1 1 1 1 1 1 5469 1 1 1 1 1 1 1 1176 1 1 1 1 1 1 1 424 1 1 1 1 1 1 1 125 1 1 1 1 1 1 1 9449 1 1 1 1 1 1 1 6142 1 1 1 1 1 1 1 942 1 1 1 1 1 1 1 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 9471 1 1 1 1 1 1 1 6578 1 1 1 1 1 1 1 1741 1 1 1 1 1 1 1 714 1 1 1 1 1 1 1 264 1 1 1 1 1 1 1 785 1 1 1 1 1 1 1 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 2616 1 1 1 1 1 1 1 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 493 1 1 1 1 1 1 1 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 1867 1 1 1 1 1 1 1 1330 1 1 1 1 1 1 1 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 1935 1 1 1 1 1 1 1 1736 1 1 1 1 1 1 1 0 NA NA NA NA NA NA NA 0 NA NA NA NA NA NA NA 580 1 1 1 1 1 1 1 2642 1 1 1 1 1 1 1 6778 1 1 1 1 1 1 1 647 1 1 1 1 1 1 1 544 1 1 1 1 1 1 1 490 1 1 1 1 1 1 1 3286 1 1 1 1 1 1 1 8661 1 1 1 1 1 1 1 1290 1 1 1 1 1 1 1 1290 1 1 1 1 1 1 1 454 1 1 1 1 1 1 1 3285 1 1 1 1 1 1 1 4747 1 1 1 1 1 1 1 2594 1 1 1 1 1 1 1 2372 1 1 1 1 1 1 1 5988 1 1 1 1 1 1 1220 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 10000498.1075 346.7141 672.4451 527 468.064 468.064 498.1075 10000502.2372 349.5887 678.0202 531 471.9447 471.9447 502.2372 10000549.5428 383.6031 734.7869 579 512.762 512.762 549.5428 10000566.7903 396.0047 755.484 596 527.6439 527.6439 566.7903 10000794.5152 559.7469 1028.7538 825 724.1346 724.1346 794.515210000878.4155 620.0742 1129.4342 910 796.5274 796.5274 878.4155 100001272.2598 885.5728 1717.5507 1,346 1195.5233 1195.5233 1272.2598 100001606.8803 1118.4897 2169.2883 1,700 1509.9611 1509.9611 1606.8803 100001828.786 1278.0478 2435.5752 1,923 1701.4308 1701.4308 1828.786 100001844.614 1289.4287 2454.5689 1,939 1715.0879 1715.0879 1844.614 100002935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637 100002935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637 100002820.2894 1963.0987 3807.3907 2,983 2650.1833 2650.1833 2820.2894 100003068.5291 2135.8892 4142.5143 3,246 2883.4504 2883.4504 3068.5291 100003479.9687 2431.7289 4636.2419 3,659 3238.4581 3238.4581 3479.9687 100003943.296 2764.8777 5192.2345 4,125 3638.2366 3638.2366 3943.296 100005092.9316 3591.5066 6571.7973 5,282 4630.1912 4630.1912 5092.9316 100005628.5714 3976.6506 7214.565 5,820 5092.3641 5092.3641 5628.5714 10000499.1391 347.4322 673.8377 528 469.0334 469.0334 499.1391 10000534.7105 373.0093 716.5235 564 499.726 499.726 534.7105 10000793.2567 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 100002234.8485 1555.595 3017.0454 2,364 2100.0533 2100.0533 2234.8485 100002550.9157 1782.8586 3396.3262 2,682 2372.7696 2372.7696 2550.9157 100003039.6739 2134.2931 3982.8359 3,173 2794.491 2794.491 3039.6739 100003301.1659 2322.3152 4296.6263 3,436 3020.1175 3020.1175 3301.1659 10000502.2372 349.5887 678.0202 531 471.9447 471.9447 502.2372 10000549.5428 383.6031 734.7869 579 512.762 512.762 549.5428 10000566.7903 396.0047 755.484 596 527.6439 527.6439 566.7903 10000794.5152 559.7469 1028.7538 825 724.1346 724.1346 794.5152 10000878.4155 620.0742 1129.4342 910 796.5274 796.5274 878.4155 100001606.8803 1118.4897 2169.2883 1,700 1509.9611 1509.9611 1606.8803 100001828.786 1278.0478 2435.5752 1,923 1701.4308 1701.4308 1828.786 100001844.614 1289.4287 2454.5689 1,939 1715.0879 1715.0879 1844.614 100002935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637 100002935.6637 2073.9323 3763.8285 3,036 2656.4922 2656.4922 2935.6637 100003068.5291 2135.8892 4142.5143 3,246 2883.4504 2883.4504 3068.5291 100003479.9687 2431.7289 4636.2419 3,659 3238.4581 3238.4581 3479.9687 100003943.296 2764.8777 5192.2345 4,125 3638.2366 3638.2366 3943.296 100005092.9316 3591.5066 6571.7973 5,282 4630.1912 4630.1912 5092.9316 100005628.5714 3976.6506 7214.565 5,820 5092.3641 5092.3641 5628.571475% 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% 1598.6991273582.010215 100.0% 1421.9945862984.639271 100.0% 1318.778567 2787.30108 100.0% 1251.2253052600.179265 100.0% 1147.985782 2378.18291 100.0% 7722.98880817260.67976 100.0% 5688.72115812401.95629 100.0% 4549.10414710120.23256 100.0% 4095.1844588837.312099 100.0% 3807.82592 8376.109377 100.0% 3807.82592 8376.109377 100.0% 22793.0201131445.47232 100.0%19388.62537 26388.7989 100.0%

13373.2581919605.90493 100.0% 12199.2614717836.30781 100.0% 11603.7974616279.29021 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% 1 1 100.0% 1 1 55.4% 1 1 56.7% 1 1 73.0% 1 1 72.0% 1 1 94.1% 1 1 54.7% 1 1 11.8% 1 1 4.2% 1 1 1.3% 1 1 94.5% 1 1 61.4% 1 1 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%