### What does this Life-Cycle Cost (LCC) spreadsheet do?

**What are the Worksheets in the Workbook?**

Each LCC spreadsheet or workbook consists of the following worksheets:

**Sheet Name Instructions**  **Revision Notes Named Ranges**  **CB Statistical Results**

**Summary**

**Labels**

**Engineering Calcs**

**National Variables**

**State Variables**

**Installation Cost Indexes Calculated Regional Indices** 

**Electricity Price Escalation**

**Discount Rate**

**Summary Cost of Capital**

**Lifetime** Translates scenario projections of future electricity prices from the Annual Energy Outlook into inflation-adjusted regional residential and commercial heating and cooling electricity price indices. Contains data from which an average discount rate and a distribution of discount rates are determined for residential and commercial consumers. Contains the commercial firm financial data and calculations used to estimate a weighted average cost of capital and discount rate for commercial consumers. Contains the calculations for the survival function for central air conditioning and heat pump units (lifetime expressed in years). Contains the input selections for operating the model and a summary table of regional energy use, elements of regional installed cost, regional annual operating costs, and regional results for LCC and pay back period. This is used as a go-between for user inputs and the rest of the tabs—do not modify this sheet.

This sheet provides values for input data that only varies at the national level—wholesale and contractor markups, purchaser discount rates. It also determines from probability distributions whether any given sale of AC equipment is new or replacement and whether it is being installed in a residential or commercial building. This sheet describes the purpose of named ranges in the model

This sheet contains the engineering inputs for off mode power calculations, including the manufacturer selling price for each efficiency level considered, the off mode power at P1 and P2 test conditioners, the average annual power usage during off mode from the test procedure being considered for rating equipment, the number of off mode hours from the test procedure for shoulder and heating seasons, and estimates of the existing market fraction at each efficiency level considered. This sheet takes this data and, based on users selections in the summary tab, calculates the consumer price, annual off mode energy consumption, and corresponding annual energy bill for each efficiency level. It also calculates these values for a 2016 base case scenario. The LCC spreadsheet performs calculations to determine life-cycle cost and payback periods. The LCC spreadsheets operate in Excel 2007.

The spreadsheet is called “CAC_OffMode_LCC_FR_02-16-2011_post.xls”. It allows the user to perform an LCC analyses of the off mode energy efficiency levels established in the engineering analysis for up to seven product classes of CAC and CHP equipment, of which five are active—Split-System A/C (separated into Coil-Only and Blower-Coil), Split System HP, Single-Package A/C, Single Package HP, and SDHV. To fully execute in sensitivity mode the spreadsheet requires only Microsoft Excel software. To fully execute in uncertainty mode, the model also requires commercially-available Crystal Ball® software.

**Description** Instructions for use of the model Provides a history of changes that have been made to the model Calculations have been done based on national average conditions, but use independent markups for commercial and residential customers. Crystal Ball is primarily used to provide proper weighting between these markets as well as to allow the inclusion of a base case with fractions of the market at each level and to provide results in terms of affected customers and average LCC and PB statistics for customers depending on the base case level.

Calculates state-level regional installation price indexes. Contains factors for calculating regionalized values for wholesale and contractor markups, sales taxes, and installation costs for individual observations. Provides data and likelihood of wholesale markup index, contractor markup indices, state and local sales tax index, and installation cost index for individual states. Used to calculate markups and other indices for individual observations in the Calculated Regional Indices tab. When the model is run in Crystal Ball this sheet captures regional summary statistics (e.g., mean median, 5th,25th, 75th, and 95th percentiles) on key model outputs (installed costs, annual energy use and operating costs, LCC and payback period) from the distributions of model results. When running in TSL mode, a table of TSL results is provided on this tab.**ReferenceData**



### How does the user operate the spreadsheet?

1)

2)

3)

4)

5)



### How does the user run the Crystal Ball simulation?

A step by step summary of the procedure, for running a distribution analysis, is outlined below:

1)Find the Crystal Ball toolbar (at top of screen) Use Excel’s commands at the top View/Zoom to change the size of the display to make it fit your monitor. The user interacts with the spreadsheet by clicking choices or entering data using the graphical interface that comes with the spreadsheet. Choices can be selected from the various inputs listed under "User Options" heading.

Under the "User Options" heading select choices from the selection buttons and boxes for the following: (1) Uncertainty option (2) electricity price projection, (3) start year, (4) dollar year, (5) product class, (6) whether a crankcase heater is to be assumed (sensitivity mode only), (7) installation option (replacement or new--applies only for sensitivity mode,). (8) Region for Analysis, currently only U.S. national average enabled, (9) Market (Residential or Commercial), ( 10) Shipment weights options for weighting of state data or regional data (population only enabled), (11) whether the analysis to be performed is by efficiency level or by TSL level, and (12) whether the analysis should be carried out for ECM or PSC motor assumptions (should be set to ECM for current TSL analysis). Installation Cost and Repair Cost Options, as inputs for considering the affect of tax credits or rebates exist, but are non functional in this version of the off mode LCC spreadsheet as no independent installation or repair costs assumed for the analysis.

To change inputs listed under "User Options" either select the input you wish to change by selecting the appropriate input from the input box.

To produce Monte Carlo results using Crystal Ball, you need simply select Run from the Run menu (on the menu bar). To make basic changes in the run sequence, including altering the number of trials, select Run Preferences from the Run menu. After each simulation run, the user needs to select Reset (also from the Run menu) before Run can be selected again. Once Crystal Ball has completed its run sequence it will produce a series of distributions. Using the menu bars on the distribution results it is possible to obtain further statistical information. The time taken to complete a run sequence can be reduced by minimizing the Crystal Ball window in Excel. Ten thousand runs is the default number of runs for this analysis. Individual Crystal Ball results may be saved by using the options in Create Report and Extract Data functions on the Control Box window. Alternatively, the user may review the results in the CB Statistical results tab after a Crystal Ball simulation.

**Note: Level 1** in this spreadsheet refers to the Baseline level. If the TSL option is selected, the first TSL above the baseline is shown as Level 1 on the summary and statistical results tabs, with subsequent TSLs indicated by sucessive Levels above 1. TSLs in final rule are labeled with Baseline as TSL 0 Once you have downloaded the LCC file from the Web, first open Crystal Ball and then open the file inside of Crystal Ball using Excel. At the bottom, click on the tab for sheet Summary. To execute the spreadsheets fully you will need Microsoft Excel and Crystal Ball, Version 7.0 or later. The spreadsheet can be run in sensitivity mode using only Excel. Contains specific data relative to the Off mode analysis, in particular the off mode operating hour for each region defined in the test procedure.2)Click on RUN 3)Select Preference and choose from the following choices:

a)Monte Carlo b)Latin Hypercube (recommended) c)Initial seed choices and whether you want it to be constant between runs d)

4)To run the simulation, follow the following sequence (on the Crystal Ball toolbar)

RESET (if not already done) START



### What kind of output does Crystal Ball generate?

1)

2)

3)Several of the variables of interest, including life cycle cost, the life-cycle cost savings, and the payback periods are defined as Forecast cells. The frequency charts display the results of the simulations, or trials, performed by Crystal Ball. Click on any chart to bring it into view. The charts show the low and high endpoints of the forecasts. The View selection on the Crystal Ball toolbar can be used to specify whether you want cumulative or frequency plots shown.

To generate a printout report, select Create Report from the Run menu. The toolbar choice of Forecast Windows allows you to select the charts and statistics you are interested in. For further information on Crystal Ball outputs, please refer to Understanding the Forecast Chart in the Crystal Ball manual. Crystal Ball results also may be saved to a separate Excel spreadsheet by using the Extract Data function under Analyze on the Control Panel window. 5)Now wait until the program informs you that the simulation is completed. Depending on the speed of your computer, this this will take more or less time (typically, about 20 minutes on a current-generation machine for 10,000 runs). Although the model is operating properly, it will indicate on completion that "errors were encountered".

After the simulation has finished, to see the distribution charts generated, click on the Windows tab bar that is labeled Crystal Ball.

Select number of Monte Carlo Trials (we suggest 10,000). Do not check the two options for stopping simulation. Although the model is operating properly, it will indicate that "errors were encountered".**Revisions**

**Version Description**  CAC_OffMode_LCC_ FR_02-16-2011.xlsm Current version of the spreadsheet used in generating rules for CAC Final Rule.Current version of the spreadsheet used in generating rules for CAC Final Rule.List of Named Ranges in Model 12/3/2010

(See macro "namer()")

**Name Location**  _EffLevel ='Engineering Calcs'!$G$69 _lifetime =IF(OR(SystemOpt=1,SystemOpt=2,SystemOpt=4,SystemOpt=6,SystemOpt=7),life_CAC,life_HP) alphaCAC =Lifetime!$E$5 alphaHP =Lifetime!$R$5 AnalysisRegion =Labels!$F$148 Annual_Electr_Bill =Summary!$T$17 Annual_RepMntc_Bill =Summary!$R$17 B_CAC =Lifetime!$E$6 B_HP =Lifetime!$R$6 BaseMfgCost ='Engineering Calcs'!$D$9 bldgType =Labels!$F$78 BlowerMotorChoice =Labels!$F$165 busType =Labels!$F$69 CB =Labels!$F$3 CCH_Mkt_Data ='Engineering Calcs'!$AO$112 CommElectrPriceTrend ='Electricity Price Escalation'!$U$9 CrankcaseHeaterSelection =Labels!$F$161 Dollar_Year =Labels!$G$24 drate =Summary!$D$49

Efficiency

_or_TSL_Analysis =Labels!$F$157 EffLevel =Labels!$F$43 engr_opt ='Engineering Calcs'!$C$9 EquipWeight =Labels!$F$144 FPindex =Labels!$F$7 HoursBase_Heat ='Engineering Calcs'!$AO$68 HoursBase_Heat_subclasses ='Engineering Calcs'!$BK$68 HoursBase_Shoulder ='Engineering Calcs'!$AO$55 Hoursbase_shoulder_subclasses ='Engineering Calcs'!$BK$55 InstallBase_N ='Engineering Calcs'!$AO$80 InstallBase_N_subclasses ='Engineering Calcs'!$BK$80 InstallOpt =Labels!$F$140 Is_ECM_cb ='Engineering Calcs'!$G$72 Level_Lookup_Index ='Engineering Calcs'!$G$70 life_CAC =Summary!$D$48 life_HP =Summary!$E$48 Lifetime_Average_CAC =Lifetime!$E$83 Lifetime_Average_HP =Lifetime!$R$83 List_eff =Labels!$B$43 list_FP =Labels!$C$8:$C$11 list_StartYears =Labels!$C$14:$C$22 list_System =Labels!$C$30:$C$41 MarkupGen_N ='National Variables'!$C$44:$F$53 MarkupMech_N ='National Variables'!$C$31:$F$40 MarkupWhole_N ='National Variables'!$C$17:$F$26 MktChan =Labels!$F$62MPC_Base ='Engineering Calcs'!$AO$4

MPC_base_subclasses ='Engineering Calcs'!$BK$4 NewOrReplacementShipment ='National Variables'!$F$6 optInstall =Labels!$F$54 optRepair =Labels!$F$58 PctBase ='Engineering Calcs'!$AO$92 PctBase_Subclasses ='Engineering Calcs'!$BK$92 RegOpHours =ReferenceData!$A$7:$E$13 ResElectrPriceTrend ='Electricity Price Escalation'!$O$9 StartYear =Labels!$F$13 State =Labels!$F$86 SystemOpt =Labels!$F$29 SystemOpt_subclasses ='Engineering Calcs'!$G$71 TaxCred0 =Summary!$D$55 TaxCred1 =Summary!$D$57 TaxCred2 =Summary!$D$59 TaxCred3 =Summary!$D$61 TaxCred4 =Summary!$D$63 TaxCred5 =Summary!$D$65 TaxCred6 =Summary!$D$67 TaxCred7 =Summary!$D$69 TaxCred8 =Summary!$D$71 TaxCred9 =Summary!$D$73 Theta_CAC =Lifetime!$E$7 Theta_HP =Lifetime!$R$7 WattsBase_Ann ='Engineering Calcs'!$AO$17

WattsBase_Heat ='Engineering Calcs'!$AO$43

WattsBase_Heat_subclasses ='Engineering Calcs'!$BK$43

WattsBase_Shoulder ='Engineering Calcs'!$AO$30

WattsBase_Shoulder_subclasses ='Engineering Calcs'!$BK$30Hoursbase_subclasses ='Engineering Calcs'!$BK$55

IsECM_cb ='Engineering Calcs'!$G$72 LCC_lvl8 =Summary!$R$25 Name_lvl8 =Summary!$J$25 Payback_lvl8 =Summary!$Z$25 repairCost ='Engineering Calcs'!$I$9 BT_Com =Summary!$D$37**Definition**

Efficiency

Level Selection in CB runs for a particular base case observation Equipment lifetime Alpha parameter in CAC equipment lifetime Weibull survival function Alpha parameter in CHP equipment lifetime Weibull survival function AnalysisRegion used for Calculations, currently national average only

enabled Annual electric bill calculated for baseline level Annual repair and maintenance bill calculated for baseline level Beta parameter in CAC equipment lifetime Weibull survival function Beta parameter in CHP equipment lifetime Weibull survival function Manufacturing Markup Factor Sets bldg type in sensitivity mode Identifies whether blower motor is ECM or PSC Business type option (currently not used) Flag for whether in Sensitivity mode or Crystal Ball mode Market Data for Fraction with CrankCaseHeater Offset Location for Commercial Electricity Price Trend Determines whether a crankcase heater exists for selected simulation Year to which dollars are discounted. Discount rate used in LCC calculations Determines whether the results from the off mode analysis are by engineering efficiency

level or by

TSLs identified for the NOPR. Selected efficiency

level for baseline. Not used in analysis Location identifier for offset formula User option for how to weight state variables Electricity

escalation rate assumption index Offset Location for heating hours by product class table Offset Location for heating hours by product class table -feeds HoursBase_Heat table Offset Location for shoulder hours by product class table Offset Location for shoulder hours by product class table -feeds HoursBase_Shoulder table Offset location for installation cost table Offset Location for installation cost table by by product class table -feeds InstallBase table Flag for new or replacement shipment Flag if ECM motor selected

Equipment Lifetime for CAC Equipment Lifetime for CHP Equipment Lifetime for CAC Equipment Lifetime for CHP List of Options List of Options List of Options List of Options Average Markup General Contractor Average Markup Mechanical Contractor Average Markup Wholesalers Market Channels, New or ReplacementOffset Location for manufacturer production cost data by product class table Offset Location for manufacturer production cost data by product class table - feeds MPC_Base table Flag to identify

new or replacement shipment Install Cost Option Flag. Not Used Repair Cost Option Flag. Not Used Offset Location for basecase efficiency data by product class table Offset Location for basecase efficiency data by product class table - feeds PctBase table Table of regional off mode hours from test procedure Offset Location for residential electricity price trend Start Year for Analysis U.S. State Index System Option Flag Internal variable used to select system option data in tables

Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Tax Credit (% of product cost) or rebate for Level x. Not Used Theta parameter for product lifetime for AC Weibull survival function Theta parameter for product lifetime for CHP Weibull survival function Average Off mode power during off mode periods, by product class

Offset Location for average off mode power during heating season from test procedure by product class table Offset Location for average off mode power during heating season from test procedure by product class table - feeds WattsBase_Heat table Offset Location for average off mode power during shoulder season from test procedure by product class table Offset Location for average off mode power during shoulder season from test procedure by product class table - feeds WattsBase_Shoulder table**Statistical Summary of Results Equipment Class:**  Split System A/C Blower-Coil **Simulation Date:** 9/29/2011 14:49 **FileName:** 20110608_Central AC and HP LCC and PBP off mode.xlsx **Notes:**

**Total Net Installed**  **Price Watts**  **1 Baseline**  **#NA ME** **? #NA** **ME ?**  **Market Market**  **#NA ME** **? #NA** **ME ?**  **2 Level 1**  **#NA ME** **? #NA** **ME ?**  **3 Level 2**  **#NA ME** **? #NA** **ME ?**  **4 Level 3**  **#NA ME** **? #NA** **ME ?**  **5 Level 4**  **#NA ME** **? #NA** **ME ?**  **6 Level 5**  **#NA ME** **? #NA** **ME ?**  **7 Level 6**  **#NA ME** **? #NA** **ME ?**  **8 Level 7**  **#NA ME** **? #NA** **ME ?**  **9 Level 8**  **#NA ME** **? #NA** **ME ?** 



### Efficiency **Level**

Baseline $ $
1 #NAME? #NAME?

1 2 #NAME? #NAME?

2 3 #NAME? #NAME?
3 4 #NAME? #NAME? **Trial Standard Level**  **Life-Cycle Cost 2009$**

**Installed Cost**  **Discounted**

**Operating Cost** 1 **OffModeLevel Watts**  **1 Level 1**  **#NA ME** **? Mk** **t Baseline Ma** **rket #NA** **ME ?**  **2 Level 2**  **#NA ME** **? 3**  **Level 3 #NA** **ME ?**  **4 Level 4**  **#NA ME** **? 5**  **Level 5 #NA** **ME ?**  **6 Level 6**  **#NA ME** **? 7**  **Level 7 #NA** **ME ?**  **8 Level 8**  **#NA ME** **? 9**  **Level 9 #NA** **ME ?** 

x x x x x x**An nual**  **Total Life** 

**An nual**  **Ma intenance**  **An nual**  **An nual**  **Cycle Repair Cost**  **Cost Energy Use**  **Electric Cost Cost** 

**#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  #NAME?



### Net **Cost**

($/yr) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? **Nation Life-Cycle Cost 2009$**  **Life-Cycle Cost Savings**

**LCC Average Savings** 

**2009$ % of Households that Experience**  **Number of Trials Reported**



### No Impact **Net Benefit**

### Replacements and New Users **New Construction Total**  **An nual**  **Total Total**  **Net Installed An** **nual Ma** **intenance Net Installed**  **Net Installed Price**  **Repair Cost Cost**  **Price Price**  **($) ($/yr)**  **($/yr) ($)**  **($)** #NAME? 0.00 0.00 #NAME? #NAME? #NAME? 0.00 0.00 #NAME? #NAME? #NAME? 0.00 0.00 #NAME? #NAME? #NAME? 0.00 0.00 #NAME? #NAME? #NAME? 0.00 0.00 #NAME? #NAME? #VALUE! 0.00 0.00 #NAME? #NAME? #VALUE! 0.00 0.00 #NAME? #NAME? #VALUE! 0.00 0.00 #NAME? #NAME? #VALUE! 0.00 0.00 #NAME? #NAME? #VALUE! 0.00 0.00 #NAME? #NAME?

x x x x x**Presumption**

**LCC (Energy Only)**  **Observations Equipment**  **Savings Payback**  **Payback by Level**  **Price ($)**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? **#NA ME** **?**



### Payback **Period (years)**  **Payback**

**Period (years)** 

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? **Average Savings All**  **Cust 2009$ Average**  **Median**

### Commercial, Replacements and New Users **Commercial, New Installations Residential, with Replacements**  **Residential, New Installations New Construction** 

**An nual**  **An nual**  **An nual**  **An nual**  **An nual**  **An nual**  **An nual** 

**Energy Use Heating Energy Use**  **Cooling Energy Use**

**Heating Energy Use**

**Cooling Energy Use**

**Heating Energy Use**

**Cooling Energy Use kWh/y**  **kWh/y kWh/y**  **kWh/y kWh/y**  **kWh/y kWh/y**  #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

x x x x x x x**Total An** **nual**

**Installation Net Installed**  **An nual**  **Ma intenance**  **An nual**  **Cost Price**  **Repair Cost Cost**  **Energy Use ($)**  ($) **($/yr)** ($/yr) kWh/y **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?**

### Residential, New Installations

**An nual**  **Heating Energy Use kWh/y** 

x x x x x**An nual**  **An nual**  **Life Al** **l Cust. Af**  **fected Cust. Electricity Bill**  **Operating Cost Cycle**  **LCC LCC**  **2016 2016**  **Cost Savings**  **Savings** ($)/yr ($)/yr ($) ($) ($) **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **Me an Values** x x x x x**Replacements and New Users New Construction**  **Presumption Total**  **Total (Energy Only)**  **Net Installed Net Installed**  **Payback Payback**  **Price Price**  (year) (year) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?x x x x**Calculated Parameters Check**  **LCC LCC**  **Unaffected LCC**  **Equipment By Level**  **Weighted LCC**  **Savings Price**  ($) ($) ($) ($) ($) **0 #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **0 #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? 0**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **0 #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? 0**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **0 #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? 0**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **0 #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? 0**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **0 #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **?**x x x x x x x**Total An** **nual**

**Installation Net Installed**  **An nual**  **Ma intenance**  **An nual**  **Cost Price**  **Repair Cost Cost**  **Energy Use** ($) ($) **($/yr)** ($/yr) kWh/y **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **?**x x x x x**Al l Customers**  **Al l Customers**  **Af fected**  **customers**

**An nual**  **An nual**  **Life Electricity Bill**  **Operating Cost Cycle**  **LCC LCC**  **2016 2016**  **Cost Savings**  **Savings** ($)/yr ($)/yr ($) ($) ($) **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? **Minimum Values**x x x x x**Presumption Total**  **(Energy Only) Equipment**  **Installation Net Installed**  **An nual**  **Payback Payback**  **Price Cost**  **Price Repair Cost**  (year) (year) ($) ($) ($) **($/yr)** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?** x x x x x x x**Al l Customers** 

**An nual**  **An nual**  **An nual**  **Life Ma** **intenance An** **nual Electricity Bill**  **Operating Cost Cycle**  **Cost Energy Use**  **2016 2016**  **Cost** ($/yr) kWh/y ($)/yr ($)/yr ($) #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **25th Percentile**x x x x x**Al l Customers**  **Af fected**  **customers**

**Presumption LCC**  **LCC (Energy Only)**  **Equipment Installation**  **Savings Savings**  **Payback Payback**  **Price Cost**  ($) ($) (year) (year) ($) ($) #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?** x x x x x x x**Total An** **nual An** **nual**

**Net Installed An** **nual Ma** **intenance An** **nual Electricity Bill**  **Price Repair Cost**  **Cost Energy Use**  **2016** ($) **($/yr)** ($/yr) kWh/y ($)/yr **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **50th Percentile**x x x x x**Al l Customers**  **Al l Customers**  **Af fected**  **customers**

**An nual**  **Life Presumption**  **Operating Cost Cycle**  **LCC LCC**  **(Energy Only) 2016**  **Cost Savings**  **Savings Payback**  **Payback** ($)/yr ($) ($) ($) (year) (year) **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **50th Percentile**x x x x x x**Total An** **nual Equipment**  **Installation Net Installed**  **An nual**  **Ma intenance**  **Price Cost**  **Price Repair Cost**  **Cost** ($) ($) ($) **($/yr)** ($/yr) **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME?x x x x x x**Al l Customers**  **Al l Customers** 

**An nual**  **An nual**  **Life An** **nual Electricity Bill**  **Operating Cost Cycle**  **LCC Energy Use**  **2016 2016**  **Cost Savings**  kWh/y ($)/yr ($)/yr ($) ($) **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? **75th Percentile**x x x x x**Af**

**fected customers** 

**Presumption Total**  **LCC (Energy Only)**  **Equipment Installation**  **Net Installed Savings**  **Payback Payback**  **Price Cost**  **Price** ($) (year) (year) ($) ($) ($) #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?**x x x x x x x**An nual**  **An nual**  **An nual** 

**An nual**  **Ma intenance**  **An nual**  **Electricity Bill Operating Cost**  **Repair Cost Cost**  **Energy Use 2016**  **2016 ($/yr)**  ($/yr) kWh/y ($)/yr ($)/yr **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? Ma** **ximum Values**x x x x x**Al l Customers**  **Al l Customers**  **Af fected**  **customers**

**Life Presumption**  **Cycle LCC**  **LCC (Energy Only)**  **Cost Savings**  **Savings Payback**  **Payback** ($) ($) ($) (year) (year) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?x x x x x x x**Of Impacted Customers Presumption**  **Customers LCC**  **(Energy Only) Net**  **Impacted Savings**  **Payback Payback**  **Cost** % % Winners % less than 3 years % less than 3 years % % #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  #NAME? #NAME? #NAME? #NAME? **#NA ME** **? #NA** **ME ?**  **Households with No**  **Impact**x x x x x x x x x x**Total Equipment**  **Installation Net Installed**  **An nual**  **Price Cost**  **Price Repair Cost**  % ($) ($) ($) **($/yr) 0**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? Households with** **Net**

**Benefit**x x x x x x x x**An nual**  **An nual**  **An nual** 

**Ma intenance**  **An nual**  **Electricity Bill Electricity Bill**  **Cost Energy Use**  **2016 2016**  ($/yr) kWh/y kWh/y ($)/yr #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **?** #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? 5th Percentile** x x x x**Al l Customers**  **Al l Customers**  **Af fected**  **customers**

**An nual**  **Life Presumption**  **Operating Cost Cycle**  **LCC LCC**  **(Energy Only) 2016**  **Cost Savings**  **Savings Payback**  **Payback** ($)/yr ($) ($) ($) (year) (year) **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME? **#NA ME** **?** #NAME? #NAME? #NAME? #NAME? #NAME?x x x x x x**Total An** **nual Equipment**  **Installation Net Installed**  **An nual**  **Ma intenance**  **Price Cost**  **Price Repair Cost**  **Cost** ($) ($) ($) **($/yr)** ($/yr) **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME? **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  #NAME?x**An nual**  **An nual** 

**An nual**  **An nual**  **Electricity Bill Operating Cost**  **Energy Use Heating Energy Use**  **2016 2016**  kWh/y kWh/y ($)/yr ($)/yr **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **95th Percentile Al** **l Customers Al** **l Customers Af**  **fected customers** 

**Life Presumption**  **Cycle LCC**  **LCC (Energy Only)**  **Cost Savings**  **Savings Payback**  **Payback** ($) ($) ($) (year) (year) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?**Uncertainty Option:**

**Year of Purchase 2016** 

**Year Equipment Retires 2035**  **Electricity Price Projection: Market Baseline Efficiency Level**  **Market Baseline**

**Start Year: Location=US A**  **verage**

**Dollar Year: An** **nual Equipment**  **Installation Installed**  **Product Class: Price**  **Cost Cost**  **Watts ($)**  **($)** ($) **1 Baseline**  **48.0 $18.76**  **$0.00 $18.76**  **Crankcase Heater: Market**  **Market 48.0**  **$18.76 $0.00**  **$18.76 Efficiency Level:**  **2 Level 1**  **35.5 $24.36**  **$0.00 $24.36**  **3 Level 2**  **30.3 $75.63**  **$0.00 $75.63**  **4 Level 3**  **29.5 $92.07**  **$0.00 $92.07**  **Market Channel: 5**  **Level 4 #VA** **LUE! #VA** **LUE! $0.00**  **#VA LUE!**  **6 Level 5**  **#VA LUE!**  **#VA LUE!**  **$0.00 #VA** **LUE! Region:**  **7 Level 6**  **#VA LUE!**  **#VA LUE!**  **$0.00 #VA** **LUE! 8**  **Level 7 #VA** **LUE! #VA** **LUE! $0.00**  **#VA LUE!**  **9 Level 8**  **#VA LUE!**  **#VA LUE!**  **$0.00 #VA** **LUE! Location of Machine (Building Type):** 

* All costs in 2009 dollars

**Shipment Weights Option: Ignore Table. See Crystal Ball Results**  **Note: Reset Simulation for Each Run. USER OPTIONS**  **OFF A ND STA** **NDBY MODE CA C UNITS**  **LIFE CYCLE COST CA LCULA**  **TION: A VERA** **GE ENERGY PRICES (2009$)**

**Equipment= Split System A/C Blower-Coil, Fuel Price=AEO 2010 - Reference Case, Start Year= 2016**

Split System A/C Blower-Coil

2016 AEO 2010 - Reference Case

Baseline

Residential US Average ReplacementUncert. Anlysis Using Crystal Ball

Population Weights

2009$

Yes

**Shipment Weights Option:**

**Efficiency Level or TSL An** **alysis** (This option not currently active: only new units allowed)

(Use Only Population Weights) **Blower Motor Type**

**CA C**  **HP Lifetime** (years) **19.02 16.27571006**  **Discount rate 4.9855%**  **Installation Cost Repair Cost** 

**Flat Increa** **si ng**  **Fla t**  **Increa si** **ng** Population Weights

Efficiency Level

ECM**Tax Credit A ssumption Used to Reduce 1st Cost Premium** 

**Percent Reduction 0 0%** 

**Percent Reduction 1 0%** 

**Percent Reduction 2 0%** 

**Percent Reduction 3 0%** 

**Percent Reduction 4 0%** 

**Percent Reduction 5 0%** 

**Percent Reduction 6 0%** 

**Percent Reduction 7 0%** 

**Percent Reduction 8 0%** 

**Percent Reduction 9 0%** **Market Baseline**

**Total Rebuttable** 
**An nual**  **Total Total**  **Total Al** **l Customer Af**  **fected Customer Presumption**  **Internal**
**Net Installed An** **nual Maintenance**  **Repair & An** **nual An** **n. Elctr $ Operating Cost**  **Cash LCC**  **LCC LCC**  **(Energy Only) Rate of**  **Price Repair Cost**  **Cost Maint. Cost**  **Energy Use 2016**  **2016 Flow**  **Total Savings**  **Savings Payback**  **Payback Return**  ($) **($/yr)** ($/yr) ($/yr) kWh/y ($/yr) ($/yr) ($) ($) ($) ($) (year) (year) **$18.76 $0**  **$0 $0**  **286** $27.70 $27.70 $563 $363 $0 na **na na**  **na $18.76**  **$0 $0**  **$0 286**  $27.70 $27.70 $563 $363 $0 na **na na**  **#NUM! $24.36**  **$0 $0**  **$0 212**  $20.50 $20.50 $427 $279 $84 $84 **0.8 0.8**  **31.7% $75.63**  **$0 $0**  **$0 180**  $17.47 $17.47 $419 $293 $70 $70 **5.6 5.6**  **6.5% $92.07**  **$0 $0**  **$0 175**  $17.01 $17.01 $426 $303 $59 $59 **6.9 6.9**  **#NUM! #VA** **LUE! $0**  **$0 $0**  **#VA LUE!**  #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 $0**  **$0 #VA** **LUE!** #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 $0**  **$0 #VA** **LUE!** #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 $0**  **$0 #VA** **LUE!** #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 $0**  **$0 #VA** **LUE!** #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **Equipment= Split System A/C Blower-Coil, Fuel Price=AEO 2010 - Reference Case, Start Year= 2016 Comm. Elec.**  **Res Elec Wtd Price** 

**Price Price**  **Trend Disc.**  **1 Mkt**  **Baseline 2**  **3 4**  **5 6**  **7 8**  **9 1** 

**Ag e**  **Year Trend**  **Trend Used**  **Factor Baseline**  **Mkt Baseline Level 1**  **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8 Baseline** 

(2009=1.0)(2009=1.0)(2009=1.0) 0 1.00 **$19 $19**  **$24 $76**  **$92 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE!** 1 2016 0.9271 0.9791 0.98 0.953 $28 $28 $20 $17 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

2 2017 0.932 0.98 0.98 0.907 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 3 2018 0.933 0.98 0.98 0.864 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0
**Observations** 4 2019 0.931 0.98 0.98 0.823 $28 $28 $21 $17 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 **by** 5 2020 0.937 0.99 0.98 0.784 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 **Level** 6 2021 0.944 0.99 0.99 0.747 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 7 2022 0.948 0.99 0.99 0.711 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 **1** 8 2023 0.955 1.00 0.99 0.678 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 9 2024 0.960 1.00 1.00 0.645 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 10 2025 0.958 1.00 1.00 0.615 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 11 2026 0.964 1.00 1.00 0.586 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 12 2027 0.970 1.01 1.00 0.558 $29 $29 $21 $18 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 13 2028 0.977 1.01 1.01 0.531 $29 $29 $21 $18 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 14 2029 0.991 1.03 1.02 0.506 $29 $29 $21 $18 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 15 2030 1.002 1.04 1.03 0.482 $29 $29 $22 $18 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 16 2031 1.015 1.05 1.04 0.459 $30 $30 $22 $19 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

**na** 17 2032 1.027 1.06 1.05 0.437 $30 $30 $22 $19 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 18 2033 1.033 1.06 1.06 0.417 $30 $30 $22 $19 $18#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

19 2034 1.043 1.07 1.07 0.397 $30 $30 $22 $19 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

20 2035 1.050 1.07 1.07 0.378 $30 $30 $23 $19 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 21 2036 1.059 1.08 1.08 0.360 $31 $31 $23 $19 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 **PRICE-TREND A DJUSTED A** **NNUA L ELECTRICITY CA**  **SH FLOW**

21 2036 1.059 1.08 1.08 0.360 $31 $31 $23 $19 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 22 2037 1.069 1.09 1.09 0.343 $31 $31 $23 $19 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 23 2038 1.079 1.10 1.10 0.327 $31 $31 $23 $20 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

24 2039 1.089 1.11 1.10 0.311 $31 $31 $23 $20 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0 25 2040 1.098 1.11 1.11 0.296 $32 $32 $23 $20 $19#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0ANNUAL OTHERCASH FLOW ANNUAL TOTAL CASH FLOW **Mkt Baseline**  **2 3**  **4 5**  **6 7**  **8 9**  **1 Mkt**  **Baseline 2**  **3 4**  **5 6**  **7 8**  **9 1** 

**Mkt Baseline Level 1**  **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8 Baseline**  **Mkt Baseline Level 1**  **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8 Baseline** 

**$19 $19**  **$24 $76**  **$92 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$20 $17**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $17**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$28 $28**  **$21 $18**  **$17 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$29 $29**  **$21 $18**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$29 $29**  **$21 $18**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$29 $29**  **$21 $18**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$29 $29**  **$22 $18**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$30 $30**  **$22 $19**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$30 $30**  **$22 $19**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$30 $30**  **$22 $19**  **$18 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0** 

$0 $0 $0 $0 $0 $0 $0 $0 $0 **$30 $30**  **$22 $19**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0** 

$0 $0 $0 $0 $0 $0 $0 $0 $0 **$30 $30**  **$23 $19**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$31 $31**  **$23 $19**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$31 $31**  **$23 $19**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$31 $31**  **$23 $20**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0** 

$0 $0 $0 $0 $0 $0 $0 $0 $0 **$31 $31**  **$23 $20**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0**  $0 $0 $0 $0 $0 $0 $0 $0 $0 **$32 $32**  **$23 $20**  **$19 #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! #VA** **LUE! $0** **DELTA COST (for calculating IRR)**  IRR **Mkt Baseline**  **2 3**  **4 5**  **6 7**  **8 9**  IRR Check **0.3137**

**Mkt Baseline Level 1**  **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8** FOR Level 4

**$0 $6**  **$57 $73**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **1.00** 0 -$73.309 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.26** 5 $2.73 **$0 -$7**  **-$10 -$10.74**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.19** 6 $2.09 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.15** 7 $1.59 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.11** 8 $1.21 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.09** 9 $0.92 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.07** 10 $0.71 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.05** 11 $0.54 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.04** 12 $0.41 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.03** 13 $0.31 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.02** 14 $0.24 **$0 -$7**  **-$10 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.02** 15 $0.18 **$0 -$7**  **-$11 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.01** 16 $0.14 **$0 -$7**  **-$11 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.01** 17 $0.11 **$0 -$8**  **-$11 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **0.01** 18 $0.08 **$0 -$8**  **-$11 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 -$8**  **-$11 -$11**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!** 

**$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  Net PV -$62.04

**$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  Net PV $30.26 **$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 -$8**  **-$11 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!** 

**$0 -$8**  **-$12 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **$0 -$8**  **-$12 -$12**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!**  **#VA LUE!** LIST of Uncertainty Options **2 Uncert. Anlysis Using**  **Crystal Ball 1**  Sensitivity Analysis (Certainty Equivalent) **2** Uncert. Anlysis Using Crystal Ball

**LIST OF FUEL PRICE PROJECTIONS : - 3**  **AEO 2010 - Reference Case** 
**0 Constant 2009**  **1 AEO 2010 - Low Growth Case**  **2 AEO 2010 - Reference Case**  **3 AEO 2010 - High Growth Case** 

**LIST OF START YEARS :- 5**  **2016 1**  **2012 2**  **2013 3**  **2014 4**  **2015 5**  **2016 6**  **2017 7**  **2018 8**  **2019 9**  **2020**

Dollar Year 2 2009$

1 2009$

2 2009$
3 2009$

**LIST OF Equipm ent Classes:-**  **1 Split System** **A/C Blower-Coil** 
**1 Split System** 

**A/C Blower-Coil 2**  **Split System**

**A/C Coil- Only 3**  **Split System**

**HP 4**  **Single Package A/C 5**  **Single Package HP 6**  **SDHV 7**  **Space-Lim ited A/C**  **8 Space-Lim** **ited HP 9**  **10 11**  **12 13**  **LIST OF Efficiency Levels 1**  **Baseline 1**  **Baseline 2**  **Mkt Baseline 3**  **Level 1 4**  **Level 2 5**  **Level 3** 

## Labels**6 Level 4**  **7 Level 5**  **8 Level 6**  **9 Level 7**  **10 Level 8**  **Installation Cost Option 0** 

0flat 1increasing

**Repair Cost Option 0** 

0flat 1increasing

**LIST OF Market Channels 1**  **New**

1New 2Replacement

**LIST OF Business Types 1**  **Residential**

1Residential 2Commercial 3 4 5 6 7

**LIST OF Building Types 1**  **Residential**

1Residential 2Commercial 3 4 5 6

**LIST OF States 52**  **US Average**

1Alabama 2Alaska 3Arizona 4Arkansas 5California 6Colorado 7Connecticut 8Delaware 9Dist. of Col. 10Florida 11Georgia 12Hawaii 13Idaho 14Illinois15Indiana 16Iowa 17Kansas 18Kentucky 19Louisiana 20Maine 21Maryland 22Massachusetts 23Michigan 24Minnesota 25Mississippi 26Missouri 27Montana 28Nebraska 29Nevada 30New Hampshire 31New Jersey 32New Mexico 33New York 34North Carolina 35North Dakota 36Ohio 37Oklahoma 38Oregon 39Pennsylvania 40Rhode Island 41South Carolina 42South Dakota 43Tennessee 44Texas 45Utah 46Vermont 47Virginia 48Washington 49West Virginia 50Wisconsin 51Wyoming 52US Average

**LIST OF Installation options 2**  **Replacem ent** 

1All New Unit 2Replacement

**LIST OF Sales Weighting Options 1**  **Sales Weights**

1Sales Weights 2Population Weights

**Analysis Region 5**  **Nom . Rating Values** 

1I 2II 3III 4IV5Nom. Rating Values 6V 7VI

**TSL or Efficiency Level Analysis 1**  **Efficiency Level**

1Efficiency Level 2TSL

**Crankcase Heater** 1 **0 Yes** 

0Yes 1No

**Blower Motor Choice 2**  **ECM**

1PSC 2ECM**User Choice**

**User Choice**

**User Choice**

User Choice

**User Choice**

**User Choice User Choice** 

**User Choice**

**User Choice**

**User Choice**

**User Choice**

**User Choice User Choice** 

**User Choice**

**User Choice User Choice** 

**User Choice**

**User Choice NOTE, All Costs numbers below represent ECM motors and reflect the use of a Learning Cost Factor to adjust costs from 2010 Estimates**  **Engineering Cost Data, 2010 est.**

**2010 Engineering MPC found in Range CE1:CU13 0.888**  0.888

**MPC System=Split System A/C Blower-Coil Unit, Installation Option=Replacement** 

**Equipment Class and Size------->**  **Split System A/C**

**Blower-Coil**

**Mfg Markup Factor--->** 1.3 **Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**Level No. Increments**  **Selected Efficiency**  **Equip. Price** MSP,base,p * (1+W,b) * (1+w,r) * (1+MECH,b) * (1+mech,r) * (1+GEN,b) * (1+gen,r) * (1+salest) ] [ MSP,incr,e,p * (1+W,i) * (1+w,r) * (1 + MECH,i) * (1+mech,r) * (1+GEN,i) * (1+gen,r) ]* (1 + SalesTax,r) **1** 7.15728 3.23232 7.15728 7.15728 7.15728 7.15728 7.15728 7.15728 **1** 7.16 5.83 3.23 0.00 7.16 5.83 7.16 5.83 7.16 5.83 7.16 5.83 7.16 5.83 7.16 5.83 **1** 8.06 6.56 3.64 0 8.06 6.56 8.06 6.56 8.06 6.56 8.06 6.56 8.06 6.56 8.06 6.56
(2009$) **Level** (2009$) (2009$) (2009$) **2** 10.49616 6.5712 10.49616 10.49616 10.49616 10.49616 10.49616 10.49616 **2** 10.50 15.61 6.57 na 10.50 15.61 10.50 15.61 10.50 15.61 10.50 15.61 10.50 15.61 10.50 15.61 **2** 11.82 17.58 7.4 na 11.82 17.58 11.82 17.58 11.82 17.58 11.82 17.58 11.82 17.58 11.82 17.58

**1 Baseline**  $7.16 **1** $18.76 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 0.00 1.000 1.000 1.000 1.000 1.000 1.000 1.073 **3** 41.0256 37.10064 20.28192 41.0256 20.28192 41.0256 41.0256 20.28192 **3** 41.03 na 37.10 na 20.28 na 41.03 na 20.28 na 41.03 na 41.03 na 20.28 na **3** 46.2 na 41.78 na 22.84 na 46.2 na 22.84 na 46.2 na 46.2 na 22.84 na
**Mkt Baseline** $7.16 **Mkt Baseline** $18.76 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 0.00 1.091 1.000 1.104 1.000 1.000 1.000 1.073 **4** 50.81136 na na 50.81136 na 50.81136 50.81136 na **4** 50.81 na na na na na 50.81 na na na 50.81 na 50.81 na na na **4** 57.22 na na na na na 57.22 na na na 57.22 na 57.22 na na na

**2 Level 1**  $10.50 2 $24.36 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 4.34 1.091 1.000 1.104 1.000 1.000 1.000 1.073 **5** na na na na na na na na **5** na na na na na na na na na na na na na na na na **5** na na na na na na na na na na na na na na na na
**3 Level 2**  $41.03 3 $75.63 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 44.03 1.091 1.000 1.104 1.000 1.000 1.000 1.073 **6** na na na na na na na na **6** na na na na na na na na na na na na na na na na **6** na na na na na na na na na na na na na na na na

**4 Level 3**  $50.81 4 $92.07 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 56.75 1.091 1.000 1.104 1.000 1.000 1.000 1.073 **7** na na na na na na na na **7** na na na na na na na na na na na na na na na na **7** na na na na na na na na na na na na na na na na

**5 Level 4**  na 5 #VALUE! 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 #VALUE! 1.091 1.000 1.104 1.000 1.000 1.000 1.073 **8** na na na na na na na na **8** na na na na na na na na na na na na na na na na **8** na na na na na na na na na na na na na na na na
**6 Level 5**  na 6 #VALUE! 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 #VALUE! 1.091 1.000 1.104 1.000 1.000 1.000 1.073 **9** na na na na na na na na **9** na na na na na na na na na na na na na na na na **9** na na na na na na na na na na na na na na na na

**7 Level 6**  na 7 #VALUE! 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 #VALUE! 1.091 1.000 1.104 1.000 1.000 1.000 1.073 * Note these are total costs, not incremental costs for each efficiency level. * Note these are total costs, not incremental costs for each efficiency level. * Note these are total costs, not incremental costs for each efficiency level.

**8 Level 7**  na 8 #VALUE! 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 #VALUE! 1.091 1.000 1.104 1.000 1.000 1.000 1.073

**9 Level 8**  na 9 #VALUE! 9.30 1.362 1.000 1.380 1.000 1.000 1.000 1.073 #VALUE! 1.091 1.000 1.104 1.000 1.000 1.000 1.073

**Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**Installation Cost 1**  48 37 51 48 51 48 48 51 **1** 48 11 37 0 51 14 48 11 51 14 48 11 48 11 51 14 **Equipment Class and Size--** 

**-----> Split System A/C** 

**Blower-Coil 2**  35.53 24.53 32.5 35.53 32.5 35.53 35.53 32.5 **2** 35.53 10.2 24.53 na 32.5 13.2 35.53 10.2 32.5 13.2 35.53 10.2 35.53 10.2 32.5 13.2

**Level Increments**  **Selected 3**  30.27 19.27 31.7 30.27 31.7 30.27 30.27 31.7 **3** 30.27 na 19.27 na 31.7 na 30.27 na 31.7 na 30.27 na 30.27 na 31.7 na (2009$) **4** 29.47 na na 29.47 na 29.47 29.47 na **4** 29.47 na na na na na 29.47 na na na 29.47 na 29.47 na na na

**1 Baseline**  $0.00 **5** na na na na na na na na **5** na na na na na na na na na na na na na na na na
**Mkt Baseline** $0.00 **6** na na na na na na na na **6** na na na na na na na na na na na na na na na na

**2 Level 1**  $0.00 **7** na na na na na na na na **7** na na na na na na na na na na na na na na na na
**3 Level 2**  $0.00 **8** na na na na na na na na **8** na na na na na na na na na na na na na na na na

**4 Level 3**  $0.00 **9** na na na na na na na na **9** na na na na na na na na na na na na na na na na

**5 Level 4**  $0.00

**6 Level 5**  $0.00 **Prices based on wtd Avg in LCC spreadsheet (2009$)**

**7 Level 6**  $0.00

**8 Level 7**  $0.00 **Cooling Average Price Cents per kWh**  **Cooling Marginal Price Cents per kWh**  **Heating Average Price Cents per kWh**  **Heating Marginal Price Cents per kWh**  **Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**9 Level 8**  $0.00 11.12 11.12 10.26 9.69 **1** 48 37 51 48 51 48 48 51 **1** 48 11 37 0 51 14 48 11 51 14 48 11 48 11 51 14

**2** 11 0 32.5 11 32.5 11 11 32.5 **2** 11 10.2 0 na 32.5 13.2 11 10.2 32.5 13.2 11 10.2 11 10.2 32.5 13.2

**Watts Shoulder Watts Heat**  **Hours Shoulder Hours Heat**  **Annual Electric Use kWh Annual Electric Bill**  **Rated Watts 3**  11 0 31.7 11 31.7 11 11 31.7 **3** 11 na 0 na 31.7 na 11 na 31.7 na 11 na 11 na 31.7 na **Equipment Class and Size--** 

**-----> Split System A/C** 

**Blower-Coil Split System** **A/C Blower Coil**  **Split System A/C Blower Coil**  **Split System A/C Blower-Coil**  **Split System A/C Blower-Coil**  **Split System A/C Blower-Coil**  **Split System A/C Blower-Coil**  **4** 10.2 na na 10.2 na 10.2 10.2 na **4** 10.2 na na na na na 10.2 na na na 10.2 na 10.2 na na na
**Level Increments**  **Selected Selected**  **Selected Selected**  **Selected Selected**  **Selected 5**  na na na na na na na na **5** na na na na na na na na na na na na na na na na

Watts Watts Hours Hours kWh $ Watts **6** na na na na na na na na **6** na na na na na na na na na na na na na na na na

**1 Baseline**  48.00 48.00 739.00 5,216.00 285.8 $27.70 48.00 **7** na na na na na na na na **7** na na na na na na na na na na na na na na na na
**Mkt Baseline** 48.00 48.00 739.00 5,216.00 285.8 $27.70 48.00 **8** na na na na na na na na **8** na na na na na na na na na na na na na na na na

**2 Level 1**  11.00 39.00 739.00 5,216.00 211.6 $20.50 35.53 **9** na na na na na na na na **9** na na na na na na na na na na na na na na na na
**3 Level 2**  11.00 33.00 739.00 5,216.00 180.3 $17.47 30.27

**4 Level 3**  10.20 32.20 739.00 5,216.00 175.5 $17.01 29.47

**5 Level 4**  na na na na #VALUE! #VALUE! #VALUE!

**6 Level 5**  na na na na #VALUE! #VALUE! #VALUE! **Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**7 Level 6**  na na na na #VALUE! #VALUE! #VALUE! **1** 48 37 51 48 51 48 48 51 **1** 48 11 37 0 51 14 48 11 51 14 48 11 48 11 51 14

**8 Level 7**  na na na na #VALUE! #VALUE! #VALUE! **2** 39 28 32.5 39 32.5 39 39 32.5 **2** 39 10.2 28 na 32.5 13.2 39 10.2 32.5 13.2 39 10.2 39 10.2 32.5 13.2

**9 Level 8**  na na na na #VALUE! #VALUE! #VALUE! **3** 33 22 31.7 33 31.7 33 33 31.7 **3** 33 na 22 na 31.7 na 33 na 31.7 na 33 na 33 na 31.7 na

**4** 32.2 na na 32.2 na 32.2 32.2 na **4** 32.2 na na na na na 32.2 na na na 32.2 na 32.2 na na na

**5** na na na na na na na na **5** na na na na na na na na na na na na na na na na

**Market Baseline Level Calculations 6**  na na na na na na na na **6** na na na na na na na na na na na na na na na na

**Eff Level Level Name**  **Split System A/C Blower-Coil**  **Market MPC Market Installation**  **Cost Market Watts**  **Shoulder Market Watts Heat**  **Market Hours Shoulder**  **Market Hours Heat 7**  na na na na na na na na **7** na na na na na na na na na na na na na na na na

**1 Baseline**  **0.6** 4.294368 0.0 28.8 28.8 443.4 3129.6 **8** na na na na na na na na **8** na na na na na na na na na na na na na na na na

**2 Level 1**  **0.3** 3.148848 0.0 3.3 11.7 221.7 1564.8 **9** na na na na na na na na **9** na na na na na na na na na na na na na na na na
**3 Level 2**  **0.1** 4.10256 0.0 1.1 3.3 73.9 521.6

**4 Level 3**  **0** 0 0.0 0.0 0.0 0.0 0.0

**5 Level 4**  **0** na 0.0 na na na na **Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**6 Level 5**  **0** na 0.0 na na na na **1** 739 739 739 739 739 739 739 739 **1** 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739

**7 Level 6**  **0** na 0.0 na na na na **2** 739 739 739 739 739 739 739 739 **2** 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739

**8 Level 7**  **0** na 0.0 na na na na **3** 739 739 739 739 739 739 739 739 **3** 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739

**9 Level 8**  **0** na 0.0 na na na na **4** 739 739 739 739 739 739 739 739 **4** 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739 739 **Market, Weighted 1**  11.545776 0 33.2 43.8 739 5216 **5** na na na na na na na na **5** na na na na na na na na na na na na na na na na
**6** na na na na na na na na **6** na na na na na na na na na na na na na na na na **Market, CB**  **1 1**  7.15728 0.0 48.0 48.0 739.0 5216.0 **7** na na na na na na na na **7** na na na na na na na na na na na na na na na na
**8** na na na na na na na na **8** na na na na na na na na na na na na na na na na
**9** na na na na na na na na **9** na na na na na na na na na na na na na na na na

**Crystal Ball Variables Market Distribution**  **Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**_Efflevel** 1 **Eff Level Split System A/C Blower-Coil**  **1** 5216 5216 0 5216 0 5216 5216 0 **1** 5216 5216 5216 5216 0 0 5216 5216 0 0 5216 5216 5216 5216 0 0

**Level_Lookup_Index** 1 **1** 0.60 **Yes 2**  5216 5216 0 5216 0 5216 5216 0 **2** 5216 5216 5216 5216 0 0 5216 5216 0 0 5216 5216 5216 5216 0 0

**SystemOpt_Subclass** 1 **2** 0.30 **No 3**  5216 5216 0 5216 0 5216 5216 0 **3** 5216 5216 5216 5216 0 0 5216 5216 0 0 5216 5216 5216 5216 0 0

**Is_ECM_cb?** 0 **3** 0.10 **4** 5216 5216 0 5216 0 5216 5216 0 **4** 5216 5216 5216 5216 0 0 5216 5216 0 0 5216 5216 5216 5216 0 0

**4** 0.00 **5** na na na na na na na na **5** na na na na na na na na na na na na na na na na

**5** 0.00 **6** na na na na na na na na **6** na na na na na na na na na na na na na na na na
**6** 0.00 **7** na na na na na na na na **7** na na na na na na na na na na na na na na na na

**7** 0.00 **8** na na na na na na na na **8** na na na na na na na na na na na na na na na na
**8** 0.00 **9** na na na na na na na na **9** na na na na na na na na na na na na na na na na
**9** 0.00

**Eff Level Split**  **System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**1** 0 0 0 0 0 0 0 0 **1** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**2** 0 0 0 0 0 0 0 0 **2** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**3** 0 0 0 0 0 0 0 0 **3** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**4** 0 0 0 0 0 0 0 0 **4** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**5** 0 0 0 0 0 0 0 0 **5** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**6** 0 0 0 0 0 0 0 0 **6** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**7** 0 0 0 0 0 0 0 0 **7** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**8** 0 0 0 0 0 0 0 0 **8** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**9** 0 0 0 0 0 0 0 0 **9** $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

**Eff Level Split** 

**System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP Eff Level**  **Split System**  **A/C Blower**  **Coil w/ CCH**  **Split**

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

**1** 0.6 0.6 0.5 0.6 0.5 0.6 0.6 0.5 **1** 0.60 1.00 0.60 1.00 0.50 1.00 0.60 1.00 0.50 1.00 0.60 1.00 0.60 1.00 0.50 1.00

**2** 0.3 0.3 0.5 0.3 0.5 0.3 0.3 0.5 **2** 0.30 0.00 0.30 0.00 0.50 0.00 0.30 0.00 0.50 0.00 0.30 0.00 0.30 0.00 0.50 0.00

**3** 0.1 0.1 0 0.1 0 0.1 0.1 0 **3** 0.10 0.00 0.10 0.00 0.00 0.00 0.10 0.00 0.00 0.00 0.10 0.00 0.10 0.00 0.00 0.00

**4** 0 0 0 0 0 0 0 0 **4** 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

**5** 0 0 0 0 0 0 0 0 **5** 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

**6** 0 0 0 0 0 0 0 0 **6** 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

**7** 0 0 0 0 0 0 0 0 **7** 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

**8** 0 0 0 0 0 0 0 0 **8** 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

**9** 0 0 0 0 0 0 0 0 **9** 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 **Sum** 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

**TSL Split** 

**System A/C** **Blower Coil w/**  **CCH Split** 

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH**

0.1 0.1 0.66 0.1 0.67 0.1 0.1 0.66 **Baseline** 0.10 0.90 0.10 0.90 0.66 0.34 0.10 0.90 0.67 0.33 0.10 0.90 0.10 0.90 0.66 0.34

**Eff Level Split** 

**System A/C** **Blower Coil**  **Split**

**System A/C Coil**  **Only Split** 

**System HP**  **Single**

**Package A/C**  **Single**

**Package HP**  **SDHV Space**  **Limited A/C**  **Space**

**Limited HP 0**  **0 0**  **0 0**  Prob No CCH 0.9 0.9 0.34 0.9 0.33 0.9 0.9 0.34

CB CCH?? 1 1 0 1 1 1 1 1 **TSL Split**  **System A/C** **Blower Coil w/**  **CCH Split** 

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH** CCH Assumptio n (0=yes) 0 0 0 0 0 0 0 0 **Baseline** 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

**1** 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

**2** 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

**3** 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

**4** 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4

**5** 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 **0.29**

**0.71 Probability of ECM Motor**  **Measured Wattage at Test Conditions, P1 Value (Shoulder Season)**

**Market Percentage Shares Installation Costs, 2009$**  **Hours in Shoulder Season**

**Hours in Heating Season Measured Wattage at Test Conditions, P2 Value (Heating Season)**  **Split System A/C Blower-Coil -- CAC DATA, 5 Year Material Prices**

**Manufacturers Production Cost -Off ModePower, L***

**Measured Wattage at Test Conditions, Avg Annual**

**Measured Wattage at Test Conditions, P1 Value (Shoulder Season)**

**Measured Wattage at Test Conditions, P2 Value (Heating Season) Manufacturers Production Cost -Off ModePower** *

**Measured Wattage at Test Conditions, Avg Annual Manufacturers Production Cost -Off ModePower** * **Learning Cost Factor**

**Crankcase Heater Data**

**Mapping Table Hours in Shoulder Season** 

**Hours in Heating Season**

**Installation Costs, 2009$**

**Market Percentage Shares**

**Market Percentage Shares within Class**

**4** 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4

**5** 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5

**6** 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6

**7** 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7

**8** 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

**9** 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9

**TSL Split** 

**System A/C** **Blower Coil w/**  **CCH Split** 

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH Baseline**  1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

**1** 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 **2** 2 1 2 1 2 1 2 1 2 1 2 1 2 1 2 1 **3** 3 1 2 1 2 1 3 1 2 1 3 1 3 1 2 1 **4** 4 1 2 1 3 1 4 1 3 1 4 1 4 1 3 1 **5** na na na na na na na na na na na na na na na na **6** na na na na na na na na na na na na na na na na **7** na na na na na na na na na na na na na na na na **8** na na na na na na na na na na na na na na na na **9** na na na na na na na na na na na na na na na na

**TSL Split** 

**System A/C** **Blower Coil w/**  **CCH Split** 

**System A/C** **Blower Coil w/o**  **CCH Split** 

**System A/C Coil**  **Only w/ CCH**  **Split**

**System A/C Coil**  **Only w/o CCH**  **Split**

**System HP w/**  **CCH Split** 

**System HP w/o**  **CCH Single** 

**Package A/C w/**  **CCH Single** 

**Package A/C w/o**  **CCH Single** 

**Package HP w/**  **CCH Single** 

**Package HP w/o**  **CCH SDHV w/** 

**CCH SDHV w/** 

**CCH Space** 

**Limited A/C**  **w/CCH Space** 

**Limited A/C w/o**  **CCH Space** 

**Limited HP w/**  **CCH Space** 

**Limited HP w/o**  **CCH Baseline**  1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

**1** 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 **2** 2 1 2 1 2 1 2 1 2 1 2 1 2 1 2 1 **3** 3 1 2 1 2 1 3 1 2 1 3 1 3 1 2 1 **4** 3 1 2 1 2 1 3 1 2 1 3 1 3 1 2 1 **5** na na na na na na na na na na na na na na na na **6** na na na na na na na na na na na na na na na na **7** na na na na na na na na na na na na na na na na **8** na na na na na na na na na na na na na na na na **9** na na na na na na na na na na na na na na na na **Mapping Table, PSC Mapping Table, ECM** **0** 21.0% **New Construction Sensitivity**  **1** 79.0% **Replacement Uncertain**  **Source: Notes from Framework Meeting Result** 

**0** 93.0% **Residential Sensitivity**  **1** 7.0% **Commercial Uncertain**  **Source: Notes from Framework Meeting Result** 

**National Wholesaler M arkup Factor**  **(No factor=1.000) Efficiency Level**  **Level New**  **Baseline Retail Markup (Level 1) 1**  **1** 1.362 **Mk t Baseline**  **Mk t Baseline**  1.091 **Incremental Markup By Efficiency Level (SEER) (Level 2-16)**  **2 2**  1.091 **3 3**  1.091 **4 4**  1.091 **5 5**  1.091 **6 6**  1.091 **7 7**  1.091 **8 8**  1.091 **9 9**  1.091

**National M**

**echanical Contractor Markup Factor (No factor=1.000)** 

**Efficiency Level Level**  **New Baseline Markup-- (Level 1)**  **1 1**  1.280

**Mk t Baseline**  **Mk t Baseline**  1.024 **Incremental Markup By Efficiency Level (SEER) Level (2-16)**  **2 2**  1.024 **3 3**  1.024 **4 4**  1.024 **5 5**  1.024 **6 6**  1.024 **7 7**  1.024 **8 8**  1.024 **9 9**  1.024

**National General Contractor M arkup**  **Factor (No factor=1.000) Efficiency Level**  **Level New**  **Baseline Markup (Level 1) 1**  **1** 1.480

**Mk t Baseline**  **Mk t Baseline**  1.347 **Distribution of New / Replacement**

**Distribution of Residential/ Commercial**



### National Observations

**Av erage Values** 

**Av erage Values** 

**Av erage Values** **Incremental Markup By Efficiency Level (SEER) (Levels 2-16)**  **2 2**  1.347 **3 3**  1.347 **4 4**  1.347 **5 5**  1.347 **6 6**  1.347 **7 7**  1.347 **8 8**  1.347 **9 9**  1.347

**National Avg Installation Cost**

**(2008$) Efficiency Level**  **SEER New**  **Baseline Markup (Level 1) 1**  **13** $120.00 Mkt Baseline Mkt Baseline $122.22 **Incremental Markup By Efficiency Level (SEER) (Level 2-16)**  **2 13.5**  $125.00 3 14 $127.50 4 14.5 $130.00 5 15 $132.50 6 15.5 $135.00 7 16 $137.50 8 17 $140.00 9 18 $142.50

**National Product Lifetime**

**Av erage (Years)**  **Uncertain (Years)**  **Ai r Conditioners**  19.0 3 **Heat Pumps** 16.3 14

**Efficiency Distributions**

**Bin Bottom of bin**  **Top of Bin As** **sumed Av** **g SEER in Bin**  **1** 13 13.25 13 **2** 13.25 13.75 13.5 **3** 13.75 14.25 14 **4** 14.25 14.75 14.5 **5** 14.75 15.25 15 **6** 15.25 15.75 15.5 **7** 15.75 16.25 16 **8** 16.25 16.75 16.5

**Av erage Values** **9** 16.75 17.25 17 **10** 17.25 18.5 18 **11** 18.5 19.5 19 **12** 19.5 20.5 20 **13** 20.5 21.5 21 **14** 21.5 21 22 **15** 22.5 22 23 **16** 23.5 23 24**New or Replacement** 

### Relative New**vs Replacement shipments by Market**  1Replacement 1Replacement **1** 1Replacement **2**
**3 Residential or Commercial**  **4**

0Residential **5** 0Residential **6** 0Residential **7**
**8**

**9**
**10**

**11 Replacement**  **12**

1.362 **13** 1.091

1.091 1.091 1.091 1.091 1.091 1.091 1.091 1.091

**Replacement**

1.380

1.104

1.104 1.104 1.104 1.104 1.104 1.104 1.104 1.104

**Replacement**

1.000

1 **Av erage Values** 

**Av erage Values** 

**Av erage Values** 1 1 1 1 1 1 1 1

**Replacement** $125.00 $133.33

$122.00 $127.30 $132.60 $137.90 $143.20 $148.50 $153.80 $159.10

see Bin Data Below

Market Shares:

**Coil-Only Split AC**  **Coil-Blower-Split**

**AC Split A** **C Split HP**  **Single Package**  **AC** 24.62% 18.46% #NAME? 13.00% 45.00% 37.95% 28.46% #NAME? 15.50% 10.00% 4.10% 3.08% #NAME? 10.00% 25.50% 7.95% 5.96% #NAME? 14.00% 2.00% 5.38% 4.04% #NAME? 30.00% 9.50% 2.05% 1.54% #NAME? 3.50% 0.00% 17.44% 13.08% #NAME? 10.00% 8.00% 0.51% 0.38% #NAME? 2.00% 0.00%0.00% 10.00% #NAME? 1.50% 0.00%

0.00% 7.00% #NAME? 0.50% 0.00% 0.00% 3.00% #NAME? 0.00% 0.00% 0.00% 2.00% #NAME? 0.00% 0.00% 0.00% 2.00% #NAME? 0.00% 0.00% 0.00% 1.00% #NAME? 0.00% 0.00% 0.00% 0.00% #NAME? 0.00% 0.00% 0.00% 0.00% #NAME? 0.00% 0.00%

**Split A C**  **Split HP Single**  **Package AC**  SystemOpt 1 2 3 Wtd. Avg. SEER #NAME? 14.53 13.765 CB SEER SEER Degraded SEER 0 0 0 Wtd. Avg. HSPF NA 8.181NA CB HSPF NA #N/A NA

### Relative New**vs Replacement shipments by Market**  **New Replacement**  **Split System**

**A/C Blower-Coil w/ CCH** 21% 79% **Split System**

**A/C Blower-Coil w/o CCH** 21% 79% **Split System**

**A/C Coil-Only w/ CCH** 21% 79% **Split System**

**A/C Coil-Only w/o CCH** 21% 79% **Split System**

**HP w/ CCH** 34% 66% **Split System**

**HP w/o CCH** 34% 66% **Single Package A/C w/ CCH** 21% 79% **Single Package A/C w/o CCH** 21% 79% **Single Package HP w/ CCH** 33% 67% **Single Package HP w/o CCH** 33% 67%

**SDHV** 100% 0% **Space-Lim ited A/C**  0% 100% **Space-Lim ited HP**  0% 100%**Single Package HP SDHv**  **Space Limited AC**  **Space**

**Limited HP Industry** 

**Wide Shipment**  **s by EER bin**  25.00% 100.00% 100.00% 100.00% #REF! 12.00% 0.00% 0.00% 0.00% #REF! 33.00% 0.00% 0.00% 0.00% #REF! 5.00% 0.00% 0.00% 0.00% #REF! 14.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 11.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF!0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF! 0.00% 0.00% 0.00% 0.00% #REF!

**Single Package HP SDHv**  **Space Limited AC**  **Space**

**Limited HP** 4 5 6 7 14.075 13 12 12

DWWNote. Shaded Cells are Currently Not Being Used. CB calculated values are off to right. 0 0 0 0 8.0225NA NA 7.7 #N/A NA NA #N/A**National Repair Costs**

**New Replacement** 

**Baseline An** **nual Increment**  **al A nnual** 

14 14.5 15 15.5 16 17 18 19 **National M**

**aintenance Costs**

**New Replacement** 

**Baseline Increment**  **al A nnual** 14 14.5 15 15.5 16 17 18 19

1 

### Corresponding HSPF Selected Option 1

**Split HP Single** 

**Package HP**  **Space Limited**  **HP** SEER Prob. HSPF Degraded Seer 7.70 7.70 7.40 13 #NAME? NA 13.00 7.85 7.90 7.50 13.5 #NAME? NA 13.5 8.00 8.10 7.60 14 #NAME? NA 14 8.15 8.30 7.70 14.5 #NAME? NA 14.5 8.30 8.40 7.70 15 #NAME? NA 15 8.45 8.60 7.70 15.5 #NAME? NA 15.5 8.60 8.80 7.70 16 #NAME? NA 16 9.10 9.00 7.70 16.5 #NAME? NA 16.59.60 9.00 7.70 17 #NAME? NA 17

10.10 9.00 7.70 18 #NAME? NA 18 10.10 9.00 7.70 19 #NAME? NA 19 10.10 9.00 7.70 20 #NAME? NA 20 10.10 9.00 7.70 21 #NAME? NA 21 10.10 9.00 7.70 22 #NAME? NA 22 10.10 9.00 7.70 23 #NAME? NA 22 10.10 9.00 7.70 24.5 #NAME? NA 22

1 **wt. avg** #NAME? **DegradeOptSeer**

14.5 14.5 =CB.Custom($U$157:$V$172) DWWNote. Shaded Cells are Currently Not Being Used. CB calculated values are off to right. 14.5 **selected** 14.5 **wt. avg** NA NA **selected** NA

NASEER Bins

Non Space Constrained

Space Constrained 13 12 13.5 12.5 14 13 14.5 13.5 15 14 15.5 14.5 16 15 16.5 15.517 16

18 16.5 19 17 20 18 21 19 22 20 23 21 24.5 22

=CB.Custom($U$157:$V$172)

### State-Level Variables--First Cost Components

**Number Climate 4-** 

**Region Code**  **Census**

**17- Region**  **Code Name**  **2009 Population**  **State**

**Population Weight**  **(U.S. =1.000)**  **Wholesale**

**Ma rkup Index**  **(U.S.=1.000) 1**  1 601 **Al abama**  4,708,708 0.01534 0.98600 **2** 0 900 **Al aska**  698,473 0.00228 1.00400 **3** 2 802 **Ar izona**  6,595,778 0.02148 1.02900 **4** 1 701 **Ar kansas**  2,889,450 0.00941 0.98600 **5** 2 922 **California** 36,961,664 0.12039 1.02900 **6** 0 800 **Colorado** 5,024,748 0.01637 1.00400 **7** 0 100 **Connecticut** 3,518,288 0.01146 1.00400 **8** 1 501 **Delaware** 885,122 0.00288 0.98600 **9** 1 501 **Dist. of Col.** 599,657 0.00195 0.98600 **10** 1 541 **Florida** 18,537,969 0.06038 0.98600 **11** 1 501 **Georgia** 9,829,211 0.03202 0.98600 **12** 1 901 **Hawaii** 1,295,178 0.00422 0.98600 **13** 0 800 **Idaho** 1,545,801 0.00504 1.00400 **14** 0 300 **Illinois** 12,910,409 0.04205 1.00400 **15** 0 300 **Indiana** 6,423,113 0.02092 1.00400 **16** 0 400 **Iowa** 3,007,856 0.00980 1.00400 **17** 0 400 **Kansas** 2,818,747 0.00918 1.00400 **18** 1 601 **Kentucky** 4,314,113 0.01405 0.98600 **19** 1 701 **Louisiana** 4,492,076 0.01463 0.98600 **20** 0 100 **Ma ine**  1,318,301 0.00429 1.00400 **21** 1 501 **Ma ryland**  5,699,478 0.01856 0.98600 **22** 0 100 **Ma ssachusetts**  6,593,587 0.02148 1.00400 **23** 0 300 **Michigan** 9,969,727 0.03247 1.00400 **24** 0 400 **Minnesota** 5,266,214 0.01715 1.00400 **25** 1 601 **Mississippi** 2,951,996 0.00962 0.98600 **26** 0 400 **Missouri** 5,987,580 0.01950 1.00400 **27** 0 800 **Montana** 974,989 0.00318 1.00400 **28** 0 400 **Nebraska** 1,796,619 0.00585 1.00400 **29** 2 802 **Nevada** 2,643,085 0.00861 1.02900

**30** 0 100 **New Hampshire** 1,324,575 0.00431 1.00400 **31** 0 200 **New Jersey** 8,707,739 0.02836 1.00400 **32** 2 802 **New Mexico** 2,009,671 0.00655 1.02900 **33** 0 210 **New York** 19,541,453 0.06365 1.00400 **34** 1 501 **North Carolina** 9,380,884 0.03056 0.98600 **35** 0 400 **North Dakota** 646,844 0.00211 1.00400 **36** 0 300 **Ohio** 11,542,645 0.03760 1.00400 **37** 1 701 **Oklahoma** 3,687,050 0.01201 0.98600 **38** 0 900 **Oregon** 3,825,657 0.01246 1.00400 **39** 0 200 **Pennsylvania** 12,604,767 0.04106 1.00400 **40** 0 100 **Rhode Island** 1,053,209 0.00343 1.00400 **41** 1 501 **South Carolina** 4,561,242 0.01486 0.98600 **42** 0 400 **South Dakota** 812,383 0.00265 1.00400 **43** 1 601 **Tennessee** 6,296,254 0.02051 0.98600 **44** 1 731 **Texas** 24,782,302 0.08072 0.98600**45** 0 800 **Utah** 2,784,572 0.00907 1.00400 **46** 0 100 **Vermont** 621,760 0.00203 1.00400 **47** 1 501 **Virginia** 7,882,590 0.02568 0.98600 **48** 0 900 **Washington** 6,664,195 0.02171 1.00400 **49** 0 500 **West Virginia** 1,819,777 0.00593 1.00400 **50** 0 300 **Wisconsin** 5,654,774 0.01842 1.00400 **51** 0 800 **Wyoming** 544,270 0.00177 1.00400

**52 U.S. Weighted**  **Av erage (Case**  **Sensitive)** 1.000
**52 US Total**  307006550 0.01960784**Me chanical** 

**Contractor Ma** **rkup Index (U.S.=1.000)**  **General**

**Contractor Ma** **rkup Index (U.S.=1.000)**  **State and**

**Local Sales Tax Factor**  **(e.g., 4%=1.040)**  **Installation**

**Cost Index (U.S.=1.000)**  0.97159 0.95865 8.25000% 0.591651721 1.14564 1.30429 1.40000% 1.110278945 1.02526 1.20107 8.15000% 0.779401768 0.98700 0.90518 8.20000% 0.573969322 1.04258 1.20807 9.15000% 1.296870032 0.99319 1.05478 6.35000% 0.826047685 1.01634 1.04178 6.00000% 1.231102376 0.96224 0.89806 0.00000% 1.262591208 0.98763 1.07784 6.00000% 1.015965786 0.98116 1.07541 6.70000% 0.686223836 0.95604 1.00505 6.90000% 0.750311634 1.19072 0.99694 4.40000% 1.167651333 0.98834 0.89592 6.05000% 0.710348965 1.02313 1.11770 8.20000% 1.424792374 1.04038 0.95456 7.00000% 0.895011541 0.96898 0.89659 6.85000% 0.751817966 0.97751 0.94612 8.05000% 0.698480652 1.02278 0.96392 6.00000% 0.825618777 1.02657 1.03545 8.75000% 0.614557703 0.99618 0.91743 5.00000% 0.711854128 0.96508 1.00430 6.00000% 0.957101659 0.99811 0.94496 6.25000% 1.295482054 0.99264 1.08172 6.00000% 1.131593515 0.99533 1.01650 7.20000% 1.27280641 0.97049 0.92926 7.00000% 0.635940497 0.95964 0.93217 7.35000% 1.064149045 0.94798 0.87907 0.00000% 0.750740854 0.90043 0.95687 6.00000% 0.821594246 0.98494 1.17044 7.85000% 1.110046686

0.99715 0.89843 0.00000% 0.939191105 1.02736 1.05758 6.95000% 1.396393 1.01404 1.12784 6.55000% 0.771707382 1.03829 0.97986 8.45000% 1.700230111 0.95312 0.98764 7.80000% 0.420005085 0.95767 0.89677 5.80000% 0.593889408 0.99874 0.97811 6.80000% 0.988299792 0.99132 0.92880 8.15000% 0.592558441 1.03593 0.96617 0.00000% 1.052912743 0.95940 0.95802 6.40000% 1.312389133 1.04093 1.05994 7.00000% 1.216758165 1.01648 0.95772 7.05000% 0.418484001 1.09420 0.91447 5.50000% 0.481746164 0.95832 0.95200 9.40000% 0.773093174 0.97197 1.05474 8.05000% 0.6504998670.95764 0.95502 6.70000% 0.74533258

0.99715 0.95741 6.05000% 0.715105583 1.01018 1.02037 5.00000% 0.75181 1.01840 1.06651 8.75000% 1.077281198 0.99124 1.08672 6.00000% 0.93554834 0.97938 0.94289 5.45000% 1.041645968 0.98928 0.88292 5.15000% 0.614588386

1.000 1.037 0.07250 1.000City % of State
Total Mechanical:

RS Means, 2009 Calculated Mechanical: RS Means, 2009

Alabama Birmingham 228,798 25.7% 66.0 17.0 85.9 Huntsville 176,645 19.9% 58.6 11.6 82.8 Mobile 191,022 21.5% 60.4 13.0 83.5 Montgomery 202,696 22.8% 38.4 8.8 74.5 Tuscaloosa 90,221 10.1% 38.2 3.9 74.4 889,382 100.0% 54.2

Alaska Anchorage 279,243 80.9% 101.7 82.2 100.9 Fairbanks 35,132 10.2% 104.5 10.6 102.1 Juneau 30,988 9.0% 99.0 8.9 99.8 345,363 100.0% 101.7

Arizona Flagstaff 60,222 2.1% 76.8 1.6 90.6 Mesa/Tempe 639,075 22.4% 62.7 14.1 84.8 Phoenix 1,567,924 55.0% 76.9 42.3 90.6 Prescott 42,697 1.5% 67.1 1.0 88.6 Tucson 541,811 19.0% 65.6 12.5 86.0 2,851,729 100.0% 71.4

Arkansas Fort Smith 84,716 20.2% 45.4 9.2 77.6 Jonesboro 63,960 15.3% 45.3 6.9 77.7 Little Rock 189,515 45.3% 62.6 28.3 84.7 City Cost Indexes Reltive to U.S. Average (RJ1030-010 Building Systems, Weighted Average) Converted to State Indexes

Source: RS Means Cost Works (2009). RS Means Publishers and Consultants, Kingston, Massachusetts, 2009. Population, 2008 Labor Cost Only Labor & Materials CostsPine Bluff 50,408 12.0% 47.8 5.8 78.6 Texarkana 30,087 7.2% 33.4 2.4 72.7 418,686 100.0% 52.6

California Anahiem 335,288 3.4% 112.9 3.8 105.4 Bakersfield 321,078 3.2% 94.2 3.0 97.7 Fresno 476,050 4.8% 107.8 5.2 103.4 Los Angeles 3,833,995 38.6% 112.9 43.6 105.4 Oakland 404,155 4.1% 136.1 5.5 115.0 Oxnard 185,717 1.9% 112.9 2.1 105.4 Redding 90,201 0.9% 98.7 0.9 99.5 Riverside 295,357 3.0% 112.9 3.4 105.3 Sacramento 463,794 4.7% 110.8 5.2 104.5 San Diego 1,279,329 12.9% 111.3 14.3 104.8 San Francisco 808,976 8.1% 165.1 13.5 126.9 San Jose 948,279 9.5% 138.5 13.2 115.9 Santa Barbara 86,093 0.9% 112.9 1.0 105.4 Stockton 287,037 2.9% 98.8 2.9 99.6 Vallejo 114,729 1.2% 112.0 1.3 105.0 9,930,078 100.0% 118.8

Colorado Colorado Springs 380,307 27.9% 70.8 19.8 88.1 Denver 598,707 44.0% 83.2 36.6 93.1 Fort Collins 136,509 10.0% 74.5 7.5 89.5 Grand Junction 49,688 3.6% 61.4 2.2 84.1 Greeley 91,492 6.7% 69.8 4.7 87.6 Pueblo 104,951 7.7% 64.1 4.9 85.2 1,361,654 100.0% 75.7

Connecticut Bridgeport 136,405 16.5% 112.8 18.6 105.4 Bristol 60,927 7.4% 112.8 8.3 105.3 Hartford 124,062 15.0% 112.8 17.0 105.3 New Britain 70,486 8.5% 112.8 9.6 105.3 New Haven 123,669 15.0% 112.8 16.9 105.3 Norwalk 83,185 10.1% 112.8 11.4 105.4 Stamford 119,303 14.5% 112.9 16.3 105.4 Waterbury 107,037 13.0% 112.8 14.6 105.3 825,074 100.0% 112.8

District of Columbia Washington 591,833 1 93.1 93.1 97.3 591,833 93.1Delaware

Wilmington 72,592 1 115.7 115.7 106.5 72,592 115.7

Florida Daytona Beach 64,211 2.4% 66.8 1.6 86.2 Fort Lauderdale 183,126 7.0% 68.7 4.8 87.0 Jacksonville 807,815 30.8% 49.2 15.1 79.0 Melbourne 77,351 2.9% 69.1 2.0 87.2 Miami 413,201 15.7% 74.4 11.7 89.3 Orlando 230,519 8.8% 64.1 5.6 85.0 Panama City 36,644 1.4% 42.1 0.6 76.1 Pensacola 53,820 2.1% 59.1 1.2 83.0 St Petersburg 245,314 9.3% 57.2 5.3 82.2 Tallahassee 171,922 6.5% 44.0 2.9 76.8 Tampa 340,882 13.0% 91.7 11.9 96.4 2,624,805 100.0% 62.9

Georgia Albany 75,831 6.0% 69.9 4.2 87.4 Atlanta 537,958 42.4% 76.0 32.2 90.1 Augusta 194,149 15.3% 69.4 10.6 87.4 Columbus 186,984 14.7% 52.6 7.8 80.4 Macon 92,775 7.3% 67.7 5.0 86.6 Savannah 132,410 10.4% 60.9 6.4 83.8 Valdosta 48,547 3.8% 69.8 2.7 87.4 1,268,654 100.0% 68.8

Hawaii Honolulu 374,676 1 107.0 107.0 102.9

374,676 107.0

Idaho Boise 205,314 61.4% 65.2 40.1 85.7 Lewiston 31,764 9.5% 78.7 7.5 91.8 Pocatello 54,901 16.4% 65.2 10.7 85.6 Twin Falls 42,197 12.6% 54.2 6.8 81.1 334,176 100.0% 65.1

Illinois Chicago 2,853,114 81.7% 134.5 109.9 114.2 Decatur 76,256 2.2% 100.1 2.2 100.0 East St Louis 28,773 0.8% 95.4 0.8 98.1 Joliet 146,125 4.2% 129.5 5.4 112.2Peoria 114,114 3.3% 107.4 3.5 103.0 Rockford 157,272 4.5% 117.6 5.3 107.3 Springfield 117,352 3.4% 104.5 3.5 101.8 3,493,006 100.0% 130.6

Indiana Anderson 57,282 3.5% 77.0 2.7 90.4 Bloomington 71,819 4.4% 82.0 3.6 92.4 Evansville 116,309 7.2% 82.9 6.0 92.9 Fort Wayne 251,591 15.5% 72.5 11.3 88.6 Gary 95,920 5.9% 107.6 6.4 103.0 Indianapolis 798,382 49.3% 82.9 40.9 92.8 Muncie 64,975 4.0% 76.9 3.1 90.3 South Bend 103,807 6.4% 79.7 5.1 91.5 Terre Haute 60,007 3.7% 81.9 3.0 92.5 1,620,092 100.0% 82.0

Iowa Cedar Rapids 128,056 18.5% 76.6 14.2 90.4 Council Bluffs 59,536 8.6% 73.3 6.3 89.1 Davenport 100,827 14.6% 82.9 12.1 93.0 Des Moines 197,052 28.5% 66.4 18.9 86.2 Dubuque 57,250 8.3% 68.7 5.7 87.2 Souix City 82,807 12.0% 68.1 8.1 87.0 Waterloo 66,662 9.6% 37.5 3.6 74.4 692,190 100.0% 68.9

Kansas Dodge City 25,689 3.6% 55.9 2.0 81.9 Kansas City 142,562 20.2% 96.5 19.5 98.5 Salina 46,483 6.6% 55.9 3.7 81.8 Topeka 123,446 17.5% 60.3 10.6 83.7 Wichita 366,046 52.0% 54.2 28.2 81.0 704,226 100.0% 64.0

Kentucky Bowling Green 55,097 5.8% 83.1 4.8 93.0 Lexington 282,114 29.7% 65.0 19.3 85.5 Louisville 557,224 58.7% 81.0 47.5 92.1 Owensboro 55,516 5.8% 68.8 4.0 87.1 949,951 100.0% 75.7

Louisiana Alexandria 48,639 5.4% 52.1 2.8 80.4 Baton Rouge 223,689 24.7% 51.2 12.6 79.9 Lake Charles 71,061 7.8% 52.7 4.1 80.5Monroe 51,215 5.7% 46.2 2.6 78.0 New Orleans 311,853 34.4% 64.1 22.1 85.2 Shreveport 199,729 22.0% 54.8 12.1 81.5 906,186 100.0% 56.3

Maine Augusta 18,282 12.4% 69.0 8.5 87.3 Bangor 31,756 21.5% 64.7 13.9 85.5 Lewiston 35,131 23.8% 64.7 15.4 85.5 Portland 62,561 42.3% 64.7 27.4 85.5 147,730 100.0% 65.2

Maryland Baltimore 636,919 94.1% 87.7 82.6 94.9 Hagerstown 39,728 5.9% 87.8 5.2 94.9 676,647 100.0% 87.7

Massachusetts Boston 609,023 42.7% 129.1 55.1 112.0 Brockton 93,007 6.5% 111.5 7.3 104.8 Fall River 90,931 6.4% 111.3 7.1 104.7 Hyannis (Not used) 111.2 0.0 104.7 Lawrence 70,014 4.9% 114.4 5.6 106.0 Lowell 103,615 7.3% 124.9 9.1 110.3 New Bedford 91,365 6.4% 111.3 7.1 104.7 Pittsfield 42,652 3.0% 98.7 3.0 99.6 Springfield 150,640 10.6% 101.6 10.7 100.7 Worcester 175,011 12.3% 111.8 13.7 104.9 1,426,258 100.0% 118.7

Michigan Ann Arbor 114,386 6.7% 100.2 6.7 100.1 Dearborn 86,477 5.1% 110.5 5.6 104.3 Detroit 912,062 53.6% 112.7 60.5 105.2 Flint 112,900 6.6% 98.9 6.6 99.6 Grand Rapids 193,396 11.4% 83.2 9.5 93.0

Kalamazoo 72,179 4.2% 81.8 3.5 92.4 Lansing 113,968 6.7% 96.9 6.5 98.7 Muskegon 39,401 2.3% 85.9 2.0 94.0 Saginaw 55,620 3.3% 88.6 2.9 95.3 1,700,389 100.0% 103.7

Minnesota Duluth 84,284 9.2% 100.0 9.2 99.9 Minneapolis 382,605 41.9% 124.1 52.0 109.8Rochester 100,413 11.0% 99.3 10.9 99.6 Saint Paul 279,590 30.6% 115.9 35.5 106.4 St Cloud 66,948 7.3% 124.0 9.1 109.6 913,840 100.0% 116.6

Mississippi Biloxi 45,670 15.6% 53.0 8.2 80.5 Greenville 35,764 12.2% 54.0 6.6 80.9 Jackson 173,861 59.2% 59.7 35.4 83.3 Meridian 38,232 13.0% 62.1 8.1 84.3 293,527 100.0% 58.3

Missouri Cape Girardeau 37,370 3.0% 84.7 2.6 93.6 Columbia 100,733 8.2% 86.4 7.1 94.4 Joplin 49,775 4.1% 49.5 2.0 79.3 Kansas City 451,572 36.8% 112.9 41.6 105.3 Springfield 156,206 12.7% 67.7 8.6 86.7 St Joeseph 76,197 6.2% 85.0 5.3 93.9 St Louis 354,361 28.9% 105.0 30.3 102.0 1,226,214 100.0% 97.5

Montana Billings 103,994 35.5% 72.4 25.7 88.6 Butte 32,119 11.0% 66.0 7.2 86.1 Great Falls 59,251 20.2% 70.1 14.2 87.8 Helena 29,351 10.0% 66.2 6.6 86.1 Missoula 68,202 23.3% 64.6 15.0 85.5 292,917 100.0% 68.8

Nebraska Grand Island 45,801 6.0% 75.4 4.5 89.9 Lincoln 251,624 33.1% 75.4 25.0 89.8 North Platte 24,107 3.2% 73.7 2.3 89.2 Omaha 438,646 57.7% 75.3 43.5 89.7 760,178 100.0% 75.3

Nevada Carson City 54,867 6.6% 82.3 5.4 92.7 Las Vegas 558,383 67.3% 111.1 74.7 104.6 Reno 217,016 26.1% 82.5 21.6 92.8 830,266 100.0% 101.7

New Hampshire Manchester 108,586 50.4% 85.6 43.1 94.1 Nashua 86,576 40.2% 85.6 34.4 94.2Portsmouth 20,443 9.5% 90.5 8.6 96.2 215,605 100.0% 86.1

New Jersey Camden 79,383 8.3% 126.3 10.5 110.9

Elizabeth 124,755 13.1% 127.1 16.6 111.2 Jersey City 241,114 25.3% 129.6 32.8 112.3 Newark 278,980 29.3% 127.1 37.2 111.3 Paterson 145,643 15.3% 129.6 19.8 112.2 Trenton 82,883 8.7% 126.1 11.0 110.9 952,758 100.0% 128.0

New Mexico Albuquerque 521,999 67.4% 70.8 47.7 88.0 Farmington 42,637 5.5% 70.8 3.9 88.0 Las Cruces 91,865 11.9% 70.2 8.3 87.9 Roswell 46,198 6.0% 70.6 4.2 87.9 Santa Fe 71,831 9.3% 70.8 6.6 88.0 774,530 100.0% 70.7

New York Albany 93,539 1.0% 93.1 0.9 97.2 Binghamton 44,729 0.5% 82.6 0.4 93.1 Buffalo 270,919 2.8% 94.7 2.7 97.8 Hicksville (Don't use) 0.0% 142.6 0.0 117.4 New York 8,363,710 87.8% 163.8 143.9 126.4 Riverhead (Don't Use) 0.0% 141.2 0.0 116.9 Rochester 206,886 2.2% 91.9 2.0 96.7 Schenectady 61,152 0.6% 92.6 0.6 97.1 Syracuse 138,068 1.4% 85.9 1.2 94.3 Utica 58,082 0.6% 82.8 0.5 93.1 Watertown 27,310 0.3% 78.9 0.2 91.5 White Plains 57,342 0.6% 124.5 0.7 110.4 Yonkers 201,588 2.1% 124.5 2.6 110.4 9,523,325 100.0% 155.8

North Carolina Asheville 74,543 3.5% 39.0 1.4 75.1 Charlotte 687,456 32.4% 39.2 12.7 75.0 Durham 223,284 10.5% 37.8 4.0 74.6 Fayetteville 174,091 8.2% 39.0 3.2 75.0 Greensboro 250,642 11.8% 39.1 4.6 75.1 Raleigh 392,552 18.5% 37.3 6.9 74.2 Wilmington 100,192 4.7% 38.7 1.8 74.9 Winston-Salem 217,600 10.3% 37.7 3.9 74.52,120,360 100.0% 38.5

North Dakota Bismarck 60,389 25.1% 57.4 14.4 82.6 Fargo 93,531 38.9% 60.9 23.7 84.0 Grand Forks 51,313 21.3% 37.4 8.0 74.4 Minot 35,419 14.7% 56.9 8.4 82.4 240,652 100.0% 54.4

Ohio Akron 207,510 8.4% 91.9 7.7 96.6 Canton 78,362 3.2% 77.1 2.5 90.5 Cincinnati 333,336 13.5% 84.6 11.5 93.6 Cleveland 433,748 17.6% 99.4 17.5 99.7 Columbus 754,885 30.7% 90.9 27.9 96.1 Dayton 154,200 6.3% 81.0 5.1 92.6 Lorain 70,239 2.9% 79.7 2.3 91.6 Springfield 62,269 2.5% 81.0 2.0 92.7 Toledo 293,201 11.9% 95.1 11.3 97.9 Youngstown 72,925 3.0% 93.1 2.8 97.1 2,460,675 100.0% 90.6

Oklahoma Enid 47,396 4.3% 62.0 2.6 84.5 Lawton 90,091 8.1% 62.0 5.0 84.5 Muskogee 40,099 3.6% 24.2 0.9 68.9 Oklahoma City 551,789 49.5% 62.9 31.1 84.8 Tulsa 385,635 34.6% 50.0 17.3 79.5 1,115,010 100.0% 54.3

Oregon Eugene 150,104 16.1% 93.8 15.1 97.5 Medford 73,212 7.8% 93.8 7.3 97.5 Portland 557,706 59.7% 98.3 58.7 99.4 Salem 153,435 16.4% 93.8 15.4 97.5 934,457 100.0% 96.5

Pennsylvania Allentown 107,250 4.8% 113.3 5.4 105.6 Altoona 46,144 2.0% 85.5 1.7 93.9 Erie 103,817 4.6% 93.5 4.3 97.2 Harrisburg 47,148 2.1% 91.1 1.9 96.4 Phildelphia 1,447,395 64.2% 131.7 84.5 113.0 Pittsburgh 310,037 13.8% 98.6 13.6 99.4 Reading 80,506 3.6% 109.9 3.9 104.1 Scranton 72,233 3.2% 101.7 3.3 100.8York 40,097 1.8% 91.4 1.6 96.6 2,254,627 100.0% 120.3

Rhode Island Providence 171,557 1 111.5 111.5 104.7 171,557 111.5

South Carolina Charleston 111,978 30.3% 42.1 12.7 76.3 Columbia 127,029 34.3% 37.3 12.8 74.2 Florence 31,570 8.5% 37.3 3.2 74.4 Greenville 59,988 16.2% 35.8 5.8 73.7 Spartanburg 39,584 10.7% 35.8 3.8 73.7 370,149 100.0% 38.3

South Dakota Aberdeen 24,460 9.4% 45.1 4.3 77.4 Pierre 13,899 5.4% 44.7 2.4 77.2 Rapid City 65,491 25.3% 45.2 11.4 77.5 Sioux Falls 154,997 59.9% 43.5 26.0 76.7 258,847 100.0% 44.1

Tennessee Chatanooga 170,880 9.8% 61.9 6.1 84.3 Jackson 63,158 3.6% 47.1 1.7 78.2 Johnson City 61,990 3.5% 49.2 1.7 78.9 Knoxville 184,802 10.6% 64.1 6.8 85.0 Memphis 669,651 38.3% 72.5 27.8 88.6 Nashville 596,462 34.1% 78.4 26.8 91.0 1,746,943 100.0% 70.8

Texas Abilene 116,484 1.4% 39.6 0.5 75.3 Amarillo 187,236 2.2% 52.4 1.2 80.5 Austin 757,688 9.0% 55.6 5.0 81.8 Beaumont 110,553 1.3% 62.6 0.8 84.7 Corpus Christi 286,462 3.4% 42.3 1.4 76.3 Dallas 1,279,910 15.2% 64.8 9.9 85.5 El Paso 613,190 7.3% 37.4 2.7 74.3 Fort Worth 703,073 8.4% 60.0 5.0 83.6 Houston 2,242,193 26.6% 69.2 18.4 87.3 Laredo 221,659 2.6% 40.9 1.1 75.7 Lubbock 220,483 2.6% 45.7 1.2 77.5 Odessa 98,801 1.2% 37.3 0.4 74.3 San Antonio 1,351,305 16.1% 65.4 10.5 85.8 Waco 124,009 1.5% 54.0 0.8 81.2Wichita Falls 101,202 1.2% 48.1 0.6 78.8 8,414,248 100.0% 59.6

Utah Logan 48,657 11.3% 68.3 7.7 86.9 Ogden 82,865 19.2% 68.3 13.1 86.9 Provo 118,581 27.5% 68.3 18.8 86.9 Salt Lake City 181,698 42.1% 68.3 28.7 87.0 431,801 100.0% 68.3

Vermont Burlington 38,897 69.9% 65.5 45.8 85.8 Rutland 16,742 30.1% 65.6 19.7 85.9 55,639 100.0% 65.5

Virginia Alexandria 143,885 12.4% 87.9 10.9 95.2 Arlington 209,969 18.1% 85.5 15.4 94.2 Newport News 179,614 15.4% 65.0 10.0 85.7 Norfolk 234,220 20.1% 64.1 12.9 85.3 Portsmouth 100,577 8.6% 64.0 5.5 85.3 Richmond 202,002 17.4% 58.2 10.1 82.9 Roanoke 92,967 8.0% 50.1 4.0 79.6 1,163,234 100.0% 68.9

Washington Everett 98,212 7.1% 90.9 6.4 96.3 Richland 46,155 3.3% 91.0 3.0 96.6 Seattle 598,541 43.1% 111.7 48.1 104.9 Spokane 202,319 14.6% 77.4 11.3 90.9 Tacoma 197,181 14.2% 94.5 13.4 97.8 Vancouver 163,186 11.7% 95.2 11.2 98.2 Yakima 84,074 6.0% 87.7 5.3 95.0 1,389,668 100.0% 98.7

West Virginia Charleston 50,302 31.4% 85.6 26.9 94.1 Huntington 49,185 30.7% 83.7 25.7 93.4 Parkersburg 31,611 19.8% 86.2 17.0 94.4 Wheeling 28,913 18.1% 88.9 16.1 95.6 160,011 100.0% 85.7

Wisconsin Eau Claire 65,426 5.3% 77.6 4.1 90.8 Green Bay 101,025 8.2% 81.0 6.6 92.3 Kenosha 96,950 7.9% 83.5 6.6 93.2La Crosse 50,902 4.1% 77.4 3.2 90.7 Madison 231,916 18.8% 98.8 18.6 99.3 Milwaukee 604,477 49.0% 102.9 50.5 101.1 Racine 82,196 6.7% 88.5 5.9 95.2 1,232,892 100.0% 95.5

Wyoming Casper 54,047 41.2% 57.1 23.5 82.4 Cheyenne 56,915 43.4% 56.4 24.5 82.1 Rock Springs 20,190 15.4% 54.0 8.3 81.0 131,152 100.0% 56.3
Sources Population: US Census Bureau, 2009 Population Estimates, Detailed Tables Costs: RS Means 2010. City Cost Indexes, RJ103-010 Building Systems. RS Means Construction Publishers & Consultants, Kingston, MA 295 cities.**Labor Cost Index**  **(Relative to U.S. A**  **vg Labor and**  **Ma terial Cost**  **Index Relative to U.S. A** 

**vg**

Calculated State Populations 2009

Alabama 4,708,708 1.53% 54.2 81.0 22.1 Alaska 698,473 0.23% 101.7 100.9 16.4 Arizona 6,595,778 2.15% 71.4 88.4 17.9 Arkansas 2,889,450 0.94% 52.6 80.6 17.0 California 36,961,664 12.04% 118.8 107.9 7.5 Colorado 5,024,748 1.64% 75.7 90.0

81.0 Connecticut 3,518,288 1.15% 112.8 105.3

Delaware 885,122 0.29% 115.7 106.5 Dist. of Columbia 599,657 0.20% 93.1 97.3 81.6 Florida 18,537,969 6.04% 62.9 84.6 10.4 Georgia 9,829,211 3.20% 68.8 87.1 9.0 Hawaii 1,295,178 0.42% 107.0 102.9

100.9 Idaho 1,545,801 0.50% 65.1 85.7

Illinois 12,910,409 4.21% 130.6 112.6 Indiana 6,423,113 2.09% 82.0 92.5 1.9 Iowa 3,007,856 0.98% 68.9 87.3 19.0 Kansas 2,818,747 0.92% 64.0 85.1 49.8 Kentucky 4,314,113 1.41% 75.7 89.9 1.3 Louisiana 4,492,076 1.46% 56.3 82.0 16.3 Maine 1,318,301 0.43% 65.2 85.7

88.4 Maryland 5,699,478 1.86% 87.7 94.9

Massachusetts 6,593,587 2.15% 118.7 107.7 Michigan 9,969,727 3.25% 103.7 101.5 15.7 Minnesota 5,266,214 1.72% 116.6 106.7 11.9 Mississippi 2,951,996 0.96% 58.3 82.7 38.3 Missouri 5,987,580 1.95% 97.5 99.0 City Cost Indexes Reltive to U.S. Average (RJ1030-010 Building Systems, Weighted Average) State Population Weights

Source: RS Means Cost Works (2009). RS Means Publishers and Consultants, Kingston, Massachusetts,

Labor & Materials Costs

State State Population Weights9.5 Montana 974,989 0.32% 68.8 87.2

5.2 Nebraska 1,796,619 0.59% 75.3 89.7

80.6 Nevada 2,643,085 0.86% 101.7 100.7

New Hampshire 1,324,575 0.43% 86.1 94.3 New Jersey 8,707,739 2.84% 128.0 111.6 3.6 New Mexico 2,009,671 0.65% 70.7 88.0 3.2 New York 19,541,453 6.37% 155.8 123.1 5.0 North Carolina 9,380,884 3.06% 38.5 74.8 40.7 North Dakota 646,844 0.21% 54.4 81.4 4.7 Ohio 11,542,645 3.76% 90.6 96.1 2.0 Oklahoma 3,687,050 1.20% 54.3 78.8 0.9 Oregon 3,825,657 1.25% 96.5 98.6 3.1 Pennsylvania 12,604,767 4.11% 120.3 108.3 4.9 Rhode Island 1,053,209 0.34% 111.5 104.7 13.5 South Carolina 4,561,242 1.49% 38.3 74.7 10.3 South Dakota 812,383 0.26% 44.1 77.0 11.1 Tennessee 6,296,254 2.05% 70.8 87.9 0.9 Texas 24,782,302 8.07% 59.6 83.4 2.9 Utah 2,784,572 0.91% 68.3 86.9 1.2 Vermont 621,760 0.20% 65.5 85.8

107.9 Virginia 7,882,590 2.57% 68.9 87.3

Washington 6,664,195 2.17% 98.7 99.6 West Virginia 1,819,777 0.59% 85.7 94.2 24.6 Wisconsin 5,654,774 1.84% 95.5 98.0 40.9 Wyoming 544,270 0.18% 56.3 82.1 9.0 307,006,550 100.00% 91.6 96.5
3.1 5.9 6.6

90.0

17.4 7.8 15.8 9.0 15.8 10.6 15.2 13.7

105.3

97.3

97.3106.5

106.5

2.1 6.1 24.3 2.6 14.1 7.5 1.1 1.7 7.7 5.0 12.5

84.6

5.2 38.2 13.4 11.8 6.3 8.7 3.3

87.1

102.9

102.9

52.7 8.7 14.1 10.2

85.7

93.3 2.2 0.8 4.73.4

4.8 3.4

112.6

3.2 4.1 6.7 13.8 6.1 45.7 3.6 5.9 3.4

92.5

16.7 7.7 13.5 24.5 7.2 10.4 7.2

87.3

3.0 19.9 5.4 14.7 42.1

85.1

5.4 25.4 54.0 5.1

89.9

4.3 19.7 6.34.4

29.3 18.0

82.0

10.8 18.4 20.3 36.2

85.7

89.3 5.6

94.9

47.8 6.8 6.7 0.0 5.2 8.0 6.7 3.0 10.6 12.9

107.7

6.7 5.3 56.4 6.6 10.6

3.9 6.6 2.2 3.1

101.5

9.2 46.010.9

32.6 8.0

106.7

12.5 9.9 49.3 11.0

82.7

2.9 7.8 3.2 38.8 11.0 5.8 29.5

99.0

31.5 9.4 17.8 8.6 19.9

87.2

5.4 29.7 2.8 51.8

89.7

6.1 70.3 24.3

100.7

47.4 37.89.1

94.3

9.2

14.6 28.4 32.6 17.2 9.6

111.6

59.3 4.8 10.4 5.2 8.2

88.0

1.0 0.4 2.8 0.0 111.0 0.0 2.1 0.6 1.4 0.6 0.3 0.7 2.3

123.1

2.6 24.3 7.9 6.2 8.9 13.7 3.5 7.674.8

20.7 32.6 15.9 12.1

81.4

8.1 2.9 12.7 17.6 29.5 5.8 2.6 2.3 11.7 2.9

96.1

3.6 6.8 2.5 42.0 27.5

78.8

15.7 7.6 59.3 16.0

98.6

5.0 1.9 4.5 2.0 72.5 13.7 3.7 3.21.7

108.3

104.7

104.7

23.1 25.5 6.3 11.9 7.9

74.7

7.3 4.1 19.6 45.9

77.0

8.2 2.8 2.8 9.0 34.0 31.1

87.9

1.0 1.8 7.4 1.1 2.6 13.0 5.4 7.0 23.3 2.0 2.0 0.9 13.8 1.20.9

83.4

9.8 16.7 23.9 36.6

86.9

60.0 25.8

85.8

11.8 17.0 13.2 17.2 7.4 14.4 6.4

87.3

6.8 3.2 45.2 13.2 13.9 11.5 5.7

99.6

29.6 28.7 18.6 17.3

94.2

4.8 7.6 7.33.7

18.7 49.6 6.3

98.0

34.0 35.6 12.5

82.1**Labor Cost Index Labor and**  **Ma terial**  **Cost Index**

59.2 83.9 111.0 104.5 77.9 91.6 57.4 83.5 129.7 111.7 82.6 93.3

123.1 109.1 126.3 110.3

101.6 100.8 68.6 87.6 75.0 90.2 116.8 106.6

71.0 88.7 142.5 116.6 89.5 95.8 75.2 90.4 69.8 88.1 82.6 93.1 61.5 85.0 71.2 88.8

95.7 98.3

129.5 111.6 113.2 105.1 127.3 110.5 63.6 85.7 106.4 102.575.1 90.3 82.2 92.9

111.0 104.3

93.9 97.7 139.6 115.6 77.2 91.1 170.0 127.5 42.0 77.4 59.4 84.3 98.8 99.5 59.3 81.6 105.3 102.2 131.2 112.2 121.7 108.4 41.8 77.4 48.2 79.8 77.3 91.0 65.0 86.4 74.5 90.1 71.5 88.9

75.2 90.4 107.7 103.1 93.6 97.6 104.2 101.6 61.5 85.0 100.0 100.0

### National Electricity Price Changes

**Year's Dollars** 2008 **Year's Dollars**

**Residential Prices (cents per kWh) Commercial Prices (cents per kWh)** 

**Year Constant**  **Low**

**Growth Reference**  **High Growth**  **Year Constant** 
2007 10.86 10.86 10.86 2007 2008 11.36 11.36 11.36 11.36 2008 9.91 2009 11.36 11.04 11.03 11.04 2009 9.91 2010 11.36 10.56 10.56 10.57 2010 9.91 2011 11.36 10.10 10.20 10.35 2011 9.91 2012 11.36 10.45 10.61 10.82 2012 9.91 2013 11.36 10.52 10.74 10.93 2013 9.91 2014 11.36 10.52 10.74 10.94 2014 9.91 2015 11.36 10.47 10.72 10.96 2015 9.91 2016 11.36 10.50 10.80 11.06 2016 9.91 2017 11.36 10.48 10.85 11.10 2017 9.91 2018 11.36 10.46 10.84 11.14 2018 9.91 2019 11.36 10.38 10.81 11.18 2019 9.91 2020 11.36 10.42 10.87 11.25 2020 9.91 2021 11.36 10.45 10.92 11.33 2021 9.91 2022 11.36 10.47 10.95 11.34 2022 9.91 2023 11.36 10.50 10.99 11.38 2023 9.91 2024 11.36 10.59 11.02 11.51 2024 9.91 2025 11.36 10.69 11.01 11.62 2025 9.91 2026 11.36 10.68 11.05 11.76 2026 9.91 2027 11.36 10.64 11.11 11.87 2027 9.91 2028 11.36 10.65 11.17 12.00 2028 9.91 2029 11.36 10.68 11.31 12.14 2029 9.91 2030 11.36 10.66 11.42 12.29 2030 9.91 2031 11.36 10.70 11.54 12.40 2031 9.91 2032 11.36 10.77 11.64 12.40 2032 9.91 2033 11.36 10.82 11.69 12.40 2033 9.91 2034 11.36 10.88 11.77 12.47 2034 9.91 2035 11.36 10.92 11.84 12.57 2035 9.91 2036 11.36 #NAME? #NAME? #NAME? 2036 9.91 2037 11.36 #NAME? #NAME? #NAME? 2037 9.91 2038 11.36 #NAME? #NAME? #NAME? 2038 9.91 2039 11.36 #NAME? #NAME? #NAME? 2039 9.91 2040 11.36 #NAME? #NAME? #NAME? 2040 9.91 2041 11.36 #NAME? #NAME? #NAME? 2041 9.91 2042 11.36 #NAME? #NAME? #NAME? 2042 9.91 2043 11.36 #NAME? #NAME? #NAME? 2043 9.91 2044 11.36 #NAME? #NAME? #NAME? 2044 9.91 2045 11.36 #NAME? #NAME? #NAME? 2045 9.91 2046 11.36 #NAME? #NAME? #NAME? 2046 9.91 2047 11.36 #NAME? #NAME? #NAME? 2047 9.91 2048 11.36 #NAME? #NAME? #NAME? 2048 9.91 2049 11.36 #NAME? #NAME? #NAME? 2049 9.91 2050 11.36 #NAME? #NAME? #NAME? 2050 9.91 2051 11.36 #NAME? #NAME? #NAME? 2051 9.91 2052 11.36 #NAME? #NAME? #NAME? 2052 9.91 2053 11.36 #NAME? #NAME? #NAME? 2053 9.912054 11.36 #NAME? #NAME? #NAME? 2054 9.91 2055 11.36 #NAME? #NAME? #NAME? 2055 9.91 2056 11.36 #NAME? #NAME? #NAME? 2056 9.91 2057 11.36 #NAME? #NAME? #NAME? 2057 9.91 2058 11.36 #NAME? #NAME? #NAME? 2058 9.91 2059 11.36 #NAME? #NAME? #NAME? 2059 9.91 2060 11.36 #NAME? #NAME? #NAME? 2060 9.91 2061 11.36 #NAME? #NAME? #NAME? 2061 9.91 2062 11.36 #NAME? #NAME? #NAME? 2062 9.91 2063 11.36 #NAME? #NAME? #NAME? 2063 9.91 2064 11.36 #NAME? #NAME? #NAME? 2064 9.91 2065 11.36 #NAME? #NAME? #NAME? 2065 9.91

#NAME? #NAME? #NAME?
2031-2046 2031-2046

Source: AEO 2010, High Economic Growth Tables (2007- 2035), Table 3, Energy Prices by

Sector and Source Source: AEO 2010, Reference Case Tables (2007- 2035), Table 3, Energy Prices by

Sector and Source Source: AEO 2010, Low Economic Growth Tables (2007- 2035), Table 3, Energy Prices by

Sector and Source Cases2008 **Index Year** 2009 **Commercial Prices (cents per kWh) Residential Index (2009 = 1.000)** 

**Low Growth**  **Reference High**  **Growth Year**  **Constant Low**  **Growth Reference**  **High Growth** 
9.83 9.83 9.83 2007 0.98 0.98 0.98 10.40 10.40 10.40 2008 1 1.03 1.03 1.03 9.88 9.87 9.88 2009 1 1.00 1.00 1.00 9.34 9.34 9.35 2010 1 0.96 0.96 0.96 8.66 8.78 8.94 2011 1 0.91 0.92 0.94 8.93 9.12 9.36 2012 1 0.95 0.96 0.98 8.88 9.15 9.38 2013 1 0.95 0.97 0.99 8.78 9.06 9.29 2014 1 0.95 0.97 0.99 8.75 9.06 9.33 2015 1 0.95 0.97 0.99 8.80 9.15 9.43 2016 1 0.9511 0.9791 1.0018 8.77 9.20 9.46 2017 1 0.95 0.98 1.01 8.76 9.21 9.51 2018 1 0.95 0.98 1.01 8.70 9.19 9.57 2019 1 0.94 0.98 1.01 8.75 9.25 9.67 2020 1 0.94 0.99 1.02 8.76 9.32 9.75 2021 1 0.95 0.99 1.03 8.79 9.36 9.77 2022 1 0.95 0.99 1.03 8.84 9.43 9.83 2023 1 0.95 1.00 1.03 8.96 9.48 9.98 2024 1 0.96 1.00 1.04 9.08 9.46 10.11 2025 1 0.97 1.00 1.05 9.06 9.51 10.25 2026 1 0.97 1.00 1.07 9.03 9.57 10.38 2027 1 0.96 1.01 1.08 9.06 9.64 10.54 2028 1 0.96 1.01 1.09 9.08 9.78 10.69 2029 1 0.97 1.03 1.10 9.05 9.89 10.86 2030 1 0.96558 1.03536 1.11 9.09 10.02 10.98 2031 1 0.97 1.05 1.12 9.18 10.14 11.00 2032 1 0.98 1.06 1.12 9.23 10.20 11.00 2033 1 0.98 1.06 1.12 9.29 10.29 11.08 2034 1 0.99 1.07 1.13 9.34 10.36 11.18 2035 1 0.99 1.07 1.14 9.37 10.45 11.29 2036 1 0.99 1.08 1.15 9.39 10.55 11.41 2037 1 0.99 1.09 1.16 9.42 10.65 11.52 2038 1 1.00 1.10 1.17 9.45 10.74 11.64 2039 1 1.00 1.11 1.17 9.47 10.84 11.76 2040 1 1.00 1.11 1.18 9.50 10.94 11.88 2041 1 1.00 1.12 1.19 9.53 11.04 12.00 2042 1 1.00 1.13 1.20 9.55 11.14 12.12 2043 1 1.01 1.14 1.21 9.58 11.24 12.24 2044 1 1.01 1.15 1.22 9.61 11.35 12.36 2045 1 1.01 1.15 1.23 9.63 11.45 12.49 2046 1 1.01 1.16 1.24 9.66 11.55 12.61 2047 1 1.01 1.17 1.25 9.69 11.66 12.74 2048 1 1.02 1.18 1.26 9.72 11.77 12.87 2049 1 1.02 1.19 1.27 9.74 11.87 13.00 2050 1 1.02 1.20 1.28 9.77 11.98 13.13 2051 1 1.02 1.21 1.29 9.80 12.09 13.27 2052 1 1.03 1.21 1.30 9.83 12.20 13.40 2053 1 1.03 1.22 1.319.85 12.31 13.53 2054 1 1.03 1.23 1.32

9.88 12.43 13.67 2055 1 1.03 1.24 1.33 9.91 12.54 13.81 2056 1 1.03 1.25 1.34 9.94 12.65 13.95 2057 1 1.04 1.26 1.35 9.97 12.77 14.09 2058 1 1.04 1.27 1.36 9.99 12.89 14.23 2059 1 1.04 1.28 1.37 10.02 13.00 14.38 2060 1 1.04 1.29 1.39 10.05 13.12 14.52 2061 1 1.05 1.30 1.40 10.08 13.24 14.67 2062 1 1.05 1.31 1.41 10.11 13.36 14.82 2063 1 1.05 1.32 1.42 10.14 13.48 14.97 2064 1 1.05 1.33 1.43 10.17 13.61 15.12 2065 1 1.05 1.33 1.44 0.0028272 0.0091294 0.010111 0.002131 0.0072944 0.007889
2031-2046

Source: AEO 2010, High Economic Growth Tables (2007- 2035), Table 3, Energy Prices by

Sector and Source Source: AEO 2010, Reference Case Tables (2007- 2035), Table 3, Energy Prices by

Sector and Source Source: AEO 2010, Low Economic Growth Tables (2007- 2035), Table 3, Energy Prices by

Sector and Source**Index Year** 2009 **Commercial Index (2009 = 1.000)**

**Year Constant**  **Low**

**Growth Reference**  **High Growth** 
2007 0.99 1.00 0.99 2008 1 1.05 1.05 1.05 2009 1 1.00 1.00 1.00 2010 1 0.95 0.95 0.95 2011 1 0.88 0.89 0.90 2012 1 0.90 0.92 0.95 2013 1 0.90 0.93 0.95 2014 1 0.89 0.92 0.94 2015 1 0.89 0.92 0.94 2016 1 0.8907 0.9271 0.9545 2017 1 0.89 0.93 0.96 2018 1 0.89 0.93 0.96 2019 1 0.88 0.93 0.97 2020 1 0.89 0.94 0.98 2021 1 0.89 0.94 0.99 2022 1 0.89 0.95 0.99 2023 1 0.89 0.96 0.99 2024 1 0.91 0.96 1.01 2025 1 0.92 0.96 1.02 2026 1 0.92 0.96 1.04 2027 1 0.91 0.97 1.05 2028 1 0.92 0.98 1.07 2029 1 0.92 0.99 1.08 2030 1 0.92 1.00 1.10 2031 1 0.92 1.02 1.11 2032 1 0.93 1.03 1.11 2033 1 0.93 1.03 1.11 2034 1 0.94 1.04 1.12 2035 1 0.95 1.05 1.13 2036 1 0.95 1.06 1.14 2037 1 0.95 1.07 1.15 2038 1 0.95 1.08 1.17 2039 1 0.96 1.09 1.18 2040 1 0.96 1.10 1.19 2041 1 0.96 1.11 1.20 2042 1 0.96 1.12 1.21 2043 1 0.97 1.13 1.23 2044 1 0.97 1.14 1.24 2045 1 0.97 1.15 1.25 2046 1 0.98 1.16 1.26 2047 1 0.98 1.17 1.28 2048 1 0.98 1.18 1.29 2049 1 0.98 1.19 1.30 2050 1 0.99 1.20 1.32 2051 1 0.99 1.21 1.33 2052 1 0.99 1.23 1.34 2053 1 0.99 1.24 1.362054 1 1.00 1.25 1.37 2055 1 1.00 1.26 1.38 2056 1 1.00 1.27 1.40 2057 1 1.01 1.28 1.41 2058 1 1.01 1.29 1.43 2059 1 1.01 1.31 1.44 2060 1 1.01 1.32 1.46 2061 1 1.02 1.33 1.47 2062 1 1.02 1.34 1.48 2063 1 1.02 1.35 1.50 2064 1 1.03 1.37 1.51 2065 1 1.03 1.38 1.53

2031-2046

### Discount Rate, Residential

**DISCOUNT RA**

**TE (Real Interest Rate) FOR NEW HOME INSTA LLA**  **TIONS Finance Method**  **Share Mean**  **Min Max**  **Std.Dev. Mean**  New home (after tax) 100% 3.0% 0.5% 22.9% 5.9%

**DISCOUNT RA**

**TE (Real Interest Rate) FOR A LL PURCHA** **SES Finance Method**  **Share Mean**  **Min Max**  **Std.Dev. sampled**  1 Home Equity Loans (after tax) 3.7% 3.9% 0.4% 42.5% 9.5% 2 Credit card 2.1% 10.7% 0.0% 36.9% 9.5% 3 Other Installment Loans 1.6% 6.0% 0.0% 93.5% 17.5% 4 Other Residence Loans 5.3% 4.4% 0.2% 17.9% 5.5% 5 Other Line of Credit 0.5% 8.8% 0.1% 54.1% 10.9% 6 Checking Accounts 4.4% 0.0% 0.0% 0.0% 0.0% 0.0% 7 Savings and Money Market 15.3% 2.2% -0.7% 6.0% 1.7% 8 CD (6 month) 8.6% 2.3% -1.1% 6.1% 2.1% 9 Savings Bonds (Treasury) 1.4% 3.3% -2.0% 7.8% 2.3% 10 Bonds (Corporate AAA) 9.5% 4.1% -1.5% 8.6% 2.3% 11 Stocks (S&P 500) 29.0% 7.1% -38.9% 33.4% 16.8% 12 Mutual Funds (stock/bond) 18.6% 5.8% -25.8% 23.6% 11.5%

wt.avg. 4.8% wt.avg. 0.0% total 100 Finance Method # Sampled Real Interest Rate for that method **#VALUE!**

**Assumption for Sample Calc**(percentages from RECS sample) Share of New Home Installations 2.9% Share of Replacement Shipment 97.1%

Discount Rate, Commericial Small Office and REIT discount rates (for all companies and years) Discount rate distribution

2.84% Min 2.84% 3.14% Max 8.20% 3.97% Mean 6.28% 0.062187 4.18% StDev 0.96% 4.21% 4.24%4.26% 4.36% 4.41% 4.42% 4.43% 4.49% 4.49% 4.50% 4.54% 4.66% 4.72% 4.72% 4.73% 4.74% 4.82% 4.82% 4.83% 4.85% 4.85% 4.92% 4.95% 4.98% 4.99% 5.01% 5.03% 5.04% 5.05% 5.08% 5.08% 5.08% 5.17% 5.25% 5.27% 5.28% 5.30% 5.31% 5.38% 5.38% 5.39% 5.40% 5.40% 5.42% 5.44% 5.45% 5.50% 5.51% 5.56% 5.58% 5.62% 5.63% 5.64% 5.69% 5.70% 5.71% 5.73%5.81% 5.89% 5.93% 5.93% 5.96% 5.98% 5.99% 6.02% 6.08% 6.10% 6.12% 6.13% 6.16% 6.20% 6.20% 6.20% 6.24% 6.34% 6.48% 6.49% 6.53% 6.65% 6.72% 6.76% 6.87% 6.91% 7.00% 7.02% 7.15% 7.49% 7.70% 7.94% 8.20% 8.26%**Distribution of Real Interest Rates 1st Mortgage**  **Home Equity** rate wt rate wt rate wt rate wt 0.5% 0.069 0.4% 0.104 0.0% 0.069 0.0% 0.402 1.6% 0.224 1.5% 0.098 1.4% 0.023 1.4% 0.023 2.5% 0.327 2.6% 0.180 2.5% 0.024 2.4% 0.047 3.5% 0.284 3.5% 0.300 3.5% 0.041 3.4% 0.062 4.4% 0.171 4.5% 0.210 4.5% 0.055 4.5% 0.067 5.4% 0.050 5.4% 0.131 5.6% 0.076 5.6% 0.078 6.4% 0.023 6.4% 0.055 6.7% 0.088 6.7% 0.088 7.4% 0.008 7.5% 0.042 7.5% 0.050 7.5% 0.039 8.5% 0.005 8.5% 0.022 8.7% 0.075 8.6% 0.046 9.5% 0.002 9.5% 0.010 9.6% 0.069 9.5% 0.043 10.5% 0.001 10.6% 0.006 10.6% 0.065 10.6% 0.034 11.6% 0.001 11.8% 0.002 11.5% 0.073 11.5% 0.023 12.4% 0.001 12.7% 0.004 12.6% 0.061 12.5% 0.031 13.5% 0.000 13.7% 0.001 13.6% 0.055 13.5% 0.022 14.4% 0.001 14.7% 0.002 14.7% 0.109 14.7% 0.043 16.7% 0.000 16.7% 0.000 15.6% 0.093 15.6% 0.020 22.9% 0.000 17.5% 0.000 16.4% 0.068 16.5% 0.022 42.5% 0.001 17.6% 0.066 17.6% 0.022 18.5% 0.023 18.5% 0.014 19.4% 0.029 19.4% 0.008 20.5% 0.015 20.5% 0.009 21.4% 0.007 21.5% 0.006 22.5% 0.004 22.3% 0.003 23.6% 0.001 23.4% 0.003 24.6% 0.003 24.6% 0.004 25.5% 0.004 25.3% 0.003 26.3% 0.002 26.6% 0.000 27.3% 0.000 27.8% 0.001 28.4% 0.001 28.5% 0.000 29.3% 0.000 29.3% 0.001 36.9% 0.000 34.1% 0.001 36.1% 0.000 43.6% 0.000 44.3% 0.000 47.2% 0.000 93.5% 0.000 **Av g.**  **3.0% 3.9%**  **10.7% 6.0%**  **Min** 0.5% 0.4% 0.0% 0.0% **Max** 22.9% 42.5% 36.9% 93.5% **Std. Dev. 5.9%**  **9.5% 9.5%**  **17.5%** Source: Estimate using 1989, 1992, 1998, 1998, 2001, 2004 and 2007 Survey of Consumer Finances**D I** **S T** **R I** **B U** **T I** **O N**  **Credit Card Installment Loans** **Real Gains and Losses for Various A ssets**  **Savings CD - 6mo.**  **Treasury Corp A**  **AA** rate wt rate wt **Year Ac** **counts CDs**  **Sav Bonds Bonds** 
0.002 0.151 0.1% 0.050 1977 -0.6% 1.2% 1.4% 0.015 0.071 1.4% 0.038 1978 0.9% 0.8% 1.1% 0.025 0.098 2.5% 0.016 1979 0.1% -1.9% -1.5% 0.035 0.179 3.5% 0.052 1980 -0.5% -2.0% -1.4% 0.045 0.174 4.5% 0.076 1981 5.0% 2.8% 3.5% 0.055 0.206 5.5% 0.144 1982 6.0% 6.2% 7.2% 0.065 0.148 6.7% 0.110 1983 5.9% 7.7% 8.6% 0.075 0.069 7.6% 0.060 1984 5.5% 6.1% 7.8% 8.0% 0.086 0.029 8.7% 0.105 1985 5.4% 4.5% 7.0% 7.5% 0.094 0.017 9.5% 0.104 1986 6.0% 4.6% 5.8% 7.0% 0.106 0.004 10.5% 0.079 1987 3.3% 3.2% 4.8% 5.5% 0.116 0.006 11.6% 0.074 1988 3.1% 3.6% 4.6% 5.4% 0.126 0.005 12.5% 0.075 1989 3.0% 4.1% 3.5% 4.2% 0.147 0.005 13.5% 0.022 1990 2.4% 2.6% 3.0% 3.7% 0.157 0.001 14.7% 0.046 1991 2.7% 1.6% 3.8% 4.4% 0.166 0.003 15.6% 0.022 1992 2.1% 0.7% 4.5% 5.0% 0.179 0.001 16.5% 0.031 1993 1.1% 0.3% 3.5% 4.1% 17.3% 0.013 1994 1.3% 2.3% 4.7% 5.3% 18.5% 0.007 1995 2.2% 3.1% 3.9% 4.6% 19.1% 0.014 1996 2.0% 2.4% 3.6% 4.3% 20.2% 0.010 1997 2.7% 3.4% 4.2% 4.9% 21.5% 0.008 1998 3.4% 3.8% 4.0% 4.9% 22.1% 0.002 1999 2.3% 3.2% 3.6% 4.7% 23.5% 0.003 2000 1.7% 3.1% 2.5% 4.1% 25.4% 0.004 2001 1.8% 0.8% 2.6% 4.1% 54.1% 0.002 2002 1.3% 0.2% 3.8% 4.8% 2003 -0.2% -1.1% 2.6% 3.3% 2004 -0.7% -0.9% 2.3% 2.9% 2005 -0.6% 0.3% 1.2% 1.8% 2006 0.8% 2.0% 1.6% 2.3% 2007 1.9% 2.3% 1.9% 2.6% 2008 0.2% -0.7% 0.4% 1.7% **Av g.**  **2.2% 2.3%**  **3.3% 4.1%**  **Min** -0.7% -1.1% -2.0% -1.5% **Max** 6.0% 6.1% 7.8% 8.6% **Std. Dev. 1.7%**  **2.1% 2.3%**  **2.3% 4.4%**  **8.8%** Source: Golden West Financial Corporation, Federal Reserve, and Demodaran Online 0.2% 0.1% 17.9% 54.1% **5.5% 10.9%**  **Other Residence Other LOC** **Real Gains and Losses for Various A**

**ssets Stocks**  **Mutual S&P 500**  **Fund** -12.7% -8.0% -1.0% -0.4% 6.4% 3.7% 16.1% 10.1% -13.6% -8.1% 13.4% 11.0% 18.5% 14.9% 1.8% 3.8% 26.7% 20.1% 16.3% 12.8% 2.1% 3.0% 11.9% 9.5% 25.4% 18.1% -8.0% -4.3% 25.0% 17.9% 4.4% 4.4% 6.8% 5.7% -1.2% 0.8% 33.4% 23.6% 20.3% 14.7% 28.9% 20.7% 26.4% 18.9% 18.3% 13.4% -12.0% -7.2% -14.3% -8.7% -23.2% -14.2% 25.6% 17.9% 7.8% 6.0% 1.4% 1.3% 12.0% 8.6% 2.6% 2.4% -38.9% -25.8% **7.1% 5.8%**  -38.9% -25.8% 33.4% 23.6% **16.8% 11.5%**  Source: Golden West Financial Corporation, Federal Reserve, and Demodaran Online

### Weighted A

**verage Cost of Capital Calculation**
Based on Damodaran Online Cost of Capital By

Sector Jan 2010 - Updated by ALC - 5/27/2010 http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/wacc.htm

**To update this spreadsheet, enter the following** Sources: Far term (current is different) Long Term Treasury bond rate (10 year Bond) = 6.88%40-yr Geometric Average of Ten-Yr Treasury Rate (DOE standardization Guidance) MJS 9-2-2010 Risk Premium to Use for Equity (After 5 Years) = 3.07%40-yr Geometric Average of S&P minus Risk free rate in E7

Do you want to use the marginal tax rate for cost of debt? If yes, enter the marginal tax rate to use Inflation Rate 1.80%U.S. President's 2011 Budget GDP Defl (Chain Type), 2016 & beyond 1815Observations

**Average Real Average**  **Weighted A**

**verages** 

### Commercial 8.85% **6.93%**

**Company Name Firm Value ($M)**  **Value Line**  **Beta Cost of Equity**  **E/(D+E)** 1-800-FLOWERS.COM $235.00 1.45 11.33% 60.51% 1st Centennial Bancorp $12.50 1.4 11.18% 1.60% 1st Colonial Bancorp Inc $22.50 0.5 8.42% 57.78% 1st Pacific Bancorp CA $63.10 0.95 9.80% 4.60% 1st Source Corp. $515.60 0.95 9.80% 76.82% 21st Century

Hldg Co. $32.60 1.05 10.10% 100.00% 4Kids Entmt Inc $18.60 0.9 9.64% 100.00% 4net Software Inc $0.60 0.35 7.95% 100.00% A.D.A.M. Inc $52.00 0.85 9.49% 80.58% Abaxis Inc. $529.30 1.25 10.72% 100.00% ABB Ltd $45,619.90 1.45 11.33% 94.82% Abington Bancorp Inc $134.50 0.65 8.88% 100.00% ABIOMED Inc. $330.90 1.15 10.41% 100.00% Ableauctions.com Inc $4.90 1.2 10.56% 100.00% ABM Industries Inc. $1,311.30 0.85 9.49% 82.46% Acacia Research Corp. $267.80 1.5 11.49% 100.00% Acceler8 Technology

Corp $7.10 0.8 9.34% 100.00% Accelrys Inc $156.30 1 9.95% 100.00% Access National Corp. $109.70 0.6 8.72% 56.88% ACE Limited $19,603.20 0.85 9.49% 85.69% ACME Communications Inc $5.60 0.8 9.34% 85.71% Acme Packet Inc $639.40 1.05 10.10% 100.00% ACNB Corporation $180.50 0.5 8.42% 40.72% Action Products Intl $1.60 0.4 8.11% 18.75% ActionView Int'l Inc $2.00 0.6 8.72% 100.00% AcuNetx Inc $0.90 0.9 9.64% 77.78% Adams Golf Inc. $20.30 0.95 9.80% 100.00% Administaff Inc $625.80 1.2 10.56% 99.92% AdStar Inc $0.20 0.55 8.57% 100.00% Advance Amer Cash Advance Ctrs $561.80 1.7 12.10% 64.38% Advanced Clean Tech Inc $11.66 0.5 8.42% 34.80% AdvanSource Biomaterials Corp $4.90 0.65 8.88% 100.00%Advanta Corp. 'A' $1,604.50 1.65 11.95% 0.08%

Advisory Board $459.20 0.85 9.49% 100.00% Advocat Inc $38.40 0.95 9.80% 100.00% Aecon Group Inc $940.90 1 9.95% 80.57% AEGON $15,378.30 1.75 12.25% 67.02% AeroCentury

Corp $97.70 0.85 9.49% 25.28% Aetna Inc. $18,273.30 1 9.95% 80.09% Affiliated Managers $4,561.20 1.65 11.95% 63.51% Affirmative Ins. Hldgs $267.80 1.15 10.41% 20.76% Affymetrix Inc. $749.00 1.4 11.18% 57.77% Aflac Inc. $23,066.40 1.15 10.41% 94.50% AFP Imaging $9.30 0.95 9.80% 7.53% AGF Management Ltd. 'B' $1,632.30 1.15 10.41% 91.12% AHPC Holdings Inc $2.11 0.15 7.34% 0.62% Air Methods Corp $544.30 1 9.95% 77.75% Aircastle Ltd. $3,233.00 1.55 11.64% 23.41% Akamai Technologies $4,581.50 1.25 10.72% 95.64% Akesis Pharmaceuticals Inc $1.00 0.3 7.80% 20.00% Akorn Inc. $173.30 1.7 12.10% 96.94% Alcon Inc. $48,881.00 0.85 9.49% 97.71% Aldila Inc. $28.50 0.65 8.88% 71.23% Align Techn. $1,320.10 1.1 10.26% 100.00% All-American Sportpark Inc $6.60 0.65 8.88% 7.58% Alleghany

Corp. $2,316.40 0.85 9.49% 100.00% Allegro Biodiesel Corporation $0.30 0.3 7.80% 100.00% Alliance Bancorp Inc of PA $57.30 0.4 8.11% 100.00% Alliance Bancshares Ca. $143.30 1.5 11.49% 0.07% Alliance Data Sys. $5,542.80 1.05 10.10% 61.01% Alliance Financial Corp $322.90 0.6 8.72% 41.28% Alliance HealthCare Svcs Inc. $956.30 0.85 9.49% 30.72% AllianceBernstein Hldg. $2,754.80 1.5 11.49% 89.66% Allied Capital Corp. $2,588.30 2 13.02% 24.85% Allied Healthcare Intl Inc $131.80 0.95 9.80% 100.00% Allied Hlthcare Prod $40.90 0.55 8.57% 100.00% Allied World Assurance Hldgs $2,788.40 0.7 9.03% 82.11% Alloy Inc. $92.10 0.75 9.18% 100.00% Allstate Corp. $21,798.00 1.1 10.26% 74.04% Almost Family

Inc $403.40 1.05 10.10% 92.07% Alpha Trade.Com $2.60 0.3 7.80% 19.23% alpha-En Corp $8.30 0.25 7.65% 100.00% AlphaRx Inc $11.50 0.75 9.18% 96.52% Alphatec Holdings Inc $309.20 1 9.95% 90.75% Alvarion Ltd $244.70 1.1 10.26% 98.20% Amazon.com $60,907.00 1.05 10.10% 98.78% AMB Finl Corp $2.90 0.45 8.26% 100.00% Ambac Fin'l Group $2,102.50 2.15 13.48% 11.12% Ambase Corp $5.60 0.35 7.95% 100.00% Ambassadors Group Inc $246.70 1 9.95% 100.00% Ambassadors Intl Inc $104.50 1.15 10.41% 6.22% AMCORE Financial $406.00 1.55 11.64% 6.48% Amdocs Ltd. $6,230.10 0.95 9.80% 92.75% Amedisys Inc. $1,656.50 1.05 10.10% 80.17% Amer Equity

Investment Life $889.60 1.1 10.26% 40.79% Amer. Capital Ltd. $5,104.20 2.5 14.56% 13.25% Amer. Claims Evaluation $3.90 0.95 9.80% 100.00%Amer. Express $132,980.70 1.3 10.87% 36.85%

Amer. Financial Group $3,803.50 1.1 10.26% 76.53% Amer. Int'l Group $141,012.70 1.65 11.95% 2.81% Amer. Med. Sys. $1,945.10 0.85 9.49% 71.60% Amer. Nat'l Ins. $3,237.90 0.9 9.64% 96.54% Amer. Physicians Capital $337.20 0.8 9.34% 92.32% Amer. Physicians Service Gp $162.10 0.7 9.03% 100.00% Amer. Reprographics Co. $674.10 1.1 10.26% 46.45% Amer. Shared Hosp Service $46.70 1 9.95% 24.63% Amer. Tower 'A' $21,554.60 0.95 9.80% 79.90% Ameriana Bancorp $8.30 0.55 8.57% 100.00% America Service Group $138.60 0.75 9.18% 100.00% American Bank Inc. $105.40 0.4 8.11% 31.50% American Bio Medica Corp $4.70 0.8 9.34% 51.06% American Caresource Holdings $36.60 0.7 9.03% 100.00% American Dental Partners $334.60 0.85 9.49% 60.67% American Independence Corp $36.10 0.45 8.26% 100.00% American International Indust $25.90 0.65 8.88% 39.77% American Medical Tech Inc $0.60 0.05 7.03% 16.67% American Natl Bnkshrs Inc VA $164.10 0.4 8.11% 79.04% American Safety

Insurance Grou $189.10 1.1 10.26% 79.43% AmericasBank Corp $0.30 0.7 9.03% 100.00% AmeriCredit Corp. $12,300.10 1.85 12.56% 20.79% AMERIGROUP Corp $2,176.10 0.85 9.49% 61.38% Ameriprise Fin'l $12,030.40 1.45 11.33% 83.15% Ameris Bancorp $206.80 1.6 11.79% 44.73% Amerisafe Inc. $374.70 0.85 9.49% 90.34% AmeriServ Finl Inc $59.80 0.65 8.88% 55.02% AmerisourceBergen $9,007.90 0.7 9.03% 86.80% Ameritrans Cap Corp $16.80 0.6 8.72% 26.19% Ametek Inc. $5,333.50 1 9.95% 79.16% AMN Healthcare $453.10 0.9 9.64% 66.83% Ampal-Amer. Israel $754.10 1.4 11.18% 20.91% AMREP Corp. $120.10 1.15 10.41% 68.36% AmSurg Corp 'A' $965.70 0.8 9.34% 71.77% Anchor BanCorp WI $205.80 1.55 11.64% 7.14% Angeion Corp. $15.20 1.05 10.10% 100.00% AngelCiti Entertaimnet Inc. $0.10 0.55 8.57% 100.00% AngioDynamics $389.00 0.85 9.49% 98.17% Annapolis Bancorp Inc. $56.50 0.6 8.72% 20.35% Answers Corporation $61.10 0.75 9.18% 99.67% Aon Corp. $12,569.60 0.7 9.03% 84.27% APAC Customer Services $318.80 1 9.95% 98.09% Apollo Group `A' $8,981.60 0.6 8.72% 100.00% Apollo Investment $2,417.20 1.35 11.02% 56.25% Applied Signal Techn. $267.10 0.7 9.03% 98.02% AradigmCorp $23.00 0.35 7.95% 64.78% Arbinet Corp $53.10 0.75 9.18% 92.47% Arbitron Inc. $734.20 0.85 9.49% 88.42% Arbor Mem Svcs Inc. $299.40 0.45 8.26% 83.73% Arbor Memorial Services Inc $302.60 0.5 8.42% 83.91% Arc Wireless Solutions Inc $7.50 0.6 8.72% 97.33% Arcadia Resources Inc $105.30 0.6 8.72% 63.06% Arch Cap Group Ltd $4,659.50 0.65 8.88% 91.42% Arctic Cat Inc $152.90 1.25 10.72% 100.00%Argo Group International $1,211.40 0.65 8.88% 74.29%

ARI Network Services $12.00 0.7 9.03% 51.67% Ariba Inc. $1,027.30 1.15 10.41% 100.00% Arkados Group Inc $14.40 0.55 8.57% 11.11% Arrhy thmia Res Tech $9.60 1.2 10.56% 93.75% Arrow Financial $458.20 0.85 9.49% 60.72% Arrowhead Research Corp. $26.00 1.4 11.18% 94.23% Art Technology $581.30 1.05 10.10% 100.00% ARTISTdirect Inc $39.80 0.95 9.80% 1.51% AsiaInfo Holdings Inc $1,456.50 1.2 10.56% 100.00% Aspen Insurance Hldgs Ltd $2,346.00 0.9 9.64% 89.36% Asset Acceptance Capital Corp $370.20 1.15 10.41% 50.97% Assoc. Banc-Corp $3,279.00 0.95 9.80% 43.23% AssuranceAmerica Corporation $19.80 0.7 9.03% 71.72% Assurant Inc $4,405.70 1 9.95% 77.94% Assured Guaranty $3,913.10 1.75 12.25% 91.13% Asta Funding Inc $323.00 1.6 11.79% 31.36% Astoria Financial $1,202.40 0.95 9.80% 100.00% Astral Media Inc. 'A' $2,580.10 0.65 8.88% 72.28% ATC Healthcare Inc $17.90 0.55 8.57% 10.61% Atheros Communications $2,120.30 1.15 10.41% 100.00% Atlantic American Corp $81.50 0.7 9.03% 34.97% Atlantic Bancgroup Inc $14.00 0.75 9.18% 32.86% Atlantic Coast Federal Corp. $19.20 0.9 9.64% 100.00% AtriCure Inc $90.60 0.75 9.18% 93.38% Atrinsic Inc $15.20 0.9 9.64% 87.50% Atrion Corp $296.80 0.85 9.49% 100.00% ATS Medical $250.30 0.7 9.03% 90.37% Auburn Natl Bancorp $194.00 0.5 8.42% 36.39% Autoby tel Inc $43.80 1.1 10.26% 100.00% Auxilio Inc. $14.60 0.8 9.34% 91.10% Avalon Correctional Svcs Inc. $49.40 0.45 8.26% 18.62% Avis Budget Group $3,169.00 2.6 14.86% 43.55% AVP Inc $0.20 0.2 7.49% 100.00% Axis Capital Holdings Ltd $4,466.30 0.9 9.64% 88.82% B.O.S. Better OnLine Solution $16.50 0.55 8.57% 23.64% BackWeb Technologies Ltd $2.90 0.7 9.03% 100.00% Baidu Inc $14,296.50 1.3 10.87% 100.00% Baker (Michael) Corp. $363.20 0.95 9.80% 99.78% Baldwin & Lyons $345.50 0.5 8.42% 100.00% Baldwin & Lyons Inc.'B' $360.00 0.8 9.34% 100.00% Ballantyne Strong Inc $49.50 0.45 8.26% 100.00% BancFirst Corp. OK $607.70 0.9 9.64% 95.59% Bancinsurance Corp $44.90 0.25 7.65% 65.48% Banco Latinoamericano S.A. $1,517.30 1.05 10.10% 33.41% Bancolombia S.A. $12,925.60 1.2 10.56% 68.07% Bancorp Rhode Island Inc $378.90 0.7 9.03% 30.77% BancorpSouth $2,409.30 1.05 10.10% 81.46% BancTrust Financial Group Inc $163.50 1.2 10.56% 30.64% Bank Mutual Corp $330.20 0.75 9.18% 100.00% Bank of America $399,690.30 1.85 12.56% 32.88% Bank of Commerce $182.50 0.45 8.26% 25.75% Bank of Florida Corporation $164.70 1.2 10.56% 6.19% Bank Of Granite $22.10 0.85 9.49% 36.20% Bank of Hawaii $2,486.50 1 9.95% 91.82%Bank Of Kentucky Financial Cor $158.20 0.4 8.11% 71.68% Bank of Marin Bancorp $215.70 0.65 8.88% 81.46% Bank of McKenney $13.10 0.5 8.42% 74.81% Bank of Montreal $31,622.20 0.85 9.49% 86.35% Bank of New York Mellon $49,162.30 1.2 10.56% 67.73% Bank of Nova Scotia $52,225.90 0.85 9.49% 91.67% Bank of the James Fin'l Grp $22.90 0.4 8.11% 100.00% Bank of the Ozarks $902.90 0.85 9.49% 55.06% Bank South Carolina $40.00 0.65 8.88% 100.00% BankAtlantic Bancorp Inc. $380.60 1.7 12.10% 16.68% BankUnited Finl Corp $6,791.70 1.8 12.41% 0.05% Banner Corp $43.00 1.35 11.02% 100.00% Bar Harbor Bankshares $381.60 0.7 9.03% 20.73% Bard (C.R.) $7,756.80 0.55 8.57% 98.07% Barnes Group $1,401.40 1.35 11.02% 64.79% Barrett Bus. Svcs $127.00 0.9 9.64% 100.00% Baxter Int'l Inc. $39,205.90 0.6 8.72% 90.42% Bay Banks of Virginia Inc $44.40 0.65 8.88% 32.43% Baylake Corp $128.90 0.55 8.57% 21.49% BB&T Corp. $35,644.40 1.05 10.10% 49.41% BCB Bancorp Inc $157.00 0.4 8.11% 27.32% BCB Holdings Ltd $237.90 1.15 10.41% 38.34% BCSB Bancorp Inc $27.10 0.55 8.57% 100.00% Beasley Broadcast Group Inc $256.30 1.15 10.41% 31.92% Beckman Coulter $5,494.50 0.75 9.18% 83.22% Becton Dickinson $20,102.10 0.6 8.72% 94.26% Berkley (W.R.) $5,092.10 0.75 9.18% 75.03% Berkshire Bancorp Inc $39.90 0.65 8.88% 100.00% Berkshire Hills Bancorp Inc $297.60 0.8 9.34% 89.31% Beverly Hills Bancorp Inc $697.80 0.6 8.72% 0.06% Beverly National Corp $145.60 0.5 8.42% 42.03% BFC Financial Corp. $62.90 0.6 8.72% 100.00% BGC Partners Inc. $506.80 1.3 10.87% 70.40% Bingo.com Ltd. $7.50 0.7 9.03% 100.00% Bioanaly tical Systems $19.30 0.6 8.72% 30.57% Biofield Corp $6.10 0.3 7.80% 14.75% Bioject Medical Tech $4.00 0.65 8.88% 65.00% BIO-key International Inc $17.50 1.1 10.26% 91.43% BioLargo Inc. $27.20 1.1 10.26% 86.03% BioLase Technology

Inc $53.80 1 9.95% 89.96% BioLife Solutions Inc $12.80 0.95 9.80% 60.16% Biomerica Inc. $2.70 0.75 9.18% 96.30% Bio-Rad Labs 'B' $3,103.30 0.85 9.49% 85.32% Bio-Reference Labs Inc $565.50 0.85 9.49% 94.50% BioSphere Medical Inc. $52.40 0.95 9.80% 100.00% Birner Dental Management Svcs $34.90 0.45 8.26% 80.23% BKF Capital Group Inc $7.50 0.4 8.11% 100.00% BlackRock Inc. $32,962.80 1.25 10.72% 96.52% Blast Energy

Services Inc $4.20 0.5 8.42% 73.81% Blastgard International Inc $1.30 1.4 11.18% 38.46% Block (H&R) $8,025.30 0.9 9.64% 87.03% Blue Nile $932.80 1.2 10.56% 99.91% Bluegate Corporation $1.50 0.15 7.34% 20.00% Bluegreen Corp. $656.70 1.65 11.95% 11.27% BMB Munai Inc $127.30 2.05 13.17% 51.85%BNC Bancorp $155.20 0.45 8.26% 31.89%

Bnccorp Inc $114.60 0.55 8.57% 6.20% BofI Holding Inc. $79.30 0.6 8.72% 100.00% BOK Financial $5,116.90 0.95 9.80% 62.47% Bontan Corporation Inc $9.90 1.7 12.10% 100.00% Boston Private Fin'l Hldgs $1,901.10 1.2 10.56% 20.02% Boston Properties $8,378.80 1.2 10.56% 100.00% Boston Scientific $20,065.40 1 9.95% 66.38% Bovie Medical Corp $137.00 0.85 9.49% 97.08% Bowl America CI 'A' $68.10 0.45 8.26% 100.00% BPO Managment Services Inc $7.30 1.45 11.33% 16.44% Brady Corp. $1,972.30 1.1 10.26% 80.16% Bridge Bancorp Inc $163.30 0.5 8.42% 90.81% Brightpoint Inc. $771.30 1.35 11.02% 77.13% Britton & Koontz Capital $31.10 0.5 8.42% 80.71% Broadpoint Gleacher Securitie $550.20 1.3 10.87% 99.69% Broadway

Finl Corp $11.20 0.7 9.03% 100.00% Brookdale Senior Living $4,801.90 1.85 12.56% 46.84% Brookfield Asset Mgmt. $44,605.00 1.3 10.87% 29.24% Brookline Bancorp $566.90 0.85 9.49% 100.00% Brooklyn Federal Bancorp $135.40 0.7 9.03% 100.00% Brown & Brown $2,849.30 0.7 9.03% 90.88% Brunswick Corp. $1,784.70 1.9 12.71% 59.00% Bryn Mawr Bank Corp. $306.50 0.7 9.03% 44.57% BSD Medical Corp $37.40 1.2 10.56% 100.00% Burke Mills Inc $0.50 0.4 8.11% 20.00% Butler Intl Inc $58.80 0.35 7.95% 0.17% Butler Natl Corp $31.50 0.9 9.64% 68.57% C & F Finl Corp $222.70 0.75 9.18% 26.63% C.H. Robinson $9,830.20 0.95 9.80% 100.00% Cadiz Inc $191.60 0.95 9.80% 82.25% Calamos Asset Mgmt $359.10 2 13.02% 65.19% California First Natl Bancorp $149.90 0.55 8.57% 95.86% California United Bank $66.70 0.45 8.26% 80.51% Callaway Golf $585.20 1.05 10.10% 84.62% Cambridge Heart Inc $3.90 0.75 9.18% 100.00% Camco Finl Corp $180.30 0.7 9.03% 6.38% Camden Natl Corp $671.20 0.9 9.64% 36.07% Can. Imperial Bank $32,133.90 1 9.95% 79.28% Canadian Western Bank $1,869.70 1 9.95% 74.33% Candela Corp. $62.80 1.55 11.64% 100.00% Canon Inc. ADR $51,915.90 1.1 10.26% 99.70% Capella Education Company $1,268.70 0.6 8.72% 100.00% Capital Bank Corp $206.40 0.55 8.57% 21.08% Capital City

Bank Group Inc $350.50 0.9 9.64% 67.36% Capital Corp of the West $270.70 1.05 10.10% 0.04% Capital Financial Holdings $6.50 0.7 9.03% 38.46% Capital One Fin'l $25,706.60 1.45 11.33% 67.68% Capital Senior Living $318.80 1.2 10.56% 40.56% Capital Trust $2,108.50 2 13.02% 1.16% CapitalSource $7,862.70 1.75 12.25% 16.03% CapitalSouth Bancorp $57.04 0.1 7.19% 0.07% Capitol Bancorp Ltd $648.70 1.65 11.95% 5.78% Capitol Fed. Fin'l $2,338.50 0.65 8.88% 100.00% Cardiac Science Corporation $55.00 0.95 9.80% 100.00%Cardica Inc $29.50 1.05 10.10% 93.22%

Cardima Inc $135.60 0.35 7.95% 95.43% Cardinal Financial Corp. $551.60 1 9.95% 45.50% CardioGenesis Corp $9.10 0.7 9.03% 100.00% Cardo Medical Inc $158.30 1.2 10.56% 100.00% Career Education $2,002.30 0.7 9.03% 99.89% CareGuide Inc. $22.20 0.8 9.34% 21.17% Carlisle Cos. $2,506.10 1 9.95% 84.03% Carmike Cinemas Inc $484.30 1.4 11.18% 19.00% Carnival Corp. $34,911.60 1.1 10.26% 73.24% Carolina Bank Holdings Inc $35.80 0.55 8.57% 29.89% Carriage Services Inc $299.30 0.65 8.88% 22.65% Carrollton Bancorp $77.80 0.5 8.42% 16.20% Carver Bancorp Inc $48.90 0.6 8.72% 38.65% CAS Medical Systems Inc $28.50 0.8 9.34% 84.91% Cascade Bancorp $216.90 1.3 10.87% 9.17% Cascade Financial Corp $29.90 1.1 10.26% 100.00% Case Financial Inc $1.10 2.45 14.40% 81.82% Cash Amer. Int'l $1,430.90 1.05 10.10% 69.38% Cash Technologies Inc. $6.30 0.4 8.11% 34.92% Cass Information Sys Inc $288.60 0.65 8.88% 98.96% Cathay General Bancorp $3,645.40 1.1 10.26% 10.85% CB Richard Ellis $6,295.90 1.85 12.56% 64.21% CBIZ Inc $684.60 0.7 9.03% 66.91% CBS Corp. 'B' $15,719.60 1.5 11.49% 55.49% CCF Holding Co. $20.60 0.75 9.18% 8.74% CCFNB Bancorp Inc $74.40 0.35 7.95% 81.45% CDC Corp. $457.60 1.6 11.79% 54.02% CDI Corp. $240.90 1.2 10.56% 100.00% CDSS Wind Down Inc $1.00 0.5 8.42% 100.00% Cecil Bancorp Inc $52.60 0.4 8.11% 20.91% Cedar Fair L.P. $2,345.20 0.95 9.80% 26.48% Celsion Corp. $35.60 0.75 9.18% 99.44% Centene Corp $1,207.60 0.7 9.03% 78.06% Center Bancorp Inc $344.70 0.7 9.03% 33.71% Center Financial Corp $294.40 0.8 9.34% 28.40% Centerline Holding Co $2,986.20 1.75 12.25% 0.20% Centerstate Banks Inc $288.60 0.9 9.64% 93.59% Central Bancorp Inc Mass $149.30 0.95 9.80% 8.71% Central European Media Enterps $2,566.60 2.15 13.48% 57.14% Central Federal Corp $11.10 0.35 7.95% 53.15% Central Jersey

Bancorp $57.40 0.55 8.57% 54.01% Central Pacific Finl $691.50 1.4 11.18% 6.10% Central VA Bankshares $58.90 0.6 8.72% 14.77% Central Valley

Community

Banco $67.10 0.55 8.57% 63.93% Centrue Financial Corporation $182.80 0.6 8.72% 5.96% Century BanCorp. $395.70 0.6 8.72% 30.60% Cepheid $742.20 1.55 11.64% 100.00% Ceragon Networks Ltd $407.10 1.2 10.56% 100.00% Cerner Corp. $6,925.90 0.85 9.49% 97.96% CFS Bancorp Inc $39.20 0.8 9.34% 100.00% Charles River $2,733.20 0.85 9.49% 78.92% Charter Financial Corp $208.40 0.9 9.64% 100.00% Chase Corp $96.80 0.95 9.80% 100.00% Check Point Software $7,057.40 0.8 9.34% 100.00%Chembio Diagnostics Inc $17.40 0.4 8.11% 99.43%

Chemed Corp. $1,305.70 0.8 9.34% 83.92% Chemical Financial $704.30 1.05 10.10% 80.83% Chemung Financial Corp $159.50 0.3 7.80% 47.71% Chesapeake Financial Shares $110.10 0.4 8.11% 35.88% Cheviot Financial Corp $64.40 0.5 8.42% 100.00% China America Holdings Inc $4.50 0.2 7.49% 33.33% China Direct Inc $32.60 1.6 11.79% 93.56% China Finance Online Co. $148.80 1.5 11.49% 100.00% China GrenTech Corp $196.80 1.4 11.18% 44.77% China Natural Resources Inc $232.70 1.45 11.33% 98.67% Chindex Int'l Inc. $248.00 1.65 11.95% 89.76% Chino Commercial Bancorp $13.60 0.6 8.72% 77.21% Chordiant Software Inc $88.80 1.15 10.41% 100.00% Chubb Corp. $20,558.30 0.9 9.64% 80.66% CIGNA Corp. $12,072.90 1.1 10.26% 82.67% Cincinnati Financial $4,996.50 0.95 9.80% 84.17% CinedigmDigital Cinema Corp $290.20 0.95 9.80% 11.37% Cinram Int'l Income Fund $799.20 1.1 10.26% 18.67% Cintas Corp. $4,814.70 0.9 9.64% 83.66% Citigroup Inc. $434,815.40 2.1 13.33% 17.30% Citizens & Northern Corp $350.20 0.8 9.34% 25.90% Citizens Bancshares Corp /GA/ $36.10 0.45 8.26% 20.50% Citizens Financial Corp/DE $20.70 0.4 8.11% 61.84% Citizens First Bancorp Inc $3.80 1.35 11.02% 100.00% Citizens First Corporation $42.30 0.35 7.95% 23.17% Citizens Inc. 'A' $316.60 0.85 9.49% 100.00% Citizens Republic $2,452.50 1.45 11.33% 10.60% Citizens South Banking Corp $66.10 0.5 8.42% 54.01% City Bank $112.10 1.3 10.87% 24.17% City Holding $533.10 0.85 9.49% 96.44% City National Corp. $2,796.60 1 9.95% 85.41% CKX Inc $610.70 1.4 11.18% 83.31% CKX Lands Inc $23.50 0.5 8.42% 100.00% Clarient Inc. $224.80 0.85 9.49% 88.39% Clarus Corp $77.30 0.45 8.26% 100.00% Clear Channel Outdoor Holding $6,514.00 1.5 11.49% 60.06% Clifton Savings Bank $259.50 0.75 9.18% 100.00% Clinical Data Inc $485.20 1.25 10.72% 88.83% CLST Holdings Inc $36.50 0.2 7.49% 6.03% CME Group $24,996.20 1.15 10.41% 87.13% CNA Fin'l $8,183.70 1.35 11.02% 74.85% CNA Surety

Corp $706.40 1.15 10.41% 95.63% CNB Finl Corp $252.20 0.65 8.88% 55.15% Coastal Banking Company Inc $66.60 0.35 7.95% 11.56% CoBiz Financial Inc $259.40 1 9.95% 64.07% Codorus Valley

Bancorp $50.20 0.55 8.57% 41.24% Cohen & Steers Inc $912.20 1.5 11.49% 100.00% Coinstar Inc. $1,205.50 0.9 9.64% 70.85% Colonial Bankshares Inc $35.40 0.4 8.11% 100.00% Colonial Commercial Corp $16.00 0.95 9.80% 8.75% Colony Bankcorp $182.30 0.55 8.57% 14.87% Columbia Bancorp Ore. $49.40 1.55 11.64% 25.91% Columbia Banking Sys Inc. $310.60 1.2 10.56% 91.76% Columbia Commercial Bancorp $74.90 0.7 9.03% 7.61%Comarco Inc. $19.00 0.65 8.88% 100.00%

Comerica Inc. $19,528.60 1.2 10.56% 22.92% Comforce Corp. $102.10 1 9.95% 18.22% Comfort Systems USA $494.40 1 9.95% 97.84% Comm Bancorp Inc $38.90 0.55 8.57% 100.00% Command Center Inc $9.40 0.45 8.26% 39.36% Command Security

Corp. $35.80 0.6 8.72% 65.64% Commerce Bancshs. $5,040.70 0.8 9.34% 65.33% Commercial Natl Finl Corp Pa $80.10 0.35 7.95% 62.55% Commtouch Software Ltd $97.00 0.95 9.80% 100.00% Community

Bancorp $157.60 1.4 11.18% 0.13% Community

Bank Sys. $1,089.60 0.9 9.64% 58.92% Community

Bankers Trust Corp $65.00 0.45 8.26% 100.00% Community

Bk Shs Ind Inc $151.00 0.55 8.57% 14.64% Community

Capital $194.50 0.5 8.42% 11.83% Community

Health $12,357.60 1.2 10.56% 27.43% Community

Shores Bank Corporat $11.50 0.8 9.34% 8.70% Community

Tr Bancorp $430.90 0.95 9.80% 85.59% Community

Valley Bancorp $9.60 0.45 8.26% 100.00% Community

West Bancshares $127.40 0.7 9.03% 13.66% Compass Diversified Hldg $624.00 1.05 10.10% 75.48% Competitive Technologies Inc. $17.30 0.65 8.88% 100.00% Comprehensive Care Corp. $5.80 0.65 8.88% 56.90% CompuCredit Holdings Corp $758.30 1.9 12.71% 22.22% CompuMed Inc. $3.30 0.4 8.11% 93.94% Computer Prog. & Sys. $509.50 0.8 9.34% 100.00% COMSYS IT Partners Inc. $251.10 1.4 11.18% 72.24% Conceptus Inc $713.80 1.35 11.02% 83.72% Concord Camera $39.20 0.8 9.34% 55.10% Concur Techn. $2,097.40 1.25 10.72% 99.87% Conmed Corp. $882.90 0.8 9.34% 77.42% Conrad Inds Inc $52.30 0.65 8.88% 87.38% Conseco Inc $3,034.70 2.05 13.17% 30.93% Consol. Tomoka Land $211.60 1.2 10.56% 95.94% Consumer Portfolio $1,546.30 1.15 10.41% 1.23% Continucare Corp $263.10 0.75 9.18% 99.92% Convergys Corp. $2,049.30 1.2 10.56% 67.51% Cooper Cos. $2,623.50 0.85 9.49% 65.51% Cooperative Bankshares $138.60 1.2 10.56% 0.07% Copernic Inc $5.90 0.85 9.49% 98.31% Corinthian Colleges $1,209.40 0.75 9.18% 97.64% Cornell Companies Inc $646.90 0.8 9.34% 50.46% Cornestone Bancshares Inc. $84.20 0.6 8.72% 15.32% Corporate Executive $770.20 0.85 9.49% 100.00% Corrections Corp. Amer. $4,030.30 1.05 10.10% 70.40% Cortland Bancorp Inc $87.60 0.3 7.80% 21.00% Corus Bankshares Inc $412.20 1.5 11.49% 0.51% Corus Entertainment Inc $2,077.50 0.85 9.49% 68.63% CorVel Corp. $414.80 0.9 9.64% 100.00% CoStar Group $869.70 1 9.95% 100.00% Counsel Corporation $92.50 0.95 9.80% 22.70% Coventry Health Care $5,628.80 1.25 10.72% 66.20% Cowen Group Inc. $317.20 1.2 10.56% 99.94% Cowlitz Bancorp $15.90 0.75 9.18% 21.38% CPC Of America Inc $7.60 0.95 9.80% 100.00%CPI Corp. $184.60 1.55 11.64% 43.99%

CRA International Inc $357.30 0.7 9.03% 76.66% Crane Co. $2,257.20 1.35 11.02% 81.61% CRAWFORD & CO 'A' $357.60 1 9.95% 44.97% Crawford & Co. 'B' $408.70 0.95 9.80% 51.85% Credit Acceptance $1,944.60 1.05 10.10% 67.00% Crescent Banking Co $50.90 0.35 7.95% 5.30% Crescent Financial Corp. $147.80 0.7 9.03% 21.04% Croghan Bancshares Inc $79.10 0.45 8.26% 50.06% Cross Country

Health. $430.90 1 9.95% 69.11% Crown Castle Int'l $17,525.50 1.3 10.87% 65.21% Cryo-Cell Intl Inc $20.60 1 9.95% 100.00% CryoLife Inc. $189.20 1 9.95% 99.84% CSB Bancorp Inc /OH $92.70 0.45 8.26% 44.98% CSG Systems Int'l $839.10 0.7 9.03% 76.13% CSMG Technologies Inc $12.20 0.9 9.64% 54.92% CTC Media Inc $2,234.50 1.65 11.95% 95.95% Cullen/Frost Bankers $3,401.70 0.85 9.49% 88.46% Cumulus Media Inc $791.80 1.55 11.64% 12.10% Cutera Inc. $107.00 0.85 9.49% 100.00% CVB Financial $2,233.70 1.25 10.72% 40.90% CVF Technologies Corp $0.20 0.55 8.57% 100.00% Cyberonics $636.50 0.85 9.49% 90.21% CyberSource Corp $1,346.90 1.2 10.56% 100.00% Cybex Intl Inc $40.80 0.9 9.64% 54.66% Cynosure Inc $137.50 1.35 11.02% 99.42% Cypress Bioscience $231.30 0.95 9.80% 100.00% Cy toCore Inc $3.90 0.95 9.80% 97.44% Dale Jarrett Racing Adventure $1.30 1.2 10.56% 92.31% Danaher Corp. $26,972.10 1 9.95% 90.29% DARA BioSciences Inc $16.40 0.65 8.88% 100.00% Darling Intl Inc $710.90 1.3 10.87% 94.72% DataTRAK Intl Inc $4.60 1.4 11.18% 95.65% DaVita Inc. $9,879.70 0.65 8.88% 62.60% Daxor Corp. $64.50 0.5 8.42% 79.07% DCB Financial Corp $109.00 0.45 8.26% 23.85% Dearborn Bancorp Inc $39.00 0.65 8.88% 8.72% Debt Resolve Inc. $3.60 1.45 11.33% 27.78% Defense Industries Int'l Inc $5.80 0.95 9.80% 72.41% Del Global Technologies Corp. $27.20 0.95 9.80% 57.72% Delphi Fin'l `A' $1,724.30 1.4 11.18% 69.51% Deltathree.com $27.50 1.15 10.41% 99.27% Dentsply Int'l $5,728.70 0.85 9.49% 92.15% Derma Sciences Inc $39.40 0.6 8.72% 77.66% Destiny Media Technologies Inc $26.00 0.75 9.18% 99.62% Deswell Inds Inc $64.30 0.8 9.34% 100.00% DeVry Inc. $4,178.50 0.55 8.57% 97.01% DexCom Inc. $410.80 1.35 11.02% 84.59% DG FastChannel Inc $841.80 1.1 10.26% 79.43% Dialysis Corp Amer $82.80 0.9 9.64% 82.61% Diamond Hill Investment Group $172.50 1.05 10.10% 100.00% Diamond Management $192.80 0.95 9.80% 100.00% Diapulse Corp Of America $3.90 0.8 9.34% 15.38% Digirad Corp $35.70 0.95 9.80% 100.00% Digital Music Group Inc $10.30 0.45 8.26% 100.00%Digital River $1,238.50 1 9.95% 84.26%

DigitalFX International inc $1.70 0.9 9.64% 41.18% Dime Cmnty

Bancorp Inc. $486.90 0.9 9.64% 80.04% Dimeco Inc $73.80 0.45 8.26% 67.07% Disney (Walt) $73,651.90 1 9.95% 80.12% DNB Financial Corp /PA/ $85.50 0.55 8.57% 18.25% Document Security

Systems Inc $38.50 0.8 9.34% 91.69% Dollar Fin'l Corp. $1,120.50 1.35 11.02% 48.68% Donegal Group $427.00 0.55 8.57% 96.37% Doral Fin'l Corp $849.80 1.65 11.95% 24.26% Dover Motorsports Inc $123.20 1.15 10.41% 62.42% Downey Fin'l $200.10 1.8 12.41% 0.85% DreamWorks Animation $3,620.30 0.9 9.64% 96.13% DSA Financial Corp $11.70 0.35 7.95% 100.00% DSP Group $129.60 1.2 10.56% 100.00% Dun & Bradstreet $5,228.50 0.7 9.03% 82.69% Dundee Corp. 'A' $1,591.40 1.25 10.72% 57.11% Durect Corp $220.60 1.1 10.26% 99.86% DXP Enterprises Inc $335.60 1.45 11.33% 49.76% Dynacq Healthcare Inc $54.20 0.75 9.18% 98.89% Dynatronics Corp $19.40 0.7 9.03% 59.79% DynCorp Int'l Inc $1,396.20 0.85 9.49% 57.03% E Med Future Inc. $1.10 0.65 8.88% 36.36% E*Trade Fin'l $5,935.10 1.75 12.25% 53.66% Eagle Bancorp/MT $42.80 0.4 8.11% 87.85% EarthLink Inc. $1,141.50 0.7 9.03% 77.33% East West Bancorp $1,764.70 1.35 11.02% 86.65% Eastern Insurance Holdings Inc $88.60 0.9 9.64% 90.97% Eastern VA Bankshares $188.40 0.5 8.42% 23.04% EasyLink Services Intl. $72.20 1 9.95% 62.60% Eaton Vance Corp. $4,017.80 1.4 11.18% 87.56% Ebay Gmarket Co Ltd $1,137.50 0.9 9.64% 100.00% eBay Inc. $31,987.80 1.15 10.41% 96.87% ECB Bancorp Inc $59.70 0.6 8.72% 56.45% Echelon Corp. $486.50 1.35 11.02% 100.00% Eclipsys Corp. $1,178.40 1 9.95% 91.09% EDCI Holdings Inc $52.90 0.9 9.64% 73.72% EDGAR Online Inc $32.50 1.05 10.10% 92.92% Edgewater Technology Inc $35.70 0.95 9.80% 98.32% eDiets.com Inc $46.30 0.5 8.42% 74.08% Edwards Lifesciences $5,098.40 0.6 8.72% 96.56% eGain Communications Corp $32.80 0.6 8.72% 65.55% eHealth Inc. $377.10 0.9 9.64% 99.97% Elbit Medical Imaging Ltd $2,017.40 1.25 10.72% 27.68% Electro Rent Corp. $276.90 0.85 9.49% 100.00% Electro-Optical Sciences Inc $223.50 1.1 10.26% 100.00% eLong Inc $295.00 0.9 9.64% 100.00% Elron Electronic Inds. Ltd. $273.70 1.2 10.56% 82.86% Elxsi Corporation $9.30 0.7 9.03% 31.18% EMC Insurance $329.80 1.05 10.10% 86.14% Emclaire Financial Corp $56.30 0.45 8.26% 37.83% EMCOR Group $2,007.00 1.35 11.02% 90.03% Emergency

Medical Services $2,756.30 0.6 8.72% 82.47% Emeritus Corp $2,269.60 1.45 11.33% 31.12% Emmis Communications $464.90 1.2 10.56% 9.14%Empyrean Holdings Inc $0.30 0.2 7.49% 33.33%

EMS Technologies $224.40 0.9 9.64% 95.28% ENB Financial Corp $148.00 0.4 8.11% 37.84% Encore Capital Group Inc $720.10 1.2 10.56% 56.77% Encorium Group Inc $5.40 1 9.95% 94.44% Endologix Inc $260.90 1.05 10.10% 98.05% EndWave Corp $22.90 0.9 9.64% 100.00% Energy Focus Inc $11.70 1.1 10.26% 81.20% Energy Infrastructure Acq. $4.30 1.25 10.72% 37.21% EnPro Industries Inc. $707.50 1 9.95% 74.25% Entercom Comm. Corp $1,104.40 2 13.02% 24.51% Enterprise Bancorp Inc $101.70 0.45 8.26% 88.50% Entravision Comm Corp $707.30 1.4 11.18% 42.53% Entrx Corp $2.20 1.05 10.10% 86.36% Environmental Power Corp $132.80 1.55 11.64% 2.48% Envirostar Inc. $8.20 0.5 8.42% 100.00% Envoy Capital Group Inc $10.00 0.4 8.11% 99.00% EnXnet Inc. $2.60 0.7 9.03% 65.38% EPIX Pharmaceuticals Inc. $100.80 0.9 9.64% 0.40% ePlus Inc $267.10 0.75 9.18% 51.25% Equifax Inc. $5,170.60 0.9 9.64% 76.42% Equitable Financial Corp $9.40 0.6 8.72% 100.00% eResearchTechnology $294.70 1.1 10.26% 100.00% Erie Indemnity

Co. $2,036.90 0.7 9.03% 100.00% ESB Financial Corp $304.60 0.55 8.57% 53.71% Escalon Med Corp $18.70 0.5 8.42% 67.38% ESCO Technologies $1,203.60 1.05 10.10% 80.59% Eurobancshares Inc. $50.60 0.7 9.03% 28.85% EV Innovations Inc $17.10 0.45 8.26% 77.19% ev3 Inc. $1,563.80 1.1 10.26% 99.42% Evans Bancorp Inc $60.90 0.45 8.26% 51.56% EVCI Career Colleges Hld C $14.80 0.65 8.88% 2.03% Evercore Partners Inc $883.50 1.25 10.72% 56.99% Everest Re Group Ltd. $6,317.70 0.8 9.34% 81.34% Exactech Inc $268.30 0.65 8.88% 91.13% ExlService Holdings Inc $519.30 1.25 10.72% 99.94% Expedia Inc. $9,435.60 1.2 10.56% 82.87% Expeditors Int'l $7,483.00 1.1 10.26% 100.00% Exponent Inc $388.50 0.65 8.88% 100.00% EZCORP Inc. $829.50 1.05 10.10% 100.00% Ezenia!Inc $1.50 0.65 8.88% 100.00% F&M Bank Corp $118.10 0.5 8.42% 44.71% F.N.B. Corp. $1,477.50 1.1 10.26% 52.92% FactSet Research $3,155.10 1 9.95% 100.00% Fairfax Financial Holdings $9,132.70 0.55 8.57% 79.02% Family Room Entertainment Cor $8.30 0.35 7.95% 1.20% Familymeds Group Inc $46.30 1.45 11.33% 4.32% Fannie Mae $540,541.70 2.1 13.33% 0.21% Farmers Capital Bank Corp. $410.00 0.95 9.80% 18.12% Farmers National Banc Corp /OH $103.50 0.5 8.42% 55.07% Fauquier Bankshares Inc. $94.40 0.75 9.18% 47.99% FBL Finl Group Inc $930.10 1.6 11.79% 60.11% Federal Agric Mtg Corp $4,713.00 1.3 10.87% 1.44% Federal Agric Mtg Corp Cl C $4,716.50 1.5 11.49% 1.51% Federated Investors $2,894.80 1 9.95% 98.95%FedFirst Finl Corp $21.90 0.45 8.26% 100.00%

Female Health Co $125.50 0.6 8.72% 99.92% Fentura Financial Inc. $32.00 0.45 8.26% 10.31% FFD Finl Corp $14.40 0.35 7.95% 100.00% Fidelity Bancorp Inc $14.40 0.5 8.42% 100.00% Fidelity D&D Bancorp Inc $83.80 0.45 8.26% 37.95% Fidelity Southern Corp $151.90 0.9 9.64% 24.29% Fifth Third Bancorp $21,482.50 1.25 10.72% 36.76% Financial Fed. $1,734.00 1 9.95% 39.33% Financial Institutions Inc $173.60 1.25 10.72% 72.70% FinancialContent Inc $0.20 0.6 8.72% 50.00% First Acceptance Corp $148.60 0.8 9.34% 60.16% First Amer Corp $3,973.50 0.85 9.49% 77.87% First Bancorp of Indiana Inc $18.20 0.4 8.11% 100.00% First BanCorp PR $477.30 1.15 10.41% 46.53% First Bancorp. NC $343.90 1.05 10.10% 70.25% First BancTrust Corp $10.40 0.4 8.11% 100.00% First Bankshares Inc $12.40 0.45 8.26% 100.00% First Busey

Corp $409.90 0.9 9.64% 53.77% First Business Fin'l Svcs $107.10 0.65 8.88% 22.69% First California Finan. Group $225.00 0.75 9.18% 13.91% First Capital Bancorp Inc $70.40 0.7 9.03% 18.75% First Capital Inc. $38.80 0.45 8.26% 100.00% First Cash Inc. $745.30 0.85 9.49% 88.61% First Century

Bankshares Inc $27.20 0.4 8.11% 100.00% First Chester County

Corp $213.10 0.55 8.57% 15.25% First Citizens Banc Corp /OH $154.60 0.55 8.57% 22.45% First Citizens Bancshares Inc $2,465.10 0.5 8.42% 70.26% First Citzn BncSh-NC $2,431.20 0.9 9.64% 69.85% First Clover Leaf Fin'l Corp $56.60 0.4 8.11% 100.00% First Commonwealth $656.50 1 9.95% 57.91% First Community

Corp /SC/ $144.60 0.7 9.03% 14.25% First Defiance Finl Corp $91.30 0.75 9.18% 100.00% First Fed Bancshares of Ark. $11.60 0.65 8.88% 100.00% First Federal of Northern MI $4.20 1.25 10.72% 100.00% First Financial Bankshares $1,141.50 0.75 9.18% 100.00% First Financial Service $113.90 0.5 8.42% 37.75% First Finl Bancorp $934.60 1.05 10.10% 81.94% First Fin'l Corp. IN $792.20 0.9 9.64% 51.38% First Finl Holdings $261.20 1.05 10.10% 82.24% First Franklin Corp. $11.80 0.95 9.80% 100.00% First Horizon National $8,072.20 1.15 10.41% 37.28% First Invs Finl Svcs Grp Inc $452.80 0.55 8.57% 3.16% First Ipswich Bancorp $10.00 0.35 7.95% 100.00% First Keystone Corp $171.30 0.45 8.26% 52.07% First Keystone Finl Inc $28.60 0.55 8.57% 100.00% First Litchfield Financial Cor $160.20 0.5 8.42% 21.41% First M&F Corp $201.60 0.6 8.72% 9.47% First Mariner Bancorp $257.60 1.1 10.26% 2.33% First Merchants Corp $731.30 1.15 10.41% 15.44% First Mid Illinois Bancshares $181.60 0.4 8.11% 60.68% First Midwest Bancorp $821.00 1.2 10.56% 71.69% First Montauk Finl $1.00 0.65 8.88% 100.00% First National Corp /VA/ $83.90 0.45 8.26% 34.80% First Natl Community

Bancorp I $322.30 0.5 8.42% 28.98%First Niagara Finl Group $2,913.30 0.85 9.49% 91.05%

First Northn Community Bancorp $44.90 0.4 8.11% 100.00% First Of Long Island $307.20 0.55 8.57% 58.66% First PacTrust Bancorp Inc. $20.80 0.8 9.34% 100.00% First Place Finl Corp $380.50 1.7 12.10% 11.91% First Regional Bancorp $105.20 1.4 11.18% 4.47% First Reliance BancShares $76.50 0.8 9.34% 19.87% First Security

Group Inc. $43.80 0.7 9.03% 93.61% First South Bancorp $158.60 0.9 9.64% 65.13% First St. Banc. $147.20 1.65 11.95% 6.18% First State Finl Corp $66.10 1.2 10.56% 0.15% First United Corp $316.00 0.5 8.42% 12.22% First WVa Bancorp Inc $29.50 0.5 8.42% 63.05% FirstCity Finl Corp $321.20 1 9.95% 21.67% FirstMerit Corp. $2,545.60 1 9.95% 68.81% FirstService Corp. $835.20 1.05 10.10% 68.10% Flagstar Bancorp $525.10 1.35 11.02% 52.64% Flanders Corp $141.00 1.05 10.10% 76.38% Flushing Finl Corp $349.60 1.05 10.10% 100.00% FNB United Corp $326.70 0.85 9.49% 4.93% FNBH Bancorp Inc. $1.80 0.8 9.34% 16.67% Fonar Corporation $9.80 0.8 9.34% 86.73% Food Technology

Service Inc. $5.20 0.7 9.03% 88.46% Forest City

Enterpr. $10,509.00 1.6 11.79% 19.15% Forest City

Enterprises Inc $10,508.50 1.55 11.64% 19.04% Forlink Software Corporation $1.00 0.35 7.95% 100.00% Forrester Research $578.90 0.85 9.49% 100.00% Fortune Brands $11,143.30 1.1 10.26% 57.60% Fortune Indsustries Inc $11.50 0.95 9.80% 97.39% Forzani Group Ltd. $453.90 0.85 9.49% 94.58% Fountainpowerboat Industries $24.50 1 9.95% 0.82% Four Oaks Fincorp Inc $163.70 0.5 8.42% 22.60% FPB Bancorp Inc. $13.60 0.45 8.26% 18.38% FPIC Insurance $303.40 0.75 9.18% 84.81% Franklin Covey $140.30 0.75 9.18% 68.14% Franklin Credit Hldgs Corp $1,451.70 0.6 8.72% 0.52% Franklin Financial Services Co $123.10 0.45 8.26% 51.50% Franklin Resources $24,320.30 1.35 11.02% 99.46% Freddie Mac $408,754.90 2 13.02% 0.21% Fremont Michigan InsuraCorp $45.20 0.5 8.42% 100.00% Fresenius Medical Care $21,835.70 0.65 8.88% 73.72% Frontier Finl Corp Wash $452.30 1.75 12.25% 3.91% FTI Consulting $3,020.40 0.7 9.03% 81.14% FUJIFILM Hldgs. ADR $18,090.80 0.8 9.34% 81.86% FullCircle Registry

Inc. $2.20 0.6 8.72% 72.73% Fulton Fin'l $3,343.20 1 9.95% 46.52% G&K Services `A' $695.20 0.8 9.34% 66.56% GAINSCO Inc. $89.30 0.55 8.57% 49.61% Gallagher (Arthur J.) $2,809.30 0.75 9.18% 81.06% GAMCO Investors Inc $1,501.30 1.25 10.72% 86.41% GameTech Intl Inc $51.40 0.85 9.49% 27.63% Gaming Partners Intl $50.20 0.75 9.18% 95.62% Gartner Inc. $2,170.60 1.2 10.56% 80.82% GATX Corp. $4,371.40 1.2 10.56% 30.92% GenCorp Inc. $832.70 1.3 10.87% 47.09%Gendis Inc. $32.50 1.05 10.10% 55.38%

Genius Products Inc. $493.50 1.5 11.49% 100.00% Gen'l Electric $687,839.90 1.15 10.41% 23.85% Gen'l Employment Ent. $8.40 0.55 8.57% 100.00% Genomic Health $594.00 0.8 9.34% 99.70% GeNOsys Inc $4.90 0.7 9.03% 97.96% Gentiva Health Services Inc $1,064.40 0.95 9.80% 76.22% Genworth Fin'l $10,021.40 2.55 14.71% 57.48% Geo Group (The) $1,596.40 1 9.95% 68.87% GeoGlobal Resources Inc $152.60 1.5 11.49% 100.00% Georgetown Bancorp Inc $12.70 0.5 8.42% 100.00% Georgia Bancshares Inc $24.30 1 9.95% 10.70% Georgia Carolina Bancshares In $54.10 0.9 9.64% 41.77% German American Bancorp $288.10 0.45 8.26% 63.35% GFI Group Inc. $791.10 1.7 12.10% 71.71% GigaBeam Corp. $1.20 1.35 11.02% 8.33% GigaMedia Ltd. $180.50 1.5 11.49% 91.58% Given Imaging Ltd $476.30 1.05 10.10% 99.87% Glacier Bancorp Inc. $1,125.30 1.05 10.10% 74.41% Glen Rose Petroleum Corp $2.30 0.8 9.34% 95.65% Glendale Intl Corporation $15.90 0.7 9.03% 31.45% Glentel Inc. $149.10 0.75 9.18% 97.52% Global Axcess Corporation $26.20 0.9 9.64% 71.76% Global Cash Access Holdings $820.20 0.9 9.64% 67.59% Global e-Point Inc $12.00 1.1 10.26% 1.67% Global Med Tech $32.90 0.65 8.88% 75.68% Global Partners LP $729.40 1.05 10.10% 40.57% Global Payment Tech $0.50 0.3 7.80% 20.00% Global Payments $4,491.00 0.85 9.49% 95.39% Global Traffic Network Inc $78.10 1.15 10.41% 99.49% GlobalOptions Group Inc $30.40 0.65 8.88% 75.33% Goldman Sachs $332,472.20 1.3 10.87% 25.25% Google Inc. $193,862.80 0.9 9.64% 100.00% GP Strategies Corp $108.50 0.85 9.49% 97.05% Gramercy

Capital Corp $1,874.50 2.45 14.40% 3.50% GraphOn Corp $2.80 1.2 10.56% 100.00% Gray Television Inc $870.40 1.85 12.56% 8.04% Great Southern Bancorp $437.00 1.05 10.10% 65.35% Great West Lifeco Inc. $26,670.80 0.85 9.49% 89.21% Greater Atlantic Fin'l Corp $9.46 1.45 11.33% 0.63% Green Bankshares Inc $338.20 0.95 9.80% 14.70% Greene County

Bancorp Inc. $59.90 0.35 7.95% 100.00% Greenhill & Co $2,406.30 0.95 9.80% 98.90% Griffin Ld & Nurseries Inc $191.70 0.9 9.64% 74.65% Griffon Corp. $962.80 1.15 10.41% 75.78% GS Financial Corp. $17.60 0.4 8.11% 100.00% GSI Commerce $1,653.90 1.1 10.26% 85.19% GSV Inc $0.70 0.6 8.72% 28.57% G't Wolf Resorts $580.70 1.6 11.79% 12.67% Guaranty

Bancorp $267.80 1.2 10.56% 22.48% Guaranty

Fed'l Bancshares Inc $30.10 0.9 9.64% 48.50% Guardian Cap Group Ltd $351.60 0.55 8.57% 90.33% Guardian Capital Group 'A' $319.10 0.6 8.72% 89.35% Gyrodyne Co Amer Inc $60.30 0.5 8.42% 82.42% Habersham Bancorp Inc $41.50 0.75 9.18% 8.43%Hackett Group Inc $107.20 1.05 10.10% 100.00%

Haemonetics Corp. $1,434.80 0.65 8.88% 99.58% Hampton Roads Bankshares $90.80 0.5 8.42% 41.63% Hancock Holding $1,388.80 1 9.95% 99.96% Handleman Co. $66.80 1.75 12.25% 4.64% Hanger Orthopedic Grp $871.10 0.6 8.72% 51.52% Hanover Insurance $2,768.90 0.85 9.49% 80.81% Hansen Medical Inc $127.80 1.7 12.10% 90.22% Harley-Davidson $9,947.00 1.5 11.49% 60.64% Harleysville Group $1,007.50 0.75 9.18% 88.24% Harleysville Nat'l $1,138.00 1.05 10.10% 25.01% Harleysville Svgs Finl Corp $50.10 0.55 8.57% 100.00% Harrington West Finl Grp Inc $28.20 0.75 9.18% 8.51% Harris Interactive Inc $88.30 0.95 9.80% 74.52% Harsco Corp. $3,670.60 1.35 11.02% 72.41% Harte-Hanks $960.30 1.1 10.26% 71.82% Hartford Fin'l Svcs. $14,762.90 2.1 13.33% 60.56% Hasbro Inc. $5,179.20 0.75 9.18% 86.15% Hastings Entmt Inc $87.40 0.9 9.64% 49.08% HCC Insurance Hldgs. $3,198.50 0.85 9.49% 100.00% Head N V $295.20 1 9.95% 23.85% Health Anti-Aging Lifestyle $0.20 0.75 9.18% 100.00% Health Fitness Corp. $71.50 0.85 9.49% 100.00% Health Grades Inc. $119.10 0.75 9.18% 100.00% Health Mgmt. Assoc. $5,169.80 1.5 11.49% 37.13% Health Net $2,993.80 0.95 9.80% 83.22% Healthcare Svcs. $941.00 0.75 9.18% 100.00% HEALTHSOUTH Corp. $3,898.60 1.15 10.41% 47.31% HealthStream Inc $86.60 0.8 9.34% 98.85% HealthTronics Inc $162.20 0.9 9.64% 71.39% Healthways Inc. $956.40 1.15 10.41% 63.59% Heartland Payment Systems Inc $594.40 1.05 10.10% 87.30% HearUSA Inc. $123.70 0.9 9.64% 54.73% Heidrick & Struggles $516.50 0.95 9.80% 100.00% Helios & Matheson No. America $2.70 0.7 9.03% 100.00% HemaCare Corp. $8.00 0.45 8.26% 68.75% Hemagen Diagnostics Inc. $6.10 1.2 10.56% 24.59% Heritage Commerce Corp $110.10 1.25 10.72% 46.68% Heritage Financial $92.10 0.55 8.57% 100.00% Heritage Financial Group $81.00 0.45 8.26% 100.00% Heritage Oaks Bancorp $66.20 0.55 8.57% 58.61% Hewitt Associates 'A' $4,809.30 0.75 9.18% 83.35% HF Financial Corp. $64.90 0.65 8.88% 57.16% Highlands Bankshares $40.70 0.35 7.95% 72.24% HinghamInst Sav $68.70 0.4 8.11% 100.00% Hitachi Ltd. ADR $29,116.70 0.85 9.49% 34.30% HMN Financial Inc. $18.50 0.75 9.18% 100.00% HMS Holdings Corporation $1,313.20 0.65 8.88% 98.68% Holly wood Media Corp $45.10 0.65 8.88% 99.11% Hologic Inc. $5,695.10 1.1 10.26% 66.58% Home Bancshares Inc $1,048.00 0.75 9.18% 57.64% Home Diagnostics Inc $101.70 1.05 10.10% 100.00% Home Federal Bancorp Inc/Md $218.40 0.7 9.03% 100.00% Home Finl Bancorp $3.50 0.25 7.65% 100.00% HomeFed Corporation $175.70 0.65 8.88% 95.28%Honey

well Int'l $38,843.30 1.15 10.41% 78.44% Hooper Holmes $57.70 1.55 11.64% 100.00% HopFed Bancorp $45.10 0.3 7.80% 77.16% Horace Mann Eductrs. $731.90 1.15 10.41% 67.55% Horizon Financial $27.20 1.3 10.87% 10.29% Hudson City

Bancorp $6,716.60 0.8 9.34% 100.00% Hudson Highland Group Inc. $123.60 1.4 11.18% 95.71% Hudson Valley

Hldgs Corp $510.80 0.45 8.26% 61.47% Humana Inc. $9,931.30 1.1 10.26% 78.24% Huntington Bancshs. $9,499.90 1.3 10.87% 27.68% Huron Consulting $744.30 0.7 9.03% 62.29% Hybrid Energy

Holdings Inc $1.30 0.35 7.95% 53.85% Hydrogen Power Inc $1.90 0.9 9.64% 15.79% i2 Technologies Inc $524.50 0.95 9.80% 83.78% IA Global Inc $21.90 0.9 9.64% 30.14% iBasis Inc $241.70 1.3 10.87% 88.42% Iberiabank Corp $1,705.20 0.85 9.49% 66.66% ICON Plc $1,452.70 0.9 9.64% 92.69% ICT Group Inc $267.90 1.15 10.41% 100.00% ICTS International N V $25.70 0.35 7.95% 57.20% ICU Medical $523.80 0.7 9.03% 100.00% IDEXX Labs. $3,308.90 0.85 9.49% 95.27% iDNA Inc $18.00 0.95 9.80% 3.89% IGI Laboratories Inc $15.20 0.95 9.80% 96.71% IGM Financial Inc. $12,758.10 0.85 9.49% 87.56% IHS Inc. $3,555.00 0.9 9.64% 97.30% Illumina Inc. $4,116.50 1 9.95% 90.28% Image Entertainment $31.90 0.55 8.57% 16.30% Imaging Diagnostic Systems Inc $18.50 0.85 9.49% 98.92% IMAX Corp. $880.40 1.1 10.26% 79.55% Imergent Inc $67.70 1.1 10.26% 99.85% Immucor Inc. $1,378.90 0.85 9.49% 100.00% Immunicon Corp $30.60 1 9.95% 2.94% Imperial Capital Bancorp Inc $977.90 1.3 10.87% 0.01% IMS Health $5,237.30 0.95 9.80% 73.19% inContact Inc $96.30 1 9.95% 92.73% Indep Bank Corp/MI $459.60 1.3 10.87% 3.81% Independence Fed Savings Bank $2.00 0.7 9.03% 100.00% Independence Hldg. Co $124.10 1.15 10.41% 69.30% Independent Bank MA $960.80 1.05 10.10% 45.72% Indiana Community

Bancorp $40.60 0.7 9.03% 61.82% Indl Alliance Ins and Finl $2,880.20 0.8 9.34% 89.24% IndyMac Bancorp Inc. $3.50 2 13.02% 100.00% Infinity Prop. & Casualty $753.50 0.7 9.03% 73.51% Informatica Corp. $2,604.80 0.9 9.64% 91.52% Innotrac Corp $31.00 0.6 8.72% 67.42% Inovio Biomedical Corp $137.70 0.9 9.64% 91.21% Insignia Systems $74.00 1 9.95% 100.00% InsWeb Corporation $14.80 0.8 9.34% 100.00% Integra Bank Corporation $377.60 1.4 11.18% 4.42% Integra LifeSciences $1,636.50 0.85 9.49% 63.95% IntegraMed Amer Inc $98.90 0.7 9.03% 69.36% Integrated Surgical Sys. Inc. $2.40 0.55 8.57% 100.00% Interactive Data $2,396.80 0.85 9.49% 100.00% Interactive Motorsports & Ent $4.70 0.5 8.42% 21.28%IntercontinentalExch. $8,242.50 1.3 10.87% 95.40%

InterDigital Inc. $1,142.90 1 9.95% 99.75% Interep National Radio Sales I $99.10 0.4 8.11% 0.10% Intermec Inc. $806.80 1.05 10.10% 100.00% Intermountain Community Bncp $105.40 0.6 8.72% 17.84% Internap Network Services $260.30 1.15 10.41% 90.97% International Speedway Corp $1,946.40 0.85 9.49% 70.46% Internet America Inc $7.20 0.3 7.80% 81.94% Internet Capital Group Inc $253.60 1.4 11.18% 98.34% Internet Initiative Japan Inc $551.00 1.1 10.26% 70.58% Interpublic Group $5,629.50 1.05 10.10% 62.35% Intersections Inc $126.00 0.75 9.18% 62.70% Intervest Bancshares Corp. $172.20 1.05 10.10% 14.40% Intl Assets Hldg Corp. $274.50 1.3 10.87% 50.05% Intl Bancshares Corp. $5,427.60 0.95 9.80% 23.26% Int'l Commercial Television $4.30 1.35 11.02% 83.72% Int'l Monetary

Systems Ltd. $10.70 0.5 8.42% 72.90% Int'l Speedway

'A' $1,962.00 0.9 9.64% 70.69% Int'l. Card Establishment Inc $1.40 0.45 8.26% 50.00% Intuitive Surgical $11,540.30 1.35 11.02% 100.00% Inuvo Inc $26.80 1.2 10.56% 60.82% Invacare Corp. $1,302.90 0.7 9.03% 63.25% Investment Techn. $986.50 1.15 10.41% 87.90% Investors Bancorp Inc $1,252.60 0.7 9.03% 100.00% Investors Heritage Capital $25.60 0.55 8.57% 83.98% Investors Title Co $71.20 0.55 8.57% 100.00% Iowa First Bancshares Corp $62.00 0.45 8.26% 38.55% iParty Corp. $11.50 0.75 9.18% 51.30% iPass Inc $63.80 1 9.95% 100.00% Iridex Corp $32.60 1.1 10.26% 81.60% Iris International Inc $204.50 0.65 8.88% 100.00% Iron Mountain $7,999.20 0.95 9.80% 59.45% ITEX Corp $14.30 0.75 9.18% 100.00% Itron Inc. $3,938.10 1.15 10.41% 69.78% ITT Corp. $11,214.10 1 9.95% 80.86% ITT Educational $3,614.30 0.65 8.88% 95.85% Ivivi Technologies Inc $0.30 2.05 13.17% 100.00% J.W. MaysInc. $39.70 0.55 8.57% 73.55% Jackson Hewitt Tax Svce Inc $401.50 0.9 9.64% 41.89% Jacksonville Bancorp Inc /FL/ $50.70 0.4 8.11% 31.95% Jacksonville Bancorp Inc/Ill $16.30 0.35 7.95% 100.00% JAKKS Pacific Inc $445.00 0.9 9.64% 77.89% Janus Capital Group $3,550.40 1.9 12.71% 68.23% Jefferies Group $16,482.00 1.55 11.64% 24.85% Jefferson Bancshares Inc $33.70 0.5 8.42% 100.00% Jeffersonville Bancorp $75.20 0.5 8.42% 53.46% Jesup & Lamont Inc. $21.50 0.55 8.57% 41.40% Johnson & Johnson $189,937.40 0.6 8.72% 93.76% Johnson Outdoors $148.70 0.6 8.72% 59.65% Jones Lang LaSalle $3,043.60 1.45 11.33% 83.29% JPMorgan Chase $434,375.40 1.25 10.72% 37.68% Juniata Valley

Financial Corp $81.00 0.4 8.11% 93.83% Juniper Group Inc $157.80 0.6 8.72% 58.87% Kadant Inc. $253.40 1.2 10.56% 78.14% Kaman Corp. $699.30 1.15 10.41% 87.26%KANA Software Inc $45.30 0.85 9.49% 82.78%

Kansas City

Life Ins $353.20 0.9 9.64% 100.00% KBWInc $864.10 1.15 10.41% 96.35% Kearny Financial Corp $730.30 0.75 9.18% 100.00% Kelly Services 'A' $533.10 1.15 10.41% 78.39% Kendle Intl Inc $472.00 1.3 10.87% 57.56% Kenexa Corp $270.30 1.35 11.02% 99.89% Kensey Nash Corp $325.40 0.65 8.88% 88.54% Kent Finl Svs Inc $3.70 0.35 7.95% 100.00% Kentucky

Bancshares Inc $129.40 0.35 7.95% 34.70% Kentucky

First Fed. Bncp $87.60 0.45 8.26% 100.00% KeyCorp $19,967.60 1.25 10.72% 24.90% Keynote Systems Inc $160.60 1 9.95% 99.81% K-Fed Bancorp $115.70 0.65 8.88% 100.00% Kforce Inc $498.40 1.15 10.41% 91.53% Kindred Healthcare Inc $1,094.30 1.05 10.10% 68.06% Kinetic Concepts $4,357.40 0.85 9.49% 61.70% Kingstone Companies Inc $9.50 0.35 7.95% 63.16% KIT Digital Inc $51.40 1 9.95% 99.03% KKR Financial Holdings LLC $10,904.50 2.35 14.09% 7.59% Klever Marketing Inc $2.20 0.25 7.65% 95.45% Knight Capital Group $1,493.50 0.85 9.49% 90.63% Knot (The) $325.80 1 9.95% 100.00% Kodiak Energy

Corp $28.60 0.85 9.49% 100.00% Koppers Holdings Inc $968.40 1.65 11.95% 61.29% Korn/Ferry

Int'l $763.00 1.05 10.10% 100.00% Kyocera Corp. ADR $17,307.50 1 9.95% 94.97% Labopharm Inc $146.30 1.1 10.26% 80.04% Laboratory

Corp. $9,863.20 0.65 8.88% 82.55% LaBranche & Co Inc $345.20 1.25 10.72% 42.27% Ladenburg Thalmann Finl Svcs $138.30 1.4 11.18% 77.66% Lake Shore Bancorp Inc $46.40 0.35 7.95% 100.00% Lakeland Bancorp Inc $440.90 1 9.95% 34.63% Lakeland Finl Corp $340.10 0.85 9.49% 64.42% Lakeland Ind $69.40 0.9 9.64% 62.68% Lamar Advertising $5,779.90 1.5 11.49% 50.93% Landmark Bancorp Inc $42.10 0.55 8.57% 80.52% Lazard Ltd. $5,675.00 1.2 10.56% 77.72% LCC Intl Inc. $54.60 1.85 12.56% 0.55% LCNB Corp $82.90 0.45 8.26% 93.97% LeapFrog Enterpr. 'A' $270.20 1.35 11.02% 100.00% Learning Tree Int'l $171.50 0.95 9.80% 100.00% LECG Corp $73.90 0.9 9.64% 100.00% Legacy Bancorp Inc $85.40 0.75 9.18% 100.00% Legg Mason $8,086.90 1.6 11.79% 60.14% Lenco Mobile Inc $255.90 0.75 9.18% 99.88% Leucadia National $7,943.30 1.35 11.02% 73.80% LGL Group Inc $13.90 0.75 9.18% 51.08% LHC Group Inc. $625.20 0.95 9.80% 99.18% Liberty Bancorp Inc. $35.80 0.4 8.11% 100.00% Life Partners Holdings Inc $328.00 0.85 9.49% 99.79% Life Quotes Inc $20.30 0.55 8.57% 100.00% Life Technologies $12,788.60 0.8 9.34% 71.98% Life Time Fitness Inc $1,731.60 1.3 10.87% 58.83% LifePoint Hospitals $3,360.70 0.95 9.80% 54.87%Lin TV Corp. $995.00 1.65 11.95% 24.58%

Lincare Holdings $3,171.40 0.65 8.88% 82.44% Lincoln Educational Svcs $588.40 0.7 9.03% 98.28% Lincoln Nat'l Corp. $12,398.10 2 13.02% 61.84% Lionbridge Technologies Inc $184.70 1.6 11.79% 69.84% Lions Gate Entertainment Corp $1,275.60 0.6 8.72% 54.01% Liquidity Services Inc $277.50 1.15 10.41% 100.00% Live Current Media Inc $4.20 0.7 9.03% 100.00% LiveDeal Inc $10.00 0.6 8.72% 97.00% LML Payment Sys Inc $28.10 0.75 9.18% 91.81% LNB Bancorp Inc $104.40 0.65 8.88% 29.12% Local.com Corporation $82.10 1.65 11.95% 100.00% Loews Corp. $24,308.80 1.15 10.41% 64.27% LookSmart Ltd. $19.40 0.75 9.18% 88.14% LoopNet Inc. $353.50 0.85 9.49% 100.00% Lorus Therapeutics Inc $32.40 0.45 8.26% 55.56% LSB Corp. $44.50 0.45 8.26% 100.00% LSB Financial Corp $15.70 0.45 8.26% 100.00% M & F Worldwide $3,261.30 1.35 11.02% 23.88% M&T Bank Corp. $19,904.10 1.15 10.41% 39.33% Macatawa Bank Corporation $365.70 1.35 11.02% 10.86% Mace Security

Intl $19.10 0.75 9.18% 74.87% Mac-Gray

Corp $440.10 0.6 8.72% 31.54% Mackinac Financial Corp $52.50 0.5 8.42% 31.05% Macquarie Infrastructure $2,080.50 2.2 13.63% 26.26% Magellan Health Svcs. $1,470.70 0.55 8.57% 100.00% Magyar Bancorp Inc $23.10 0.6 8.72% 100.00% MainSource Financial Group $578.00 1.1 10.26% 16.44% Majesco Entertainment Co $37.40 1.15 10.41% 93.32% Management Network Grp Inc. $16.20 1 9.95% 90.74% Manfelder Metals Ltd $12.50 0.6 8.72% 8.80% Manhattan Scientifics Inc $48.50 0.4 8.11% 97.94% Manpower Inc. $5,338.60 1.2 10.56% 82.15% Manulife Fin'l $32,380.30 1.5 11.49% 90.69% Marchex Inc. $176.30 1.2 10.56% 100.00% Marine Products Corp $176.90 1.05 10.10% 98.47% Markel Corp. $4,016.60 0.9 9.64% 82.86% Market Leader Inc $52.70 0.65 8.88% 100.00% MarketAxess Holdings Inc $475.00 1.15 10.41% 100.00% Marlin Business Svcs Inc $708.80 0.95 9.80% 14.40% Marsh & McLennan $15,179.30 0.75 9.18% 76.27% Marshall & Ilsley $11,650.50 1.3 10.87% 17.48% Marvel Entertainment $4,431.60 0.85 9.49% 95.19% MasterCard Inc. $33,187.50 1.2 10.56% 99.79% Matrix Service Co. $277.50 1.45 11.33% 99.32% Mattel Inc. $8,167.30 0.85 9.49% 88.98% Matthews Int'l $1,336.10 0.85 9.49% 80.97% Maui Ld & Pineapple Co Inc. $184.50 1.2 10.56% 25.80% Max Capital Group $1,731.50 1.05 10.10% 73.06% MAXIMUS Inc. $891.60 0.8 9.34% 99.96% MAXXAM Inc. $259.30 0.75 9.18% 18.32% May flower Bancorp Inc $13.80 0.7 9.03% 100.00% MB Finl Inc $1,627.80 1.05 10.10% 61.28% MBIA Inc. $3,256.50 2 13.02% 26.42% MBT Finl Corp $314.30 0.75 9.18% 7.25%McDermott Int'l $5,751.80 1.9 12.71% 99.74%

McGrath RentCorp $827.10 1.25 10.72% 63.06% McKesson Corp. $19,340.90 0.8 9.34% 87.03% MDS Inc $1,238.30 0.85 9.49% 77.23% Meade Instruments $3.10 0.4 8.11% 100.00% Meadowbrook Ins Grou $552.50 0.85 9.49% 76.33% MedCath Corp $289.50 1.05 10.10% 55.89% MedCom USA Inc $9.00 0.05 7.03% 34.44% Medical Action Inds. $326.50 1.05 10.10% 81.62% Medical Int'l Tech Inc $3.80 0.4 8.11% 100.00% Medical Staffing Network Hldgs $132.70 0.75 9.18% 11.61% Mediware Info Syst $54.60 0.75 9.18% 100.00% MEDNAX Inc. $2,974.40 1 9.95% 95.29% MedQuist Inc. $282.80 0.4 8.11% 100.00% Medtox Scientific Inc. $66.80 0.55 8.57% 98.50% Medtronic Inc. $56,436.10 0.75 9.18% 87.08% Medwave Inc $0.10 0.3 7.80% 100.00% Mercantile Bancorp Inc $177.00 0.45 8.26% 17.23% Mercantile Bank Corp. $349.00 0.95 9.80% 7.59% Mercer Insurance Group $131.90 0.45 8.26% 88.17% Merchants Bancshares Inc. $327.90 0.55 8.57% 41.05% Mercury General $2,295.70 0.75 9.18% 93.09% Merge Healthcare Inc $238.10 1 9.95% 94.04% Meridian Bioscience $873.40 0.9 9.64% 100.00% Merit Medical Systems $541.00 0.8 9.34% 100.00% Merriman Curhan Ford Group $11.70 0.7 9.03% 92.31% Mesa Labs Inc $79.20 0.4 8.11% 100.00% Meta Financial Group Inc. $64.50 0.9 9.64% 84.81% MetLife Inc. $47,682.70 1.7 12.10% 60.96% Metro Bancorp Inc $226.90 0.85 9.49% 65.01% Metro One Telecommunications $0.20 0.1 7.19% 100.00% MetroCorp Bancshares Inc $97.70 0.85 9.49% 37.46% Metropolitan Health Networks $85.50 0.8 9.34% 100.00% MGIC Investment $1,755.10 2.35 14.09% 41.06% Michigan Heritage Bancorp Inc $9.03 1.55 11.64% 0.33% Micro Imaging Technology Inc $4.20 0.35 7.95% 80.95% MicroFinancial Inc $75.80 0.6 8.72% 55.94% Microfluidics International $12.90 1.2 10.56% 64.34% Micrus Endovascular Corp $240.70 0.9 9.64% 98.96% Mid Penn Bancorp Inc $91.60 0.45 8.26% 39.74% Middleburg Financial Corp $176.50 0.5 8.42% 49.46% Midsouth Bancorp $107.80 0.6 8.72% 85.62% Midwest Banc Hldgs Inc $818.80 1.3 10.87% 1.27% Milestone Scientific $25.30 0.6 8.72% 93.28% MilleniumHolding Group Inc/AZ $1.60 1.7 12.10% 31.25% Minden Bancorp Inc $19.80 0.4 8.11% 100.00% Misonix Inc. $18.00 1.1 10.26% 72.78% MIV Therapeutics Inc $1.90 0.7 9.03% 68.42% MKTG Inc $3.20 0.8 9.34% 100.00% Mobile Mini Inc $1,430.70 1.2 10.56% 36.59% ModusLink Global Solutions In $431.80 1.45 11.33% 99.91% Monarch Community

Bancorp Inc $7.00 0.5 8.42% 100.00% MoneyGram Int'l Inc $1,223.10 1.15 10.41% 19.97% Monroe Bancorp of IN $71.10 0.5 8.42% 52.46% Monster Worldwide $2,087.60 1.3 10.87% 100.00%Montpelier Re Holdings Ltd $1,875.20 0.95 9.80% 81.20%

Moody's Corp. $7,938.30 1.25 10.72% 81.51% Morgan Stanley $213,885.30 1.7 12.10% 18.69% Morningstar Inc. $2,341.70 0.9 9.64% 100.00% Most Home Corp $1.40 2 13.02% 64.29% Move Inc $331.40 1.2 10.56% 80.39% MPS Group $1,286.30 1.25 10.72% 99.43% MSGI Security

Solutions Inc $8.70 1.1 10.26% 11.49% MTS Medication Technologies $45.50 0.6 8.72% 81.98% Multimedia Games Inc $249.90 1.1 10.26% 65.23% MutualFirst Financial Inc $43.10 0.65 8.88% 98.61% MWI Veterinary

Supply Inc. $456.00 0.8 9.34% 99.98% Myers Inds. $491.40 1.45 11.33% 65.10% MZT Holdings Inc $5.30 0.4 8.11% 35.85% NACCO Inds. 'A' $884.00 1.55 11.64% 49.15% Nano Mask Inc. $5.70 0.35 7.95% 96.49% Nara Bancorp Inc $696.10 1.3 10.87% 44.07% NASB Finl Inc $210.00 0.95 9.80% 87.71% Nasdaq OMX Group $6,782.20 1.35 11.02% 62.86% National Bancshares Corp /OH/ $51.40 0.45 8.26% 59.14% National Bankshares Inc $187.10 0.35 7.95% 100.00% National Dentex Corp $105.10 1.1 10.26% 59.85% National Holdings Corp $17.70 1.35 11.02% 62.71% National Interstate Corp $353.20 0.85 9.49% 95.75% National Presto Ind. $750.30 0.95 9.80% 100.00% National Quality

Care Inc. $2.40 1.85 12.56% 79.17% National Research Corp $159.70 0.65 8.88% 91.86% National Technical Systems $90.00 0.65 8.88% 58.78% Nat'l Bank of Canada $11,759.60 0.65 8.88% 80.82% Nat'l Fin'l Partners $559.60 2 13.02% 58.90% Natl HealthCare L.P. $545.10 0.75 9.18% 88.90% Natl Penn Bancshares $1,829.20 0.95 9.80% 40.74% Nat'l Western Life $622.60 0.95 9.80% 100.00% Natural Health Trends Corp $3.40 1.1 10.26% 55.88% Natus Medical $415.10 1.1 10.26% 99.69% Naugatuck Valley

Finl Corp $40.70 0.55 8.57% 100.00% Navigant Consulting $986.10 0.85 9.49% 76.01% Navigators Group $928.30 0.65 8.88% 86.66% NaviSite Inc. $202.50 1.55 11.64% 35.46% NB&T Financial Group Inc $93.70 0.35 7.95% 57.52% NBT Bancorp $1,417.60 0.95 9.80% 50.08% Nelnet Inc $21,037.80 1.5 11.49% 4.10% Neoprobe Corp. $83.80 0.65 8.88% 92.84% Net 1 UEPS Technologies Inc $895.40 1 9.95% 99.53% Netflix Inc. $3,106.40 1 9.95% 100.00% NeuroMetrix Inc $60.00 1.2 10.56% 99.83% New England Bancshares Inc $28.40 0.45 8.26% 100.00% New Hampshire Thrift $55.80 0.55 8.57% 100.00% New Horizons Worldwide $11.20 0.55 8.57% 92.86% New Oriental Education & Tech $2,885.30 1.15 10.41% 100.00% New York Community $6,332.60 0.85 9.49% 81.78% New York Health Care $0.30 1 9.95% 100.00% NewAlliance Bancshares Inc $1,277.90 0.7 9.03% 96.00% NewBridge Bancorp $244.80 0.85 9.49% 13.89% News Corp. $55,380.60 1.25 10.72% 74.20%NewStar Financial Inc. $1,621.20 1.2 10.56% 11.51%

NexCen Brands Inc $118.00 1.35 11.02% 7.20% Nexgen Biofuels Ltd $3.80 0.75 9.18% 78.95% Nexity Financial Corp $134.60 0.35 7.95% 0.59% Nexstar Broadcasting Grp Inc $777.00 1.5 11.49% 14.79% Next Inc $9.00 0.75 9.18% 8.89% Nextera Enterprises Inc $13.80 0.25 7.65% 2.90% NextMart Inc $6.80 0.7 9.03% 85.29% Nexxus Lighting Inc $30.80 0.6 8.72% 100.00% NIC Inc $585.30 1.2 10.56% 100.00% Nicholas Financial Inc $181.00 1.05 10.10% 43.09% Nighthawk Radiology $197.00 1.2 10.56% 52.18% NMT Medical Inc $35.20 0.9 9.64% 100.00% Nobel Learning Communities Inc $91.60 0.55 8.57% 85.26% NorCal Community

Bancorp $15.10 0.15 7.34% 45.70% North American Scientific $1.60 0.2 7.49% 12.50% North American Tech Group $17.50 0.55 8.57% 1.71% North Cent Bancshares Inc $20.50 0.45 8.26% 100.00% North Valley

Bancorp $48.40 0.5 8.42% 33.88% Northeast Bancorp $148.10 0.5 8.42% 13.57% Northern States Finl $27.70 0.7 9.03% 63.90% Northern Trust Corp. $17,154.40 1.1 10.26% 73.05% Northrim BanCorp Inc. $142.40 0.65 8.88% 75.70% Northstar Neuroscience Inc $0.80 0.4 8.11% 100.00% Northwest Bancorporation Inc. $36.60 0.6 8.72% 20.49% Northwest Bancshares $1,343.10 0.8 9.34% 91.94% Northwest Indiana Bancorp $49.20 0.35 7.95% 100.00% Norwood Financial Corp $125.20 0.45 8.26% 65.65% NovaMed Inc $239.00 0.85 9.49% 39.67% Novatel Wireless Inc $247.60 1.2 10.56% 99.80% Novoste Corp $9.40 0.45 8.26% 100.00% NUCRYST Pharmaceuticals Corp $32.10 0.9 9.64% 100.00% NuMobile Inc $3.30 0.55 8.57% 24.24% NuVasive Inc. $1,453.80 1.05 10.10% 84.18% NxStage Medical Inc. $415.40 1.15 10.41% 92.73% Nyer Med Group Inc $9.60 0.75 9.18% 76.04% NYMAGIC Inc. $241.10 1 9.95% 58.52% NYSE Euronext $9,863.20 1.55 11.64% 68.19% OAK Financial Corp $110.90 0.5 8.42% 42.65% Obagi Medical Products Inc. $251.30 1.15 10.41% 100.00% Occulogix Inc $11.00 0.55 8.57% 100.00% Ocean Shore Hldg Co $74.50 0.55 8.57% 100.00% OceanFirst Financial Corp $227.90 1 9.95% 87.93% Ocwen Finl Corp $947.40 0.95 9.80% 100.00% Odimo Inc $0.40 1.45 11.33% 100.00% Odyssey Healthcare $648.50 1 9.95% 81.02% Ohio Legacy

Corp $24.20 0.7 9.03% 11.16% Ohio Valley

Banc Corp $176.60 0.35 7.95% 50.34% Old Line Bancshares Inc $45.80 0.35 7.95% 53.06% Old Nat'l Bancorp $1,915.80 1 9.95% 56.42% Old Point Financial Corp $142.30 0.4 8.11% 50.81% Old Republic $2,432.60 1.1 10.26% 98.76% Old Second Bancorp $208.70 1 9.95% 39.34% Omni Financial Svcs Inc $78.20 0.05 7.03% 0.13% Omnicell Inc. $354.60 0.9 9.64% 100.00%Omnicom Group $15,336.10 0.95 9.80% 79.96%

OmniComm Systems Inc $18.60 0.2 7.49% 73.12% On Assignment $386.50 1.5 11.49% 67.43% OneBeacon Insurance Group Ltd $2,056.00 0.8 9.34% 64.40% Oneida Financial Corp. $70.40 0.35 7.95% 100.00% Online Resources Corp $238.90 1.05 10.10% 68.35% Onstream Media Corporation $14.70 0.7 9.03% 80.95% Onvia.com Inc $60.10 0.65 8.88% 99.83% Open Text Corp. $2,336.50 0.95 9.80% 86.83% Ophthalmic Imaging Systems Inc $19.40 0.5 8.42% 88.66% OptimumBank Holdings $121.30 0.15 7.34% 4.62% optionsXpress Holdings Inc. $933.90 1.2 10.56% 100.00% ORBCOMM Inc. $110.30 1.4 11.18% 98.91% Oriental Finl Group $4,362.90 1.45 11.33% 5.90% Orrstown Financial Services In $341.80 0.45 8.26% 65.39% Orthofix International $804.20 0.9 9.64% 64.85% Orthometrix Inc $2.50 0.3 7.80% 20.00% Orthovita Inc $316.30 0.95 9.80% 89.31% Osteotech Inc. $68.10 1.05 10.10% 79.30% OTIX Global Inc $29.20 0.95 9.80% 76.37% Outdoor Channel Holdings Inc $146.30 0.85 9.49% 100.00% Overstock.com $377.90 1.55 11.64% 82.38% Owens & Minor $2,125.80 0.7 9.03% 83.10% PAB Bankshares $115.90 0.7 9.03% 16.65% Pacific Cap. Bancorp $1,789.30 1.15 10.41% 2.74% Pacific Continental Corp. $301.90 0.9 9.64% 52.73% Pacific Premier Bancorp $43.20 0.95 9.80% 38.66% Pacific State Bancorp $15.30 0.4 8.11% 9.80% Pacific WebWorks Inc $3.30 0.8 9.34% 100.00% PacificHealth Labs Inc. $1.90 0.95 9.80% 94.74% PacificNet Inc $13.80 0.4 8.11% 5.80% PacWest Bancorp $1,267.90 1.15 10.41% 54.26% Paid Inc $136.00 1 9.95% 100.00% PalmInc. $1,935.40 0.8 9.34% 79.64% Palomar Med. Techn. $173.30 1.05 10.10% 96.54% Pamrapo Bancorp $37.00 0.45 8.26% 100.00% Panasonic Corp. $36,975.70 0.85 9.49% 80.86% Park Bancorp Inc $3.90 0.4 8.11% 100.00% Park National $1,743.70 1.05 10.10% 48.64% Parke Bancorp Inc $63.90 0.7 9.03% 51.64% Parker-Hannifin $11,127.10 1.15 10.41% 79.14% Park-Ohio $445.70 1.7 12.10% 15.41% Parkvale Financial Corp. $62.50 0.5 8.42% 65.92% PartnerRe Ltd. $5,027.20 0.7 9.03% 85.92% Pathfinder Bancorp $13.90 0.45 8.26% 100.00% Patriot National Bancorp Inc $69.80 0.55 8.57% 10.17% Patriot Transportation Holdin $349.90 0.75 9.18% 77.08% Patterson Cos. $3,958.40 0.9 9.64% 86.18% Paulson Capital $8.80 0.5 8.42% 100.00% Payment Data Systems Inc $2.20 0.65 8.88% 100.00% PC Group Inc $33.40 1.05 10.10% 6.29% PDI Inc. $62.40 0.75 9.18% 100.00% Penson Worldwide Inc. $448.60 1.1 10.26% 51.69% Pentair Inc. $4,181.60 1.15 10.41% 77.18% Peoples Bancorp $38.60 0.7 9.03% 100.00%Peoples Bancorp Inc Ohio $431.50 1.15 10.41% 23.34%

Peoples Bancorporation Inc /SC $27.50 0.5 8.42% 60.00% Peoples Financial Corp $133.80 0.55 8.57% 72.42% Peoples Financial Servcs Corp $97.70 0.3 7.80% 59.37% People's United Fin'l $5,832.00 0.6 8.72% 96.91% Peoples-Sidney

Financial Corp $13.60 0.45 8.26% 100.00% Peregrine Pharmaceuticals Inc $132.70 0.85 9.49% 96.46% Perficient Inc $225.70 1.3 10.87% 100.00% PFF Bancorp Inc $87.80 1.5 11.49% 0.23% Pfsweb Inc $41.30 1.1 10.26% 33.90% Phase Forward $631.00 0.9 9.64% 100.00% PHH Corp. $6,602.70 1.3 10.87% 12.70% Philips Electronics NV $36,996.50 1.25 10.72% 73.52% Phoenix (The) Cos. $787.50 2.1 13.33% 41.84% PhotoMedex Inc $16.40 1.05 10.10% 46.95% Phy toMedical Technologies Inc $6.80 0.65 8.88% 88.24% PICO Hldgs Inc $788.30 1.2 10.56% 94.62% Pinnacle Bankshares Corp $11.10 0.65 8.88% 90.99% Pinnacle Financial Prtners Inc $745.80 1 9.95% 62.27% Pinnacle Resources Inc $0.40 1.15 10.41% 100.00% Pipeline Data Inc $48.60 0.85 9.49% 12.76% Piper Jaffray

Co Inc $927.60 1.4 11.18% 87.56% PLATO Learning $100.70 0.7 9.03% 100.00% Playboy Enterprises 'B' $222.80 1.7 12.10% 48.38% PLC Systems $4.60 1.05 10.10% 100.00% PMA Cap Corp $331.20 1.1 10.26% 60.39% PMI Group $679.10 2.75 15.32% 29.05% PNC Financial Serv. $49,418.80 1.3 10.87% 49.67% Point.360 $25.20 0.55 8.57% 48.81% Polaris Inds. $1,608.10 1.3 10.87% 87.56% Pool Corp. $1,267.60 1.05 10.10% 74.13% Popular Inc. $4,780.70 1.05 10.10% 29.16% Porter Bancorp Inc $312.00 0.6 8.72% 43.33% Portfolio Recovery

Associates $988.50 1.1 10.26% 72.86% Positron Corp $16.00 1 9.95% 91.87% Potomac Bancshares Inc $25.50 0.45 8.26% 81.18% Power 3 Medical Products Inc $47.00 0.2 7.49% 93.40% Power Financial Corp. $27,173.50 0.85 9.49% 80.54% PowerSecure Int'l Inc $141.70 1.25 10.72% 95.84% Powerwave Techn. $475.70 1 9.95% 35.61% Premier Financial Bancorp Inc $61.70 0.45 8.26% 67.26% Premierwest Bancorp $65.20 1.05 10.10% 52.45% Pre-Paid Legal Services $513.50 0.8 9.34% 88.20% Presidential Life $291.30 1.35 11.02% 100.00% PRG-Schultz Int'l $148.40 1.35 11.02% 86.79% Price (T. Rowe) Group $13,785.60 1.3 10.87% 100.00% priceline.com $10,425.00 0.95 9.80% 96.23% Princeton Natl Bancorp Inc $92.60 0.5 8.42% 37.90% Princeton Review Inc $154.70 0.9 9.64% 86.55% Principal Fin'l Group $9,400.10 1.9 12.71% 86.27% PrivateBancorp $1,046.50 1.15 10.41% 40.87% ProAssurance Corp. $1,811.90 0.8 9.34% 98.07% Pro-Dex Inc Colo. $8.10 0.95 9.80% 59.26% Profile Tech Inc $19.20 0.7 9.03% 100.00% Progressive (Ohio) $14,178.00 0.95 9.80% 84.66%Prosperity

Bancshares Inc $1,995.00 0.9 9.64% 93.90% Protective Life $2,692.70 1.5 11.49% 53.96% ProtoSource Corp $2.70 0.95 9.80% 7.41% Providence Service Corp $451.10 2.3 13.94% 47.28% Provident Community

Bancshare $4.60 0.8 9.34% 100.00% Provident Finl Hldgs $15.70 0.7 9.03% 100.00% Provident Fin'l Svcs. $646.70 0.9 9.64% 100.00% Provident New York Bancorp $341.30 0.8 9.34% 100.00% Proxim Wireless Corp $10.20 1 9.95% 59.80% Prudential Fin'l $42,687.30 1.95 12.87% 56.57% PSB Group Inc. $19.60 0.9 9.64% 21.43% PSB Holdings Inc. $25.10 0.55 8.57% 100.00% PSI Corporation $4.90 0.2 7.49% 100.00% PSS World Med Inc $1,611.50 0.7 9.03% 82.46% Psychemedics Corp. $31.00 0.8 9.34% 100.00% Pulaski Finl Corp $105.10 0.7 9.03% 60.32% PURE Bioscience $45.60 1 9.95% 100.00% PVF Capital Corp $15.00 0.85 9.49% 100.00% QC Holdings Inc. $149.20 0.8 9.34% 52.61% QCR Holdings Inc $363.90 0.65 8.88% 10.58% QNB Corp $86.70 0.55 8.57% 59.63% QuadraMed Corp $69.70 0.65 8.88% 100.00% Quepasa corporation $33.10 0.9 9.64% 84.59% Quest Diagnostics $14,420.10 0.65 8.88% 78.62% Questar Assessment Inc $13.40 0.65 8.88% 7.46% Quidel Corp. $408.20 0.95 9.80% 98.29% Quixote Corp. $66.20 0.5 8.42% 38.07% Quotemedia.Com Inc $7.40 0.85 9.49% 97.30% R H Donnelley

Corp $9,623.00 1.7 12.10% 0.01% Radian Group Inc $1,601.80 2.2 13.63% 36.46% Radio One 'D' $862.60 1.2 10.56% 21.70% Radware Ltd. $269.00 0.85 9.49% 100.00% Rainier Pacific Fin'l Grp $1.50 1.15 10.41% 100.00% Raptor Networks Tech. Inc $21.40 0.9 9.64% 61.21% Raven Inds. $583.70 1.25 10.72% 100.00% Raymond James Fin'l $5,180.80 1.55 11.64% 57.30% RC2 Corp $411.30 1.15 10.41% 76.88% RCM Technologies Inc. $37.00 0.85 9.49% 86.76% RealNetworks Inc. $515.00 1.1 10.26% 100.00% Realty Income Corp. $3,293.40 0.95 9.80% 72.07% RecycleNet Corp $1.40 0.2 7.49% 100.00% Rediff.com India Limited $82.10 1.5 11.49% 100.00% Regal Entertainment Group $4,088.80 0.9 9.64% 50.73% Regal One Corporation $0.80 1.35 11.02% 12.50% Regency Affiliates Inc $11.00 0.5 8.42% 100.00% Regent Communications Inc $194.20 1.15 10.41% 4.58% Regions Financial $25,622.70 1.15 10.41% 24.94% RehabCare Group $585.60 1 9.95% 90.27% Reinsurance Group $4,375.00 0.85 9.49% 79.01% RELM Wireless Corp $43.50 1.05 10.10% 96.55% Renaissance Learning $317.50 1.15 10.41% 100.00% RenaissanceRe Hldgs. $3,729.10 0.7 9.03% 87.93% Renasant Corp. $911.80 1 9.95% 32.07% Rentrak Corp $189.40 0.7 9.03% 100.00% Repro-Med Systems Inc $7.50 0.25 7.65% 89.33%Republic Bancorp Inc KY Cl A $964.30 1 9.95% 42.29%

Republic First Bancorp $55.30 0.75 9.18% 79.57% Res-Care Inc. $581.80 0.85 9.49% 55.74% Research in Motion $38,282.10 1.35 11.02% 100.00% ResMed Inc. $4,096.20 0.75 9.18% 96.05% Resource America Inc. $624.60 1.35 11.02% 11.29% Resources Connection $971.90 1 9.95% 100.00% Retractable Technologies Inc. $44.70 1 9.95% 85.23% Revolutions Medical Corp $11.80 0.15 7.34% 99.15% RF Micro Devices $1,913.20 1.45 11.33% 69.80% RightNow Technologies Inc $544.60 1.25 10.72% 100.00% Ritchie Brothers $2,446.30 1.05 10.10% 97.24% River Valley

Bancorp $27.10 0.35 7.95% 73.43% Riverview Bancorp Inc $136.30 0.95 9.80% 19.08% RLI Corp. $1,158.20 0.8 9.34% 100.00% Robert Half Int'l $4,088.80 1.05 10.10% 99.95% Rochester Medical $144.50 0.7 9.03% 96.06% Rock of Ages Corp $43.80 0.4 8.11% 50.00% Rockport Healthcare Group Inc $0.20 0.3 7.80% 100.00% Rockville Financial Inc. $203.00 0.95 9.80% 100.00% Rockwell Medical Tech $109.10 0.75 9.18% 99.82% Rodman & Renshaw Capital Grp $136.20 1.3 10.87% 100.00% Roebling Financial Corp Inc $10.10 0.6 8.72% 100.00% Rollins Inc. $1,991.90 0.8 9.34% 96.71% Roma Financial Corp $413.20 0.7 9.03% 90.32% Rome Bancorp Inc $54.00 0.5 8.42% 100.00% Royal Bancshares of Pa. Inc $336.50 0.65 8.88% 4.70% Royal Bank of Canada $82,539.30 0.8 9.34% 90.15% Royal Caribbean Cruises $12,647.80 1.55 11.64% 44.56% Royal Financial Inc $6.00 0.55 8.57% 100.00% Rural/Metro Corp. $423.40 0.9 9.64% 34.51% S & T Bancorp $751.90 0.9 9.64% 63.96% S.Y. Bancorp Inc $408.00 0.85 9.49% 72.79% S1 Corporation $333.20 0.9 9.64% 96.97% Saba Software Inc $117.30 1 9.95% 99.49% Safe Technologies Int'l Inc $12.70 0.5 8.42% 86.61% Safeguard Scientifics $298.00 1.45 11.33% 66.21% Safety Insurance Group Inc $556.20 0.75 9.18% 100.00% Saga Communic. 'A' $184.20 0.85 9.49% 26.44% Sagemark Companies Ltd $14.20 0.8 9.34% 1.41% SAIC Inc. $8,725.80 0.6 8.72% 87.21% SalemCommunications Corp $439.70 1.4 11.18% 25.99% salesforce.com $9,002.40 1.2 10.56% 100.00% Salisbury

Bancorp Inc $131.10 0.55 8.57% 27.54% Salon Media Group Inc $4.10 0.2 7.49% 7.32% Sanders Morris Harris Group $150.10 0.95 9.80% 100.00% Sandy Spring Bancorp Inc $242.70 1.15 10.41% 58.14% Sangui Biotech Intl Inc $12.20 0.7 9.03% 83.61% Santander Bancorp $2,115.00 0.9 9.64% 27.83% Sapient Corp. $1,149.70 1.2 10.56% 100.00% Savannah BanCorp. Inc. $67.40 0.45 8.26% 69.58% SBA Communications $6,605.50 1.4 11.18% 61.32% SCBT Financial Corp $504.10 0.85 9.49% 68.76% Sceptre Investment Counsel $77.20 0.85 9.49% 100.00% Schein (Henry) $5,216.20 0.75 9.18% 91.80%Schwab (Charles) $23,077.90 1.2 10.56% 96.17%

Scientific Learning Corp $92.80 0.7 9.03% 100.00% Scores Holding Company Inc. $8.30 0.45 8.26% 100.00% Seaboard Corp. $1,977.70 0.9 9.64% 84.68% Seacoast Bk. Fla 'A' $205.00 1.25 10.72% 42.00% Security Bank Corp/US $264.30 1.45 11.33% 0.19% Security Federal Corp $24.40 0.45 8.26% 100.00% Security Natl Finl Corp $52.40 0.6 8.72% 91.60% Selectica Inc $19.40 0.65 8.88% 72.16% Selective Ins. Group $1,161.30 0.95 9.80% 76.41% SensiVida Medical Technologie $6.00 0.6 8.72% 73.33% Service Corp. Int'l $3,886.60 1.05 10.10% 52.44% Severn Bancorp Inc $47.50 0.55 8.57% 49.26% Shi Corp. $0.30 1.15 10.41% 33.33% Shutterfly

Inc $465.70 1.25 10.72% 99.98% SI Financial Group Inc $58.90 0.65 8.88% 100.00% Siebert Finl Corp $51.90 0.7 9.03% 100.00% Sielox Inc $2.70 0.4 8.11% 51.85% Sierra Bancorp $149.00 0.9 9.64% 59.13% Sierra Wireless Inc $297.00 1.25 10.72% 100.00% Sigmatron Int'l Inc. $45.10 1.1 10.26% 42.57% Simmons First Nat'l 'A' $556.70 0.9 9.64% 71.49% Simulations Plus Inc $22.50 0.65 8.88% 100.00% Sina Corporation $2,616.50 1.15 10.41% 96.22% Sinclair Broadcast $1,706.40 1.4 11.18% 19.36% SinoCubate Inc $0.20 0.8 9.34% 100.00% Sirona Dental $2,322.80 1.05 10.10% 76.18% Sitestar Corp $6.70 0.75 9.18% 68.66% SkillSoft ADR $1,136.40 0.95 9.80% 89.14% Skinvisible Inc $9.30 1 9.95% 98.92% SLM Corporation $123,510.00 1.55 11.64% 4.28% Small World Kids Inc $14.50 0.4 8.11% 3.45% Smart Online Inc $34.20 0.55 8.57% 77.78% SmartPros Ltd $16.30 0.5 8.42% 100.00% Smith & Wesson Holding Corp $320.20 1.5 11.49% 73.14% Smith Micro Software $297.60 1.2 10.56% 100.00% Smithtown Bancorp Inc $439.10 0.85 9.49% 16.81% SNC Lavalin Group Inc. $10,118.50 1.1 10.26% 79.11% Sohu.com Inc. $2,176.30 1.2 10.56% 100.00% Soligenix Inc $44.50 1.2 10.56% 100.00% Solta Medical Inc $108.10 1 9.95% 88.53% Somanetics Corp. $209.10 1 9.95% 100.00% Somerset Hills Bancorp $51.40 0.9 9.64% 78.60% SonicWALL Inc $421.50 0.75 9.18% 100.00% SonomaWest Holdings Inc $11.90 0.7 9.03% 78.99% SonoSite Inc. $546.50 0.85 9.49% 73.52% Sony Corp. ADR $40,832.90 1 9.95% 72.23% South Financial Grp Inc $854.30 1.5 11.49% 17.15% South Street Finl Corp $6.10 0.9 9.64% 100.00% Southcoast Financial Corp $99.00 0.6 8.72% 14.85% Southeastern Bank Financial $174.10 0.5 8.42% 40.26% Southeastern Banking Corp $35.00 0.5 8.42% 85.71% Southern Banc Inc $7.50 0.4 8.11% 100.00% Southern First Bancshares Inc $197.60 0.65 8.88% 9.87% Southern Mo. Bancorp Inc $31.70 0.5 8.42% 77.29%Southern Nat'l Bancorp Va. $48.70 0.75 9.18% 100.00%

Southrn Conn. bancorp Inc. $8.20 0.4 8.11% 85.37% Southside Bancshares Inc. $1,013.00 1 9.95% 29.34% Southwest Bancorp Inc. $344.80 1.1 10.26% 27.93% Southwest Ga Finl Corp $37.60 0.5 8.42% 60.11% Span-America Medical Systems $43.10 0.8 9.34% 98.38% Spanish Broadcasting Sys. Inc. $389.20 1.4 11.18% 13.85% SPAR Group Inc $25.30 0.45 8.26% 77.08% Specialty Underwriters Allnce $102.80 0.65 8.88% 100.00% Spectral Diagnostics $16.40 0.95 9.80% 86.59% Spectranetics Corp. $190.70 1.05 10.10% 100.00% Spectrum Group Intl Inc $121.30 0.7 9.03% 44.11% Speedus Corp $12.90 1.05 10.10% 91.47% Speedway

Motorsports $1,421.60 0.95 9.80% 51.71% Spherion Corp $335.00 1.45 11.33% 88.27% Spherix Inc. $19.00 0.9 9.64% 100.00% SPX Corp. $4,142.70 1.25 10.72% 67.54% SRI/Surgical Express Inc $26.20 0.75 9.18% 49.62% St. Jude Medical $13,692.90 0.8 9.34% 91.22% STAAR Surgical $115.20 1 9.95% 92.27% Stamford Industrial Group Inc $31.00 0.65 8.88% 0.65% Stamps.com Inc $144.00 0.8 9.34% 100.00% StanCorp Finl Group Inc $2,533.20 1.3 10.87% 77.83% Standard Parking Corp $372.10 0.85 9.49% 66.38% Standex Int'l $356.00 1.05 10.10% 73.51% Stanley Inc. $810.00 0.85 9.49% 78.95% StarTek Inc. $112.00 1.2 10.56% 93.84% State Auto Fin'l $819.90 0.95 9.80% 85.66% State Bancorp Inc NY $140.60 0.95 9.80% 78.24% State Street Corp. $26,481.10 1.6 11.79% 83.31% Steiner Leisure Ltd $611.90 1.15 10.41% 99.02% Steinway Musical $347.50 1.1 10.26% 46.27% STEN Corp $16.90 0.95 9.80% 2.96% Stereotaxis Inc $203.60 1.3 10.87% 85.66% STERIS Corp. $1,839.90 0.9 9.64% 88.59% Sterling BanCorp. $301.10 1 9.95% 41.61% Sterling Bancshares Texas $625.90 1.05 10.10% 67.79% Sterling Construction Inc $320.00 1.05 10.10% 82.62% Sterling Finl Corp WA $1,325.50 1.9 12.71% 2.45% Stewardship Financial Corp $94.90 0.4 8.11% 53.53% Stewart Enterpr. 'A' $911.60 1.05 10.10% 50.63% Stewart Info Svcs $490.60 1.15 10.41% 40.07% Stifel Financial Corp. $1,871.00 1.2 10.56% 94.08% Stocker & Yale Inc New $20.30 1.25 10.72% 15.27% Stockhouse Inc $1.00 0.65 8.88% 40.00% StoneMor Partners L.P. $396.30 0.85 9.49% 59.37% Strasbaugh Inc $4.40 0.85 9.49% 97.73% Stratus Pptys Inc $140.90 1.2 10.56% 55.00% Strayer Education $2,975.20 0.6 8.72% 100.00% Streamline Health Solutions $23.40 0.6 8.72% 96.58% Stryker Corp. $20,267.40 0.8 9.34% 99.90% Student Loan Corp. $26,406.90 1.3 10.87% 3.49% Sturm Ruger & Co. $194.80 0.75 9.18% 99.49% Suffolk Bancorp $282.30 0.9 9.64% 100.00% Summit Financial Services Grp $12.70 0.45 8.26% 100.00%Sun Bancorp Inc $244.40 1.1 10.26% 36.54%

Sunair Services Corp. $56.50 0.6 8.72% 63.54% Sunlink Health Sys $52.20 1.15 10.41% 25.48% Sunrise Senior Living $695.30 2.75 15.32% 22.18% SunTrust Banks $36,935.10 1.1 10.26% 27.41% Sunwest Bank $40.80 0.8 9.34% 100.00% Supertel Hospitality

Inc $235.60 0.85 9.49% 13.92% Support.com Inc $124.00 0.9 9.64% 100.00% Susquehanna Bancshs. $2,023.30 1.2 10.56% 24.98% Sussex Bancorp $57.40 0.25 7.65% 19.86% SVB Fincl. Group $2,391.10 1.2 10.56% 58.15% SWS Group Inc $463.10 1.45 11.33% 71.52% Symmetry

Medical Inc $416.10 0.95 9.80% 68.42% Synalloy Corp. $64.70 1.2 10.56% 83.77% Synergetics USA Inc $43.90 1.1 10.26% 69.70% Syneron Medical Ltd $267.00 1 9.95% 100.00% SYNNEX Corp. $1,466.60 0.95 9.80% 66.40% Synovis Life Technologies Inc $145.90 0.9 9.64% 100.00% Syntel Inc $1,588.00 0.95 9.80% 100.00% SyntheMed Inc $25.10 1.05 10.10% 100.00% Syntroleum Corp $174.20 1.4 11.18% 100.00% Tamalpais Bancorp $205.90 0.55 8.57% 1.65% Taubman Centers Inc. $4,733.10 1.35 11.02% 40.91% Taylor Calvin B Bankshares Inc $99.80 0.4 8.11% 99.90% Taylor Capital Group Inc $583.20 1.15 10.41% 18.23% TCF Financial $2,099.40 1.15 10.41% 82.52% TD Ameritrade Holding $12,890.60 1.1 10.26% 88.80% Teamstaff Inc $5.10 0.5 8.42% 66.67% Teche Holding Co $67.10 0.5 8.42% 100.00% Tejon Ranch Co. $504.10 1.05 10.10% 99.37% Tekelec $1,025.40 0.9 9.64% 100.00% Teleflex Inc. $3,723.40 0.8 9.34% 58.47% TeleTech Holdings $1,357.30 1.1 10.26% 94.05% Telular Corp. $53.50 1 9.95% 100.00% Telzuit Medical Technologies $1.30 0.15 7.34% 30.77% Temecula Valley

Bancorp Inc $34.10 1.3 10.87% 0.29% Tenet Healthcare $7,435.70 1.1 10.26% 35.72% Texas Capital Bancshares Inc $660.40 1 9.95% 76.77% Textron Inc. $7,867.40 1.65 11.95% 67.35% TF Financial Corp $46.30 0.35 7.95% 100.00% TGFIN Holdings Inc $0.20 0.7 9.03% 100.00% The Andersons Inc $846.50 1.05 10.10% 57.27% The Bamnk Holdings $29.10 0.8 9.34% 1.72% The Bancorp Inc $193.30 1 9.95% 93.07% The Beard Co $145.00 0.25 7.65% 93.66% The First Bancorp Inc. $370.70 0.8 9.34% 40.54% The Goldfarb Corporation $12.80 0.85 9.49% 100.00% The Harcourt Companies Inc. $4.10 0.7 9.03% 95.12% The National Security

Group $34.20 0.7 9.03% 72.81% The Parent Company $3.40 0.85 9.49% 5.88% The Quantum Group Inc $1.50 0.85 9.49% 53.33% The SCO Group Inc $8.00 0.95 9.80% 100.00% Thermogenesis Corp. $32.00 1.25 10.72% 100.00% TheStreet.com Inc $71.30 1.15 10.41% 100.00% Thomas Group Inc $5.30 0.8 9.34% 100.00%Thomas Weisel Partners Grp $143.90 1.3 10.87% 84.50%

Thomson Reuters Corp. $35,257.60 0.75 9.18% 78.67% Thoratec Corp. $1,663.90 0.9 9.64% 91.36% TIB Financial $172.60 0.6 8.72% 6.14% TIBCO Software $1,645.00 1 9.95% 97.29% TierOne Corp. $13.50 1.3 10.87% 100.00% Tigrent Inc $10.00 0.4 8.11% 70.00% Timberland Bancorp Inc $28.40 0.65 8.88% 100.00% TLC Vision Corp $109.60 1.4 11.18% 3.65% TNS Inc $828.50 0.95 9.80% 78.46% Tompkins Financial Corp $743.60 0.8 9.34% 52.50% Torchmark Corp. $4,252.80 1.25 10.72% 85.34% Toronto-Dominion $65,318.50 0.9 9.64% 80.12% Total System Svcs. $3,647.10 0.9 9.64% 94.02% Tower Financial Corp $61.30 0.55 8.57% 31.97% Tower Group Inc $1,035.70 0.8 9.34% 90.25% Town Sports Intl Hldgs Inc $389.90 1.3 10.87% 13.29% TowneBank $706.10 0.75 9.18% 42.67% Transatlantic Hldgs. $4,184.80 0.95 9.80% 82.74% Transcend Services Inc. $175.10 0.75 9.18% 99.60% Travelers Cos. $33,126.70 0.9 9.64% 81.34% Travelzoo Inc. $218.20 1 9.95% 100.00% Triad Guaranty

Inc. $40.30 2.15 13.48% 14.39% TriCo Bancshares $357.90 1.1 10.26% 74.21% Trimax Corp. $0.40 1.15 10.41% 25.00% Trimedyne Inc. $9.20 0.85 9.49% 93.48% Trinity Biotech PLC ADR $112.90 0.95 9.80% 67.94% Tri-S security

Corp $31.50 1.05 10.10% 5.71% Tri-State 1st Bank Inc $11.90 0.35 7.95% 73.95% TrueBlue Inc. $649.90 1.25 10.72% 99.82% TrustCo Bank Corp NY $487.50 0.9 9.64% 100.00% Trustmark Corp. $1,399.60 1.05 10.10% 91.44% TRX Inc $15.30 0.7 9.03% 58.17% Tucows Inc. $55.50 0.5 8.42% 89.55% Tufco Technologies $17.00 0.65 8.88% 82.35% Tutor Perini Corp $993.20 1.65 11.95% 91.92% TVA Group Inc $406.10 0.4 8.11% 76.90% Tyler Technologies Corp. $682.60 0.65 8.88% 98.83% U S Global Invs Inc $200.50 1.7 12.10% 100.00% U S Neurosurgical Inc $2.10 1 9.95% 42.86% U.S. Bancorp $81,073.10 1.05 10.10% 52.69% U.S. Basketball League Inc $2.60 0.65 8.88% 53.85% U.S. Physical Therapy $212.00 0.85 9.49% 93.49% ubroadcast inc $14.00 0.25 7.65% 99.29% UCBH Hldgs Inc $2,656.30 1.2 10.56% 0.13% UCI Med Affiliates Inc $25.60 0.8 9.34% 87.11% UMB Financial Corp. $1,583.20 0.8 9.34% 97.73% Umpqua Holdings Corporation $1,555.10 1.1 10.26% 74.10% Unico American Corp. $52.60 0.5 8.42% 100.00% UniFirst Corp. $1,111.50 0.8 9.34% 83.63% Union Bankshares Corp $429.80 0.95 9.80% 51.07% Union National Financial Corp $94.40 0.55 8.57% 8.69% United America Indemnity Ltd $608.70 0.9 9.64% 80.04% United Bancorp Inc Ohio $88.10 0.45 8.26% 45.86% United Bancshares Inc/OH $116.70 0.4 8.11% 25.79%United Bkshrs W.Va. $1,725.60 1.1 10.26% 50.59%

United Capital Corp. $250.40 0.95 9.80% 86.90% United Community

Finl Corp $155.40 1.65 11.95% 29.21% United Financial Bancorp $226.30 0.6 8.72% 100.00% United Fuel & Energy

Crop $57.10 0.8 9.34% 7.88% United Online $1,017.50 1 9.95% 59.36% United PanAmFin Corp $661.20 1.25 10.72% 6.75% United Technologies $76,644.30 0.95 9.80% 85.03% United Western Bancorp Inc $188.20 0.7 9.03% 38.26% UnitedHealth Group $49,251.90 1 9.95% 74.02% Unitrin Inc. $1,963.80 1.2 10.56% 71.44% Unity Bancorp Inc $139.90 0.55 8.57% 21.02% Universal American Corp $1,350.60 1.25 10.72% 68.38% Universal Guardian Holdings $1.60 0.55 8.57% 31.25% Universal Health Sv. `B' $4,142.30 0.8 9.34% 75.87% Universal Tech Institute Inc $476.10 0.75 9.18% 100.00% UNIVEST CORP $409.50 1 9.95% 70.70% Unum Group $8,835.60 1.4 11.18% 74.43% Urologix Inc $21.60 0.8 9.34% 100.00% Uroplasty

Inc $21.80 1.05 10.10% 100.00% US Dataworks Inc $11.40 0.65 8.88% 63.16% USA Mobility

Inc $242.00 0.75 9.18% 100.00% USA Video Interactive Corp $5.40 0.8 9.34% 100.00% USCorp $3.90 1.05 10.10% 56.41% Utah Medical Prods. $107.90 0.35 7.95% 98.05% Utd. Fire & Casualty $478.10 0.95 9.80% 100.00% UTG Inc $54.30 0.45 8.26% 63.35% Uuniversity

Bancorp Inc Mich $2.60 0.8 9.34% 100.00% Valassis Communic. $2,117.70 2.1 13.33% 43.21% Valhi Inc. $2,594.90 1.55 11.64% 64.53% Validian Corporation $7.60 0.45 8.26% 31.58% Valley Financial Corp /VA/ $99.90 0.45 8.26% 15.42% Valley Natl Bancp NJ $5,240.00 0.9 9.64% 39.43% Valmont Inds. $2,496.20 1.35 11.02% 85.67% ValueClick Inc. $854.70 1.3 10.87% 100.00% Varian Medical Sys. $5,898.90 0.8 9.34% 99.32% Vasamed Inc $3.70 0.65 8.88% 43.24% Vascular Solutions Inc $139.00 0.75 9.18% 100.00% Vasomedical Inc $6.00 0.75 9.18% 100.00% VCA Antech $2,714.40 0.95 9.80% 79.64% Vector Aerospace Corp. $336.40 0.5 8.42% 66.91% Velocity Portfolio Group Inc $13.00 0.7 9.03% 5.38% VeriSign Inc. $5,935.80 0.95 9.80% 78.39% Vertical Branding inc $8.00 0.7 9.03% 3.75% Vertro Inc $18.60 1.7 12.10% 70.97% Viacom Inc. 'B' $25,908.20 1.15 10.41% 69.11% Viad Corp. $434.30 1 9.95% 97.08% ViaSat Inc. $1,014.80 0.9 9.64% 100.00% ViewPoint Financial Group $337.70 0.7 9.03% 100.00% Vineyard National Bancorp $295.70 1.2 10.56% 0.07% VioQuest Pharmaceuticals Inc $3.10 1.3 10.87% 6.45% Viral Genetics Inc $10.80 0.3 7.80% 52.78% VirtualScopics Inc $24.80 0.45 8.26% 100.00% ViryaNet Ltd $4.70 1.25 10.72% 27.66% Vision-Sciences Inc. $49.90 0.95 9.80% 99.80%VIST Financial Corporation $204.00 0.5 8.42% 16.81%

Vital Images Inc $184.80 0.95 9.80% 100.00% Vitro Diagnostics Inc $4.90 0.95 9.80% 93.88% VocalTec Comm. Ltd. $12.80 0.9 9.64% 100.00% Volcano Corp. $858.60 0.8 9.34% 99.99% Volt Info. Sciences $353.10 1.6 11.79% 65.93% Vornado R'lty

Trust $25,388.10 1.25 10.72% 50.18% VSE Corp. $237.90 1.25 10.72% 97.18% WHolding Company

Inc. $3,348.70 1.6 11.79% 2.02% W.P. Carey

& Co. LLC $1,421.60 0.9 9.64% 77.00% Waccamaw Bankshares Inc. $52.80 0.4 8.11% 36.17% Waddell & Reed Finl 'A' $2,746.70 1.5 11.49% 92.72% Wainwright Bank & Trust Co. $232.70 0.25 7.65% 22.60% Wake Forest Bancshares Inc $10.70 0.45 8.26% 100.00% Walter Investment Management $331.90 0.5 8.42% 86.02% Warner Music Group $2,841.80 1.45 11.33% 31.77% Washington Bkg Co Oak Hbr Wa $165.80 0.85 9.49% 66.34% Washington Federal $1,751.30 1 9.95% 100.00% Washington Trst Bncp $1,128.50 1.05 10.10% 21.80% Waterstone Financial Inc $61.90 1.05 10.10% 100.00% Watson Wyatt $1,992.00 0.7 9.03% 100.00% Wayne Savings Bancshares Inc $17.10 0.45 8.26% 100.00% WebMD Health $2,205.20 0.8 9.34% 100.00% WebMediaBrands Inc. $117.00 1.4 11.18% 30.60% Websense Inc. $883.80 1.1 10.26% 85.86% Webster Fin'l $1,524.50 1.35 11.02% 54.88% WellPoint Inc. $36,645.00 0.95 9.80% 76.14% Wells Fargo $392,794.40 1.35 11.02% 31.99% WesBanco $1,027.90 1 9.95% 31.12% Wesco Financial Corp. $2,486.10 0.65 8.88% 98.37% West Coast Bancorp $175.00 1.6 11.79% 18.80% West Pharmac. Svcs. $1,691.80 0.8 9.34% 77.18% Westaim Corp $38.60 0.6 8.72% 100.00% Westamerica Bancorp $1,660.40 0.85 9.49% 98.40% Western Alliance Bancorp $436.60 1.3 10.87% 64.73% Western Union $16,609.60 1.1 10.26% 81.07% Weststar Financial Services Co $16.70 0.6 8.72% 51.50% White Mtns Ins Group Ltd $4,302.50 0.95 9.80% 68.34% Whitney Holding $799.90 1.1 10.26% 77.60% Willdan Group Inc. $15.70 1.35 11.02% 94.27% Willis Group Holdings Ltd $7,108.60 0.9 9.64% 62.72% Wilmington Trust $1,352.80 1.05 10.10% 65.35% Wilshire Bancorp Inc $529.10 1.15 10.41% 45.70% Wilshire Enterprises $39.20 0.4 8.11% 28.83% Winmill & Co Inc $3.70 0.5 8.42% 100.00% Wintrust Financial $1,498.00 1.15 10.41% 49.38% Wireless Telecom. $23.40 1.25 10.72% 79.06% WisdomTree Investments Inc $189.60 1.05 10.10% 100.00% WNS Holdings Limited $838.30 1 9.95% 75.63% Workstream Inc $15.20 0.8 9.34% 94.74% World Acceptance $778.20 1.35 11.02% 73.23% World Fuel Services $1,632.30 1 9.95% 97.96% World Wrestling Ent. $1,133.70 0.8 9.34% 99.57% WorldGate Communications Inc $242.10 0.85 9.49% 99.26% WorldSpace Inc $95.30 1.1 10.26% 1.36%WPP PLC ADR $20,381.80 1.15 10.41% 59.32%

Wright Express $1,401.50 1 9.95% 87.83% Wright Medical $948.90 1 9.95% 78.90% WSB Holdings Inc $17.60 0.65 8.88% 100.00% WSFS Finl Corp $227.10 1 9.95% 70.50% WVS Financial Corp $30.10 0.4 8.11% 100.00% X-Change Corp $1.20 0.45 8.26% 41.67% Xcorporeal Inc $1.20 0.85 9.49% 100.00% XFormity Technologies Inc $2.90 0.6 8.72% 72.41% XL Capital Ltd. $9,385.80 1.6 11.79% 66.02% Yadkin Valley

Financial Corp $101.70 1.15 10.41% 61.85% Yahoo!Inc. $22,882.80 1 9.95% 99.63% Young Broadcasting Inc $823.90 1.25 10.72% 0.02% Young Innovations $224.10 0.8 9.34% 86.35% ZAP.COM Corp. $5.00 0.7 9.03% 100.00% Zapata Corp. $133.30 0.45 8.26% 100.00% Zebra Techn. 'A' $1,666.10 0.95 9.80% 100.00% Zenith Nat'l Ins $1,180.90 0.9 9.64% 95.05% Zimmer Holdings $13,255.00 0.9 9.64% 96.53% Zions Bancorp. $4,383.90 1.45 11.33% 40.20% ZipRealty

Inc $70.40 0.5 8.42% 100.00% ZOLL Medical $587.30 1 9.95% 100.00% Zynex Inc $35.10 0.1 7.19% 94.02% 9.70% 68.28%http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/wacc.htm

Sources: Far term (current is different) Cost of Debt Lookup Table (based on std dev in stock prices) 40-yr Geometric Average of Ten-Yr Treasury Rate (DOE standardization Guidance) MJS 9-2-2010 Basis Spread 40-yr Geometric Average of S&P minus Risk free rate in E7 0 0.2 0.25% 0.2 0.25 0.50%

no 0.25 0.3 0.75% 35% 0.3 0.4 1.00% U.S. President's 2011 Budget 0.4 0.5 1.25% GDP Defl (Chain Type), 2016 & beyond 0.5 0.6 1.50% 0.6 10 2.00%

**Std Dev in Stock Cost of Debt**  **Eff Tax Rate**  **After Tax**

**Cost of Debt Market Debt** 

**to Capital (D/(D+E)**  73.28% 8.88% 0.00% 8.88% 39.49% 179.91% 8.88% 37.34% 5.56% 98.40% 33.28% 7.88% 0.00% 7.88% 42.22% 67.88% 8.88% 0.00% 8.88% 95.40% 45.01% 8.13% 25.76% 6.04% 23.18% 52.78% 8.38% 34.74% 5.47% 0.00% 59.91% 8.38% 0.00% 8.38% 0.00% 68.30% 8.88% 0.00% 8.88% 0.00% 44.53% 8.13% 0.00% 8.13% 19.42% 47.35% 8.13% 36.99% 5.12% 0.00% 39.06% 7.88% 24.77% 5.93% 5.18% 35.69% 7.88% 0.00% 7.88% 0.00% 60.45% 8.88% 0.00% 8.88% 0.00% 125.60% 8.88% 0.00% 8.88% 0.00% 43.23% 8.13% 35.94% 5.21% 17.54% 56.92% 8.38% 0.00% 8.38% 0.00% 76.22% 8.88% 0.00% 8.88% 0.00% 37.53% 7.88% 60.00% 3.15% 0.00% 38.16% 7.88% 36.27% 5.02% 43.12% 24.74% 7.38% 19.78% 5.92% 14.31% 70.23% 8.88% 0.00% 8.88% 14.29% 65.84% 8.88% 32.67% 5.98% 0.00% 24.80% 7.38% 13.77% 6.36% 59.28% 161.61% 8.88% 0.00% 8.88% 81.25% 303.90% 8.88% 0.00% 8.88% 0.00% 125.53% 8.88% 0.00% 8.88% 22.22% 200.97% 8.88% 0.00% 8.88% 0.00% 40.21% 8.13% 36.43% 5.17% 0.08% 185.94% 8.88% 0.00% 8.88% 0.00% 104.63% 8.88% 46.58% 4.74% 35.62% 253.97% 8.88% 0.00% 8.88% 65.20% 73.06% 8.88% 0.00% 8.88% 0.00%

Standard Deviation108.14% 8.88% 38.50% 5.46% 99.92% 35.63% 7.88% 32.03% 5.36% 0.00% 70.15% 8.88% 0.00% 8.88% 0.00% 54.94% 8.38% 30.49% 5.82% 19.43% 56.99% 8.38% 22.78% 6.47% 32.98% 84.70% 8.88% 29.49% 6.26% 74.72% 40.87% 8.13% 36.33% 5.18% 19.91% 56.66% 8.38% 47.47% 4.40% 36.49% 70.84% 8.88% 0.00% 8.88% 79.24% 79.11% 8.88% 0.00% 8.88% 42.23% 53.40% 8.38% 34.48% 5.49% 5.50% 98.46% 8.88% 0.00% 8.88% 92.47% 24.67% 7.38% 15.59% 6.23% 8.88% 150.65% 8.88% 0.00% 8.88% 99.38% 58.66% 8.38% 36.78% 5.30% 22.25% 70.39% 8.88% 6.14% 8.33% 76.59% 57.59% 8.38% 38.12% 5.19% 4.36% 247.67% 8.88% 0.00% 8.88% 80.00% 72.43% 8.88% 0.00% 8.88% 3.06% 34.84% 7.88% 13.04% 6.85% 2.29% 70.77% 8.88% 0.00% 8.88% 28.77% 65.13% 8.88% 7.28% 8.23% 0.00% 247.70% 8.88% 0.00% 8.88% 92.42% 23.51% 7.38% 23.33% 5.66% 0.00% 119.17% 8.88% 0.00% 8.88% 0.00% 39.09% 7.88% 0.00% 7.88% 0.00% 194.23% 8.88% 46.09% 4.79% 99.93% 45.16% 8.13% 32.03% 5.53% 38.99% 28.20% 7.63% 21.40% 6.00% 58.72% 39.71% 7.88% 44.02% 4.41% 69.28% 47.19% 8.13% 10.25% 7.30% 10.34% 83.20% 8.88% 0.00% 8.88% 75.15% 53.04% 8.38% 25.56% 6.24% 0.00% 66.79% 8.88% 0.00% 8.88% 0.00% 25.36% 7.63% 0.00% 7.63% 17.89% 50.08% 8.38% 59.70% 3.38% 0.00% 45.15% 8.13% 30.02% 5.69% 25.96% 67.18% 8.88% 39.38% 5.38% 7.93% 120.65% 8.88% 0.00% 8.88% 80.77% 261.68% 8.88% 0.00% 8.88% 0.00% 112.49% 8.88% 0.00% 8.88% 3.48% 57.37% 8.38% 0.00% 8.38% 9.25% 52.14% 8.38% 0.00% 8.38% 1.80% 50.27% 8.38% 26.09% 6.19% 1.22% 46.16% 8.13% 0.00% 8.13% 0.00% 197.79% 8.88% 0.00% 8.88% 88.88% 59.11% 8.38% 0.00% 8.38% 0.00% 53.92% 8.38% 33.08% 5.61% 0.00% 121.45% 8.88% 0.00% 8.88% 93.78% 87.55% 8.88% 0.00% 8.88% 93.52% 26.51% 7.63% 9.26% 6.92% 7.25% 49.10% 8.13% 38.71% 4.98% 19.83% 57.40% 8.38% 60.00% 3.35% 59.21% 83.56% 8.88% 6.98% 8.26% 86.75% 100.19% 8.88% 0.00% 8.88% 0.00%64.93% 8.88% 27.01% 6.48% 63.15% 32.31% 7.88% 36.67% 4.99% 23.47% 186.17% 8.88% 0.00% 8.88% 97.19% 40.47% 8.13% 38.30% 5.02% 28.40% 43.22% 8.13% 0.00% 8.13% 3.46% 25.73% 7.63% 29.35% 5.39% 7.68% 16.65% 7.13% 35.24% 4.62% 0.00% 72.92% 8.88% 36.58% 5.63% 53.55% 78.95% 8.88% 52.82% 4.19% 75.37% 25.52% 7.63% 36.44% 4.85% 20.10% 42.72% 8.13% 0.00% 8.13% 0.00% 46.49% 8.13% 44.31% 4.53% 0.00% 25.32% 7.63% 31.09% 5.26% 68.50% 78.00% 8.88% 0.00% 8.88% 48.94% 71.30% 8.88% 1.76% 8.72% 0.00% 56.51% 8.38% 45.52% 4.57% 39.33% 50.32% 8.38% 0.00% 8.38% 0.00% 39.89% 7.88% 0.00% 7.88% 60.23% 121.38% 8.88% 0.00% 8.88% 83.33% 26.31% 7.63% 28.40% 5.46% 20.96% 43.42% 8.13% 9.09% 7.39% 20.57% 91.95% 8.88% 0.00% 8.88% 0.00% 82.35% 8.88% 0.00% 8.88% 79.21% 35.72% 7.88% 57.91% 3.32% 38.62% 50.31% 8.38% 0.00% 8.38% 16.85% 57.94% 8.38% 0.00% 8.38% 55.27% 32.18% 7.88% 31.59% 5.39% 9.66% 27.14% 7.63% 21.25% 6.01% 44.98% 24.63% 7.38% 38.39% 4.55% 13.20% 66.84% 8.88% 0.00% 8.88% 73.81% 28.80% 7.63% 32.57% 5.14% 20.84% 51.89% 8.38% 43.86% 4.70% 33.17% 86.74% 8.88% 0.00% 8.88% 79.09% 70.61% 8.88% 0.00% 8.88% 31.64% 35.31% 7.88% 39.60% 4.76% 28.23% 88.44% 8.88% 0.00% 8.88% 92.86% 56.27% 8.38% 0.00% 8.38% 0.00% 165.71% 8.88% 0.00% 8.88% 0.00% 43.69% 8.13% 34.46% 5.33% 1.83% 42.80% 8.13% 31.65% 5.56% 79.65% 59.74% 8.38% 0.00% 8.38% 0.33% 23.07% 7.38% 28.04% 5.31% 15.73% 89.28% 8.88% 1.08% 8.78% 1.91% 51.24% 8.38% 39.21% 5.09% 0.00% 54.79% 8.38% 0.25% 8.36% 43.75% 35.51% 7.88% 40.83% 4.66% 1.98% 73.46% 8.88% 0.00% 8.88% 35.22% 43.35% 8.13% 0.00% 8.13% 7.53% 52.48% 8.38% 39.53% 5.07% 11.58% 24.75% 7.38% 31.75% 5.04% 16.27% 23.34% 7.38% 31.75% 5.04% 16.09% 41.27% 8.13% 0.00% 8.13% 2.67% 115.40% 8.88% 0.00% 8.88% 36.94% 16.37% 7.13% 4.45% 6.81% 8.58% 51.96% 8.38% 0.00% 8.38% 0.00%24.81% 7.38% 27.20% 5.37% 25.71% 41.60% 8.13% 22.49% 6.30% 48.33% 42.55% 8.13% 0.00% 8.13% 0.00% 131.73% 8.88% 0.00% 8.88% 88.89% 67.13% 8.88% 41.96% 5.15% 6.25% 30.08% 7.88% 29.85% 5.53% 39.28% 76.80% 8.88% 0.00% 8.88% 5.77% 55.82% 8.38% 29.51% 5.91% 0.00% 92.89% 8.88% 0.00% 8.88% 98.49% 60.09% 8.88% 27.20% 6.46% 0.00% 29.68% 7.63% 25.96% 5.65% 10.64% 63.87% 8.88% 38.11% 5.50% 49.03% 33.29% 7.88% 24.22% 5.97% 56.77% 74.79% 8.88% 0.00% 8.88% 28.28% 47.39% 8.13% 20.50% 6.46% 22.06% 78.98% 8.88% 0.00% 8.88% 8.87% 79.56% 8.88% 40.94% 5.24% 68.64% 42.12% 8.13% 27.77% 5.87% 0.00% 25.71% 7.63% 0.00% 7.63% 27.72% 202.52% 8.88% 0.00% 8.88% 89.39% 50.22% 8.38% 2.19% 8.20% 0.00% 74.91% 8.88% 20.84% 7.03% 65.03% 55.81% 8.38% 0.00% 8.38% 67.14% 41.31% 8.13% 0.00% 8.13% 0.00% 88.46% 8.88% 0.00% 8.88% 6.62% 91.18% 8.88% 0.00% 8.88% 12.50% 35.78% 7.88% 32.65% 5.31% 0.00% 51.04% 8.38% 0.00% 8.38% 9.63% 27.30% 7.63% 23.36% 5.85% 63.61% 81.38% 8.88% 0.00% 8.88% 0.00% 86.69% 8.88% 0.00% 8.88% 8.90% 41.95% 8.13% 29.78% 5.71% 81.38% 155.71% 8.88% 0.00% 8.88% 56.45% 28.46% 7.63% 0.00% 7.63% 0.00% 25.94% 7.63% 4.94% 7.25% 11.18% 88.28% 8.88% 0.00% 8.88% 76.36% 235.62% 8.88% 0.00% 8.88% 0.00% 65.21% 8.88% 9.97% 7.99% 0.00% 59.72% 8.38% 42.16% 4.85% 0.22% 28.29% 7.63% 0.00% 7.63% 0.00% 28.81% 7.63% 27.97% 5.50% 0.00% 56.19% 8.38% 0.00% 8.38% 0.00% 32.08% 7.88% 33.57% 5.23% 4.41% 50.40% 8.38% 10.90% 7.47% 34.52% 43.35% 8.13% 0.00% 8.13% 66.59% 42.35% 8.13% 26.86% 5.95% 31.93% 29.19% 7.63% 32.62% 5.14% 69.23% 33.19% 7.88% 30.94% 5.44% 18.54% 64.48% 8.88% 0.00% 8.88% 69.36% 32.69% 7.88% 34.64% 5.15% 0.00% 77.66% 8.88% 9.49% 8.04% 67.12% 30.45% 7.88% 0.00% 7.88% 74.25% 55.74% 8.38% 0.00% 8.38% 93.81% 90.00% 8.88% 0.00% 8.88% 63.80% 22.43% 7.38% 28.71% 5.26% 8.18%33.34% 7.88% 30.67% 5.46% 28.32% 29.83% 7.63% 39.44% 4.62% 18.54% 37.53% 7.88% 26.14% 5.82% 25.19% 31.20% 7.88% 0.15% 7.87% 13.65% 27.92% 7.63% 25.94% 5.65% 32.27% 22.31% 7.38% 17.49% 6.09% 8.33% 35.37% 7.88% 34.07% 5.20% 0.00% 45.78% 8.13% 22.24% 6.32% 44.94% 28.21% 7.63% 32.70% 5.13% 0.00% 123.45% 8.88% 0.00% 8.88% 83.32% 126.82% 8.88% 34.20% 5.84% 99.95% 72.37% 8.88% 0.00% 8.88% 0.00% 23.28% 7.38% 30.45% 5.13% 79.27% 17.07% 7.13% 28.88% 5.07% 1.93% 51.49% 8.38% 22.99% 6.45% 35.21% 41.60% 8.13% 27.67% 5.88% 0.00% 19.17% 7.13% 17.94% 5.85% 9.58% 22.25% 7.38% 22.13% 5.75% 67.57% 93.76% 8.88% 0.00% 8.88% 78.51% 49.61% 8.13% 26.58% 5.97% 50.59% 18.61% 7.13% 36.12% 4.55% 72.68% 42.04% 8.13% 0.00% 8.13% 61.66% 53.76% 8.38% 0.00% 8.38% 0.00% 101.20% 8.88% 0.00% 8.88% 68.08% 27.20% 7.63% 25.98% 5.65% 16.78% 22.95% 7.38% 27.40% 5.36% 5.74% 24.04% 7.38% 26.24% 5.44% 24.97% 42.15% 8.13% 0.00% 8.13% 0.00% 32.61% 7.88% 28.38% 5.64% 10.69% 213.66% 8.88% 43.89% 4.98% 99.94% 29.48% 7.63% 18.35% 6.23% 57.97% 68.86% 8.88% 0.00% 8.88% 0.00% 51.95% 8.38% 21.61% 6.57% 29.60% 94.03% 8.88% 0.00% 8.88% 0.00% 59.47% 8.38% 60.00% 3.35% 69.43% 728.78% 8.88% 0.00% 8.88% 85.25% 141.92% 8.88% 0.00% 8.88% 35.00% 117.00% 8.88% 0.00% 8.88% 8.57% 113.06% 8.88% 0.00% 8.88% 13.97% 129.09% 8.88% 0.00% 8.88% 10.04% 163.26% 8.88% 0.00% 8.88% 39.84% 67.84% 8.88% 0.00% 8.88% 3.70% 31.36% 7.88% 31.21% 5.42% 14.68% 32.68% 7.88% 41.49% 4.61% 5.50% 67.51% 8.88% 0.00% 8.88% 0.00% 32.91% 7.88% 44.15% 4.40% 19.77% 44.92% 8.13% 0.00% 8.13% 0.00% 43.22% 8.13% 38.08% 5.03% 3.48% 127.89% 8.88% 0.00% 8.88% 26.19% 217.16% 8.88% 0.00% 8.88% 61.54% 31.39% 7.88% 38.88% 4.82% 12.97% 55.45% 8.38% 34.87% 5.46% 0.09% 149.43% 8.88% 0.00% 8.88% 80.00% 89.56% 8.88% 60.00% 3.55% 88.73% 87.55% 8.88% 0.00% 8.88% 48.15%31.59% 7.88% 9.41% 7.14% 68.11% 60.74% 8.88% 21.38% 6.98% 93.80% 35.99% 7.88% 0.00% 7.88% 0.00% 29.85% 7.63% 29.76% 5.36% 37.53% 101.19% 8.88% 0.00% 8.88% 0.00% 58.21% 8.38% 0.00% 8.38% 79.98% 41.83% 8.13% 0.00% 8.13% 0.00% 42.03% 8.13% 25.00% 6.10% 33.62% 44.08% 8.13% 32.92% 5.45% 2.92% 23.40% 7.38% 34.87% 4.81% 0.00% 166.62% 8.88% 0.00% 8.88% 83.56% 39.89% 7.88% 26.64% 5.78% 19.84% 23.72% 7.38% 32.89% 4.95% 9.19% 52.83% 8.38% 25.27% 6.26% 22.87% 22.72% 7.38% 27.22% 5.37% 19.29% 63.69% 8.88% 0.00% 8.88% 0.31% 45.11% 8.13% 38.01% 5.04% 0.00% 102.29% 8.88% 0.00% 8.88% 53.16% 41.70% 8.13% 10.47% 7.28% 70.76% 33.03% 7.88% 39.88% 4.74% 0.00% 26.26% 7.63% 37.76% 4.75% 0.00% 23.20% 7.38% 39.04% 4.50% 9.12% 93.01% 8.88% 60.00% 3.55% 41.00% 33.67% 7.88% 34.96% 5.13% 55.43% 61.46% 8.88% 0.00% 8.88% 0.00% 74.72% 8.88% 0.00% 8.88% 80.00% 98.91% 8.88% 60.00% 3.55% 99.83% 92.62% 8.88% 37.86% 5.52% 31.43% 38.98% 7.88% 18.33% 6.44% 73.37% 32.60% 7.88% 37.90% 4.89% 0.00% 51.52% 8.38% 0.00% 8.38% 17.75% 116.21% 8.88% 60.00% 3.55% 34.81% 48.01% 8.13% 38.25% 5.02% 4.14% 36.98% 7.88% 0.00% 7.88% 19.49% 37.94% 7.88% 37.25% 4.94% 15.38% 79.52% 8.88% 0.00% 8.88% 0.00% 91.44% 8.88% 0.00% 8.88% 93.62% 36.63% 7.88% 25.98% 5.83% 63.93% 30.16% 7.88% 0.00% 7.88% 20.72% 35.86% 7.88% 30.13% 5.51% 25.67% 119.46% 8.88% 0.00% 8.88% 0.00% 28.11% 7.63% 33.42% 5.08% 0.30% 35.68% 7.88% 34.81% 5.14% 0.00% 40.11% 8.13% 0.00% 8.13% 78.92% 45.87% 8.13% 28.85% 5.78% 32.64% 147.93% 8.88% 0.00% 8.88% 99.96% 63.39% 8.88% 0.00% 8.88% 61.54% 63.39% 8.88% 60.00% 3.55% 32.32% 59.68% 8.38% 38.79% 5.13% 59.44% 93.74% 8.88% 0.00% 8.88% 98.84% 113.08% 8.88% 0.00% 8.88% 83.97% 141.05% 8.88% 0.00% 8.88% 99.93% 85.97% 8.88% 0.00% 8.88% 94.22% 22.27% 7.38% 36.43% 4.69% 0.00% 55.18% 8.38% 29.59% 5.90% 0.00%85.31% 8.88% 0.00% 8.88% 6.78% 145.98% 8.88% 0.00% 8.88% 4.57% 41.22% 8.13% 0.00% 8.13% 54.50% 116.91% 8.88% 0.00% 8.88% 0.00% 256.13% 8.88% 0.00% 8.88% 0.00% 60.61% 8.88% 36.56% 5.63% 0.11% 86.23% 8.88% 0.00% 8.88% 78.83% 35.91% 7.88% 31.36% 5.41% 15.97% 113.40% 8.88% 0.00% 8.88% 81.00% 37.82% 7.88% 1.98% 7.72% 26.76% 32.67% 7.88% 34.86% 5.13% 70.11% 67.57% 8.88% 42.17% 5.14% 77.35% 32.85% 7.88% 20.68% 6.25% 83.80% 56.34% 8.38% 0.00% 8.38% 61.35% 52.56% 8.38% 0.00% 8.38% 15.09% 78.26% 8.88% 0.00% 8.88% 90.83% 52.94% 8.38% 0.00% 8.38% 0.00% 166.78% 8.88% 0.00% 8.88% 18.18% 48.66% 8.13% 38.87% 4.97% 30.62% 258.87% 8.88% 0.00% 8.88% 65.08% 32.79% 7.88% 27.36% 5.72% 1.04% 54.56% 8.38% 27.90% 6.04% 89.15% 75.66% 8.88% 36.56% 5.63% 35.79% 23.43% 7.38% 38.13% 4.57% 33.09% 68.66% 8.88% 33.60% 5.90% 44.51% 85.05% 8.88% 34.37% 5.83% 91.26% 16.80% 7.13% 22.55% 5.52% 18.55% 84.06% 8.88% 0.00% 8.88% 45.98% 55.25% 8.38% 32.38% 5.67% 0.00% 111.54% 8.88% 0.00% 8.88% 0.00% 27.09% 7.63% 35.95% 4.89% 79.09% 35.73% 7.88% 15.06% 6.69% 73.52% 92.31% 8.88% 0.00% 8.88% 0.56% 43.11% 8.13% 38.38% 5.01% 21.94% 25.86% 7.63% 21.15% 6.02% 66.29% 61.25% 8.88% 0.00% 8.88% 71.60% 125.11% 8.88% 0.00% 8.88% 99.80% 40.89% 8.13% 26.21% 6.00% 6.41% 54.82% 8.38% 32.32% 5.67% 91.29% 93.20% 8.88% 0.00% 8.88% 42.86% 38.31% 7.88% 0.00% 7.88% 46.85% 23.67% 7.38% 30.68% 5.12% 45.99% 72.18% 8.88% 0.00% 8.88% 93.90% 38.96% 7.88% 0.00% 7.88% 85.23% 33.88% 7.88% 31.40% 5.41% 36.07% 62.08% 8.88% 26.54% 6.52% 94.04% 34.32% 7.88% 19.95% 6.31% 69.40% 68.02% 8.88% 0.00% 8.88% 0.00% 57.04% 8.38% 0.00% 8.38% 0.00% 35.23% 7.88% 33.64% 5.23% 2.04% 49.28% 8.13% 0.00% 8.13% 0.00% 38.01% 7.88% 25.92% 5.84% 21.08% 46.07% 8.13% 15.00% 6.91% 0.00% 45.10% 8.13% 35.59% 5.24% 0.00% 22.37% 7.38% 16.11% 6.19% 0.00%95.24% 8.88% 0.00% 8.88% 0.57% 34.06% 7.88% 41.09% 4.64% 16.08% 38.88% 7.88% 29.49% 5.56% 19.17% 17.62% 7.13% 32.47% 4.81% 52.29% 16.62% 7.13% 24.85% 5.36% 64.12% 31.09% 7.88% 31.29% 5.41% 0.00% 97.82% 8.88% 59.44% 3.60% 66.67% 95.74% 8.88% 1.05% 8.79% 6.44% 137.86% 8.88% 0.00% 8.88% 0.00% 88.15% 8.88% 0.00% 8.88% 55.23% 98.27% 8.88% 0.00% 8.88% 1.33% 76.83% 8.88% 35.12% 5.76% 10.24% 24.12% 7.38% 34.67% 4.82% 22.79% 124.86% 8.88% 0.00% 8.88% 0.00% 21.60% 7.38% 27.79% 5.33% 19.34% 50.29% 8.38% 23.81% 6.38% 17.33% 28.84% 7.63% 14.43% 6.53% 15.83% 90.57% 8.88% 0.00% 8.88% 88.63% 73.62% 8.88% 60.00% 3.55% 81.33% 27.33% 7.63% 32.53% 5.15% 16.34% 83.51% 8.88% 0.00% 8.88% 82.70% 45.81% 8.13% 20.23% 6.49% 74.10% 86.46% 8.88% 3.76% 8.55% 79.50% 38.92% 7.88% 8.67% 7.20% 38.16% 73.60% 8.88% 0.00% 8.88% 0.00% 76.18% 8.88% 0.00% 8.88% 76.83% 49.49% 8.13% 0.00% 8.13% 0.00% 96.00% 8.88% 0.00% 8.88% 89.40% 31.51% 7.88% 32.44% 5.32% 45.99% 89.67% 8.88% 0.00% 8.88% 75.83% 27.29% 7.63% 23.76% 5.82% 3.56% 28.31% 7.63% 31.11% 5.26% 14.59% 48.58% 8.13% 39.35% 4.93% 16.69% 26.54% 7.63% 27.84% 5.51% 0.00% 67.50% 8.88% 0.00% 8.88% 11.61% 23.11% 7.38% 0.00% 7.38% 0.00% 62.19% 8.88% 0.00% 8.88% 39.94% 21.75% 7.38% 31.53% 5.05% 0.00% 58.47% 8.38% 0.00% 8.38% 11.17% 62.42% 8.88% 0.00% 8.88% 93.97% 46.92% 8.13% 41.04% 4.79% 12.87% 56.93% 8.38% 19.86% 6.72% 25.15% 53.05% 8.38% 30.66% 5.81% 4.37% 32.37% 7.88% 19.49% 6.34% 44.85% 41.14% 8.13% 0.00% 8.13% 88.44% 55.94% 8.38% 0.00% 8.38% 35.93% 27.04% 7.63% 22.74% 5.89% 58.76% 56.63% 8.38% 45.38% 4.58% 0.00% 42.91% 8.13% 51.73% 3.92% 29.15% 40.13% 8.13% 7.15% 7.55% 0.00% 66.32% 8.88% 0.00% 8.88% 91.25% 35.27% 7.88% 21.54% 6.18% 85.13% 138.45% 8.88% 0.00% 8.88% 74.09% 62.08% 8.88% 0.00% 8.88% 8.24% 53.96% 8.38% 32.42% 5.66% 92.39%62.83% 8.88% 0.00% 8.88% 0.00% 38.50% 7.88% 21.69% 6.17% 77.08% 71.25% 8.88% 43.29% 5.04% 81.78% 38.02% 7.88% 38.34% 4.86% 2.16% 21.64% 7.38% 9.78% 6.66% 0.00% 90.35% 8.88% 0.00% 8.88% 60.64% 53.09% 8.38% 49.65% 4.22% 34.36% 20.70% 7.38% 31.08% 5.09% 34.67% 23.26% 7.38% 28.28% 5.29% 37.45% 51.54% 8.38% 0.31% 8.35% 0.00% 124.12% 8.88% 35.09% 5.76% 99.87% 30.57% 7.88% 18.96% 6.39% 41.08% 29.44% 7.63% 0.00% 7.63% 0.00% 36.94% 7.88% 0.00% 7.88% 85.36% 33.50% 7.88% 10.55% 7.05% 88.17% 50.40% 8.38% 38.52% 5.15% 72.57% 68.86% 8.88% 0.00% 8.88% 91.30% 28.86% 7.63% 26.57% 5.60% 14.41% 53.08% 8.38% 0.00% 8.38% 0.00% 47.95% 8.13% 43.26% 4.61% 86.34% 31.10% 7.88% 60.00% 3.15% 24.52% 80.75% 8.88% 0.00% 8.88% 0.00% 70.90% 8.88% 0.00% 8.88% 43.10% 91.90% 8.88% 0.00% 8.88% 77.78% 79.67% 8.88% 0.00% 8.88% 6.06% 39.17% 7.88% 37.37% 4.94% 0.00% 102.77% 8.88% 23.13% 6.83% 27.76% 32.85% 7.88% 0.00% 7.88% 16.28% 40.31% 8.13% 0.00% 8.13% 44.90% 48.72% 8.13% 35.10% 5.28% 0.13% 35.12% 7.88% 35.67% 5.07% 22.58% 57.97% 8.38% 36.14% 5.35% 12.62% 109.46% 8.88% 0.00% 8.88% 69.07% 39.42% 7.88% 37.50% 4.93% 4.06% 87.35% 8.88% 0.00% 8.88% 98.77% 40.94% 8.13% 38.58% 4.99% 0.08% 46.88% 8.13% 14.46% 6.95% 32.49% 49.59% 8.13% 14.08% 6.99% 34.49% 195.73% 8.88% 36.29% 5.66% 99.93% 125.10% 8.88% 0.00% 8.88% 1.69% 58.70% 8.38% 39.10% 5.10% 2.36% 31.37% 7.88% 40.80% 4.66% 49.54% 44.28% 8.13% 34.05% 5.36% 84.68% 40.87% 8.13% 42.63% 4.66% 0.00% 35.16% 7.88% 37.74% 4.91% 29.60% 38.06% 7.88% 20.34% 6.28% 79.00% 97.62% 8.88% 0.00% 8.88% 99.49% 37.08% 7.88% 60.00% 3.15% 31.37% 41.53% 8.13% 39.01% 4.96% 0.00% 34.77% 7.88% 44.92% 4.34% 0.00% 78.65% 8.88% 0.00% 8.88% 77.30% 54.24% 8.38% 36.96% 5.28% 33.80% 58.54% 8.38% 0.00% 8.38% 0.06% 50.02% 8.38% 0.00% 8.38% 78.62% 59.71% 8.38% 0.00% 8.38% 0.00%161.65% 8.88% 0.00% 8.88% 56.01% 34.40% 7.88% 60.00% 3.15% 23.34% 43.26% 8.13% 28.92% 5.78% 18.39% 55.17% 8.38% 26.99% 6.12% 55.03% 64.25% 8.88% 26.39% 6.54% 48.15% 57.36% 8.38% 37.33% 5.25% 33.00% 54.43% 8.38% 0.00% 8.38% 94.70% 32.02% 7.88% 22.95% 6.07% 78.96% 28.45% 7.63% 28.30% 5.47% 49.94% 46.30% 8.13% 39.81% 4.89% 30.89% 45.12% 8.13% 0.00% 8.13% 34.79% 93.00% 8.88% 0.00% 8.88% 0.00% 68.35% 8.88% 5.60% 8.38% 0.16% 19.20% 7.13% 32.83% 4.79% 55.02% 48.80% 8.13% 34.67% 5.31% 23.87% 138.03% 8.88% 0.00% 8.88% 45.08% 74.49% 8.88% 42.73% 5.09% 4.05% 19.82% 7.13% 30.19% 4.98% 11.54% 150.18% 8.88% 0.00% 8.88% 87.90% 45.25% 8.13% 0.00% 8.13% 0.00% 42.47% 8.13% 26.44% 5.98% 59.10% 130.02% 8.88% 0.00% 8.88% 0.00% 47.21% 8.13% 2.66% 7.91% 9.79% 48.57% 8.13% 0.00% 8.13% 0.00% 54.93% 8.38% 60.00% 3.35% 45.34% 60.71% 8.88% 31.87% 6.05% 0.58% 65.73% 8.88% 0.00% 8.88% 0.00% 150.57% 8.88% 0.00% 8.88% 2.56% 118.67% 8.88% 0.00% 8.88% 7.69% 20.10% 7.38% 24.68% 5.56% 9.71% 165.10% 8.88% 0.00% 8.88% 0.00% 59.06% 8.38% 39.32% 5.08% 5.28% 93.51% 8.88% 0.00% 8.88% 4.35% 20.36% 7.38% 38.61% 4.53% 37.40% 35.71% 7.88% 23.16% 6.05% 20.93% 35.97% 7.88% 0.00% 7.88% 76.15% 59.88% 8.38% 33.51% 5.57% 91.28% 260.98% 8.88% 0.00% 8.88% 72.22% 67.78% 8.88% 15.60% 7.49% 27.59% 78.78% 8.88% 60.00% 3.55% 42.28% 56.29% 8.38% 22.40% 6.50% 30.49% 170.38% 8.88% 0.00% 8.88% 0.73% 25.85% 7.63% 25.92% 5.65% 7.85% 106.78% 8.88% 0.00% 8.88% 22.34% 85.18% 8.88% 0.00% 8.88% 0.38% 59.50% 8.38% 0.00% 8.38% 0.00% 41.99% 8.13% 30.21% 5.67% 2.99% 81.84% 8.88% 0.00% 8.88% 15.41% 482.64% 8.88% 38.83% 5.43% 20.57% 25.72% 7.63% 30.31% 5.32% 17.39% 45.38% 8.13% 40.70% 4.82% 0.00% 63.06% 8.88% 0.00% 8.88% 0.00% 68.99% 8.88% 0.00% 8.88% 84.62% 68.13% 8.88% 0.00% 8.88% 0.00% 89.69% 8.88% 0.00% 8.88% 0.00%52.99% 8.38% 26.29% 6.18% 15.74% 780.39% 8.88% 0.00% 8.88% 58.82% 37.62% 7.88% 33.56% 5.24% 19.96% 18.99% 7.13% 30.02% 4.99% 32.93% 26.65% 7.63% 36.64% 4.83% 19.88% 47.47% 8.13% 7.33% 7.53% 81.75% 64.08% 8.88% 0.00% 8.88% 8.31% 69.92% 8.88% 60.00% 3.55% 51.32% 19.64% 7.13% 20.41% 5.67% 3.63% 121.94% 8.88% 0.00% 8.88% 75.74% 54.56% 8.38% 52.77% 3.96% 37.58% 82.19% 8.88% 0.00% 8.88% 99.15% 31.44% 7.88% 12.49% 6.90% 3.87% 26.23% 7.63% 36.28% 4.86% 0.00% 58.45% 8.38% 60.00% 3.35% 0.00% 21.74% 7.38% 30.43% 5.13% 17.31% 66.99% 8.88% 0.00% 8.88% 42.89% 45.33% 8.13% 0.00% 8.13% 0.14% 58.17% 8.38% 38.78% 5.13% 50.24% 103.80% 8.88% 47.96% 4.62% 1.11% 76.51% 8.88% 44.32% 4.94% 40.21% 46.11% 8.13% 32.40% 5.50% 42.97% 37.85% 7.88% 0.00% 7.88% 63.64% 70.40% 8.88% 0.00% 8.88% 46.34% 20.25% 7.38% 26.06% 5.46% 12.15% 30.11% 7.88% 0.00% 7.88% 22.67% 86.22% 8.88% 0.00% 8.88% 13.35% 42.23% 8.13% 36.96% 5.13% 9.03% 27.60% 7.63% 24.62% 5.75% 76.96% 61.58% 8.88% 0.00% 8.88% 37.40% 45.01% 8.13% 38.77% 4.98% 12.44% 46.49% 8.13% 15.07% 6.90% 0.00% 40.91% 8.13% 18.51% 6.63% 3.13% 28.57% 7.63% 14.50% 6.52% 43.55% 75.01% 8.88% 0.00% 8.88% 0.00% 47.24% 8.13% 10.44% 7.28% 8.91% 44.33% 8.13% 0.00% 8.13% 26.28% 61.72% 8.88% 0.00% 8.88% 7.08% 49.28% 8.13% 60.00% 3.25% 1.68% 82.83% 8.88% 0.00% 8.88% 25.92% 23.52% 7.38% 22.61% 5.71% 3.44% 97.72% 8.88% 0.00% 8.88% 34.45% 51.86% 8.38% 43.27% 4.75% 0.03% 62.37% 8.88% 0.00% 8.88% 72.32% 34.72% 7.88% 37.83% 4.90% 0.00% 79.16% 8.88% 0.00% 8.88% 0.00% 41.91% 8.13% 0.00% 8.13% 0.00% 71.34% 8.88% 0.00% 8.88% 17.14% 130.16% 8.88% 7.31% 8.23% 68.82% 33.25% 7.88% 0.00% 7.88% 13.86% 20.07% 7.38% 18.94% 5.98% 62.17% 50.65% 8.38% 39.02% 5.11% 9.97% 39.75% 7.88% 38.32% 4.86% 17.53% 86.53% 8.88% 0.00% 8.88% 68.88% 110.45% 8.88% 0.00% 8.88% 90.86%220.24% 8.88% 0.00% 8.88% 66.67% 35.42% 7.88% 0.00% 7.88% 4.72% 13.18% 7.13% 0.00% 7.13% 62.16% 84.98% 8.88% 40.80% 5.26% 43.23% 41.94% 8.13% 0.00% 8.13% 5.56% 72.00% 8.88% 0.00% 8.88% 1.95% 51.74% 8.38% 0.00% 8.38% 0.00% 79.71% 8.88% 0.00% 8.88% 18.80% 152.00% 8.88% 0.00% 8.88% 62.79% 42.01% 8.13% 33.71% 5.39% 25.75% 102.32% 8.88% 0.00% 8.88% 75.49% 29.66% 7.63% 31.43% 5.23% 11.50% 126.69% 8.88% 0.00% 8.88% 57.47% 113.68% 8.88% 0.00% 8.88% 13.64% 69.09% 8.88% 0.00% 8.88% 97.52% 36.39% 7.88% 38.22% 4.87% 0.00% 52.12% 8.38% 0.00% 8.38% 1.00% 122.30% 8.88% 0.00% 8.88% 34.62% 172.25% 8.88% 0.00% 8.88% 99.60% 44.85% 8.13% 40.63% 4.83% 48.75% 28.18% 7.63% 31.35% 5.24% 23.58% 41.01% 8.13% 0.00% 8.13% 0.00% 50.02% 8.38% 37.69% 5.22% 0.00% 21.69% 7.38% 33.69% 4.89% 0.00% 24.10% 7.38% 4.96% 7.01% 46.29% 66.15% 8.88% 0.00% 8.88% 32.62% 47.88% 8.13% 33.25% 5.43% 19.41% 99.57% 8.88% 0.00% 8.88% 71.15% 139.44% 8.88% 0.00% 8.88% 22.81% 48.94% 8.13% 0.00% 8.13% 0.58% 20.63% 7.38% 29.60% 5.20% 48.44% 152.25% 8.88% 0.00% 8.88% 97.97% 60.92% 8.88% 0.00% 8.88% 43.01% 22.17% 7.38% 9.41% 6.69% 18.66% 33.60% 7.88% 36.82% 4.98% 8.87% 50.29% 8.38% 0.00% 8.38% 0.06% 58.10% 8.38% 43.00% 4.78% 17.13% 29.08% 7.63% 39.35% 4.63% 0.00% 27.81% 7.63% 39.84% 4.59% 0.00% 42.55% 8.13% 32.84% 5.46% 0.00% 189.45% 8.88% 0.00% 8.88% 0.00% 17.05% 7.13% 30.77% 4.94% 55.29% 46.24% 8.13% 16.90% 6.76% 47.08% 37.29% 7.88% 33.08% 5.27% 0.00% 40.63% 8.13% 32.92% 5.45% 20.98% 105.45% 8.88% 0.00% 8.88% 98.80% 142.97% 8.88% 0.00% 8.88% 95.68% 162.85% 8.88% 0.00% 8.88% 99.79% 65.83% 8.88% 0.00% 8.88% 81.88% 37.86% 7.88% 20.68% 6.25% 44.93% 31.80% 7.88% 27.83% 5.69% 52.01% 87.17% 8.88% 0.00% 8.88% 39.89% 91.15% 8.88% 0.00% 8.88% 98.56% 94.18% 8.88% 0.00% 8.88% 98.49% 29.27% 7.63% 36.65% 4.83% 1.05%49.19% 8.13% 0.00% 8.13% 0.00% 46.55% 8.13% 0.00% 8.13% 0.08% 62.63% 8.88% 0.00% 8.88% 89.69% 22.62% 7.38% 34.43% 4.84% 0.00% 43.07% 8.13% 0.00% 8.13% 0.00% 22.95% 7.38% 23.76% 5.63% 62.05% 69.33% 8.88% 0.00% 8.88% 75.71% 83.35% 8.88% 0.00% 8.88% 63.24% 38.99% 7.88% 38.07% 4.88% 60.67% 110.84% 8.88% 0.00% 8.88% 27.30% 135.73% 8.88% 0.00% 8.88% 50.00% 42.93% 8.13% 60.00% 3.25% 39.84% 47.28% 8.13% 35.84% 5.22% 22.13% 36.19% 7.88% 0.00% 7.88% 0.00% 65.67% 8.88% 0.00% 8.88% 53.47% 43.76% 8.13% 37.35% 5.09% 29.75% 12.97% 7.13% 0.00% 7.13% 0.00% 34.52% 7.88% 0.00% 7.88% 0.00% 47.52% 8.13% 0.00% 8.13% 46.23% 28.68% 7.63% 39.69% 4.60% 77.31% 53.74% 8.38% 35.75% 5.38% 86.09% 46.52% 8.13% 44.81% 4.49% 81.25% 24.55% 7.38% 0.00% 7.38% 0.00% 51.38% 8.38% 37.12% 5.27% 11.39% 24.81% 7.38% 35.31% 4.77% 0.00% 38.33% 7.88% 25.85% 5.84% 84.75% 30.89% 7.88% 0.00% 7.88% 77.55% 18.42% 7.13% 34.77% 4.65% 29.74% 32.85% 7.88% 34.77% 5.14% 30.15% 22.01% 7.38% 0.00% 7.38% 0.00% 37.91% 7.88% 13.34% 6.83% 42.09% 31.07% 7.88% 0.00% 7.88% 85.75% 63.11% 8.88% 0.00% 8.88% 0.00% 39.29% 7.88% 0.00% 7.88% 0.00% 65.23% 8.88% 0.00% 8.88% 0.00% 22.04% 7.38% 27.97% 5.32% 0.00% 42.54% 8.13% 31.55% 5.56% 62.25% 50.03% 8.38% 31.18% 5.77% 18.06% 35.65% 7.88% 23.96% 5.99% 48.62% 66.89% 8.88% 0.00% 8.88% 17.76% 51.19% 8.38% 0.00% 8.38% 0.00% 46.32% 8.13% 0.00% 8.13% 62.72% 38.22% 7.88% 35.94% 5.05% 96.84% 42.04% 8.13% 0.00% 8.13% 0.00% 14.70% 7.13% 15.58% 6.02% 47.93% 46.64% 8.13% 0.00% 8.13% 0.00% 77.83% 8.88% 10.40% 7.96% 78.59% 32.14% 7.88% 0.00% 7.88% 90.53% 69.19% 8.88% 0.00% 8.88% 97.67% 45.26% 8.13% 28.14% 5.84% 84.56% 19.58% 7.13% 34.09% 4.70% 39.32% 46.87% 8.13% 0.00% 8.13% 28.31% 80.50% 8.88% 0.00% 8.88% 0.00% 29.72% 7.63% 30.35% 5.31% 65.20% 31.41% 7.88% 23.39% 6.04% 71.02%29.89% 7.63% 33.71% 5.06% 8.95% 38.16% 7.88% 0.00% 7.88% 0.00% 25.84% 7.63% 26.31% 5.62% 41.34% 40.85% 8.13% 0.00% 8.13% 0.00% 76.86% 8.88% 0.00% 8.88% 88.09% 105.77% 8.88% 0.00% 8.88% 95.53% 52.25% 8.38% 0.00% 8.38% 80.13% 40.84% 8.13% 0.00% 8.13% 6.39% 68.41% 8.88% 38.69% 5.44% 34.87% 81.06% 8.88% 0.00% 8.88% 93.82% 87.18% 8.88% 0.00% 8.88% 99.85% 39.38% 7.88% 28.71% 5.62% 87.78% 35.74% 7.88% 18.84% 6.40% 36.95% 99.06% 8.88% 0.00% 8.88% 78.33% 33.63% 7.88% 29.04% 5.59% 31.19% 51.53% 8.38% 49.18% 4.26% 31.90% 96.02% 8.88% 0.00% 8.88% 47.36% 46.32% 8.13% 0.00% 8.13% 23.62% 46.99% 8.13% 35.14% 5.27% 0.00% 47.38% 8.13% 0.00% 8.13% 95.07% 76.15% 8.88% 29.97% 6.22% 83.33% 111.20% 8.88% 0.00% 8.88% 13.27% 66.80% 8.88% 0.00% 8.88% 11.54% 105.78% 8.88% 0.00% 8.88% 80.85% 103.64% 8.88% 0.00% 8.88% 80.96% 125.17% 8.88% 0.00% 8.88% 0.00% 37.56% 7.88% 34.80% 5.14% 0.00% 48.51% 8.13% 29.27% 5.75% 42.40% 71.75% 8.88% 0.00% 8.88% 2.61% 48.51% 8.13% 33.83% 5.38% 5.42% 76.67% 8.88% 0.00% 8.88% 99.18% 26.58% 7.63% 28.04% 5.49% 77.40% 52.89% 8.38% 0.00% 8.38% 81.62% 25.87% 7.63% 33.20% 5.10% 15.19% 43.51% 8.13% 0.00% 8.13% 31.86% 122.97% 8.88% 0.00% 8.88% 99.48% 21.05% 7.38% 22.96% 5.69% 48.50% 34.78% 7.88% 28.99% 5.60% 0.54% 182.32% 8.88% 0.00% 8.88% 99.79% 33.38% 7.88% 29.42% 5.56% 0.00% 19.71% 7.13% 36.62% 4.52% 26.28% 438.45% 8.88% 0.00% 8.88% 96.09% 42.72% 8.13% 39.00% 4.96% 18.86% 27.97% 7.63% 0.00% 7.63% 18.14% 237.31% 8.88% 0.00% 8.88% 27.27% 35.26% 7.88% 53.87% 3.64% 53.48% 35.48% 7.88% 0.00% 7.88% 33.44% 78.88% 8.88% 0.00% 8.88% 50.39% 31.79% 7.88% 31.91% 5.37% 18.94% 54.60% 8.38% 34.06% 5.53% 13.59% 65.91% 8.88% 0.00% 8.88% 72.37% 63.85% 8.88% 22.98% 6.84% 4.38% 46.68% 8.13% 32.88% 5.46% 19.18% 44.37% 8.13% 30.07% 5.69% 69.08% 69.75% 8.88% 36.00% 5.68% 52.91%38.31% 7.88% 0.00% 7.88% 44.62% 268.46% 8.88% 0.00% 8.88% 0.00% 41.18% 8.13% 5.50% 7.68% 76.15% 80.15% 8.88% 0.00% 8.88% 0.00% 43.05% 8.13% 0.00% 8.13% 0.30% 143.86% 8.88% 0.00% 8.88% 2.04% 40.94% 8.13% 39.22% 4.94% 23.78% 132.45% 8.88% 41.23% 5.22% 42.52% 37.77% 7.88% 37.30% 4.94% 31.13% 128.82% 8.88% 0.00% 8.88% 0.00% 44.56% 8.13% 0.00% 8.13% 0.00% 60.99% 8.88% 26.60% 6.52% 89.30% 44.47% 8.13% 30.90% 5.62% 58.23% 24.83% 7.38% 30.57% 5.12% 36.65% 72.11% 8.88% 36.00% 5.68% 28.29% 200.56% 8.88% 0.00% 8.88% 91.67% 62.37% 8.88% 4.18% 8.51% 8.42% 48.31% 8.13% 11.53% 7.19% 0.13% 37.86% 7.88% 33.85% 5.21% 25.59% 122.36% 8.88% 0.00% 8.88% 4.35% 84.87% 8.88% 0.00% 8.88% 68.55% 41.85% 8.13% 41.34% 4.77% 2.48% 93.30% 8.88% 0.00% 8.88% 28.24% 84.86% 8.88% 46.00% 4.80% 32.41% 192.27% 8.88% 0.00% 8.88% 98.33% 66.47% 8.88% 0.00% 8.88% 24.32% 48.89% 8.13% 5.19% 7.71% 59.43% 163.14% 8.88% 0.00% 8.88% 80.00% 30.81% 7.88% 33.20% 5.26% 4.61% 67.39% 8.88% 60.00% 3.55% 0.51% 62.51% 8.88% 0.00% 8.88% 24.67% 40.87% 8.13% 0.60% 8.08% 74.75% 40.44% 8.13% 9.47% 7.36% 0.00% 43.01% 8.13% 43.53% 4.59% 2.95% 105.61% 8.88% 0.00% 8.88% 96.50% 172.15% 8.88% 0.00% 8.88% 0.00% 161.20% 8.88% 29.34% 6.27% 91.96% 55.76% 8.38% 0.00% 8.38% 34.65% 28.98% 7.63% 22.74% 5.89% 10.79% 140.10% 8.88% 0.00% 8.88% 99.37% 62.55% 8.88% 0.00% 8.88% 85.30% 29.04% 7.63% 0.00% 7.63% 0.00% 29.74% 7.63% 37.50% 4.77% 1.10% 35.26% 7.88% 0.00% 7.88% 25.35% 43.50% 8.13% 22.67% 6.29% 24.22% 30.20% 7.88% 33.98% 5.20% 0.00% 53.62% 8.38% 0.00% 8.38% 14.81% 148.55% 8.88% 0.00% 8.88% 71.43% 81.94% 8.88% 60.00% 3.55% 87.33% 65.27% 8.88% 0.00% 8.88% 77.52% 43.72% 8.13% 38.31% 5.02% 51.50% 22.46% 7.38% 0.00% 7.38% 9.67% 22.56% 7.38% 0.00% 7.38% 10.65% 47.57% 8.13% 0.00% 8.13% 17.58% 60.60% 8.88% 0.00% 8.88% 91.57%48.72% 8.13% 2.54% 7.92% 0.00% 19.49% 7.13% 30.41% 4.96% 0.42% 44.74% 8.13% 34.52% 5.32% 58.37% 40.43% 8.13% 24.85% 6.11% 0.04% 177.98% 8.88% 0.00% 8.88% 95.36% 35.34% 7.88% 40.16% 4.72% 48.48% 23.94% 7.38% 29.98% 5.17% 19.19% 68.31% 8.88% 0.00% 8.88% 9.78% 65.06% 8.88% 36.68% 5.62% 39.36% 29.38% 7.63% 16.96% 6.34% 11.76% 53.06% 8.38% 18.68% 6.81% 74.99% 22.85% 7.38% 23.00% 5.68% 0.00% 69.84% 8.88% 34.10% 5.85% 91.49% 91.98% 8.88% 0.00% 8.88% 25.48% 40.72% 8.13% 24.74% 6.12% 27.59% 50.21% 8.38% 38.23% 5.18% 28.18% 96.91% 8.88% 35.34% 5.74% 39.44% 29.45% 7.63% 30.45% 5.31% 13.85% 59.82% 8.38% 45.94% 4.53% 50.92% 27.44% 7.63% 31.88% 5.20% 0.00% 116.72% 8.88% 0.00% 8.88% 76.15% 90.87% 8.88% 0.00% 8.88% 0.00% 60.06% 8.88% 42.86% 5.07% 0.00% 54.20% 8.38% 36.75% 5.30% 0.00% 83.01% 8.88% 37.74% 5.53% 62.87% 56.63% 8.38% 35.43% 5.41% 16.78% 34.37% 7.88% 38.50% 4.85% 0.00% 45.10% 8.13% 0.00% 8.13% 52.69% 46.23% 8.13% 0.00% 8.13% 1.15% 65.58% 8.88% 60.00% 3.55% 28.61% 58.61% 8.38% 40.77% 4.96% 36.41% 57.12% 8.38% 38.23% 5.18% 12.70% 60.34% 8.88% 0.00% 8.88% 45.27% 42.06% 8.13% 37.24% 5.10% 0.00% 104.81% 8.88% 0.00% 8.88% 0.00% 101.38% 8.88% 4.36% 8.49% 31.25% 63.79% 8.88% 0.00% 8.88% 75.41% 72.31% 8.88% 0.00% 8.88% 53.32% 18.76% 7.13% 0.00% 7.13% 0.00% 26.68% 7.63% 23.72% 5.82% 0.00% 47.69% 8.13% 23.19% 6.24% 41.39% 25.54% 7.63% 40.55% 4.54% 16.65% 23.75% 7.38% 32.94% 4.95% 42.84% 21.15% 7.38% 35.53% 4.76% 27.76% 18.87% 7.13% 34.23% 4.69% 0.00% 39.15% 7.88% 0.00% 7.88% 65.70% 76.75% 8.88% 0.00% 8.88% 0.00% 36.88% 7.88% 40.56% 4.68% 1.32% 55.23% 8.38% 0.00% 8.38% 0.89% 39.96% 7.88% 35.00% 5.12% 33.42% 28.33% 7.63% 0.00% 7.63% 42.36% 47.22% 8.13% 17.63% 6.70% 0.00% 34.21% 7.88% 38.02% 4.88% 0.00% 35.18% 7.88% 0.00% 7.88% 0.00% 39.97% 7.88% 60.00% 3.15% 4.72%32.18% 7.88% 26.55% 5.79% 21.56% 130.71% 8.88% 0.00% 8.88% 0.00% 21.17% 7.38% 29.57% 5.20% 22.84% 35.42% 7.88% 0.00% 7.88% 32.45% 96.67% 8.88% 0.00% 8.88% 89.71% 27.42% 7.63% 39.21% 4.64% 0.00% 85.90% 8.88% 0.00% 8.88% 4.29% 32.19% 7.88% 33.63% 5.23% 38.53% 44.81% 8.13% 34.82% 5.30% 21.76% 75.47% 8.88% 0.00% 8.88% 72.32% 59.06% 8.38% 45.90% 4.53% 37.71% 253.93% 8.88% 0.00% 8.88% 46.15% 101.42% 8.88% 0.00% 8.88% 84.21% 50.80% 8.38% 21.89% 6.55% 16.22% 100.58% 8.88% 0.00% 8.88% 69.86% 74.17% 8.88% 60.00% 3.55% 11.58% 34.56% 7.88% 28.45% 5.64% 33.34% 36.54% 7.88% 20.32% 6.28% 7.31% 73.99% 8.88% 0.00% 8.88% 0.00% 72.11% 8.88% 0.00% 8.88% 42.80% 32.92% 7.88% 32.65% 5.31% 0.00% 33.68% 7.88% 31.75% 5.38% 4.73% 146.60% 8.88% 0.00% 8.88% 96.11% 68.94% 8.88% 0.00% 8.88% 3.29% 26.15% 7.63% 27.60% 5.52% 12.44% 34.54% 7.88% 28.70% 5.62% 2.70% 43.36% 8.13% 34.94% 5.29% 9.72% 131.32% 8.88% 0.00% 8.88% 83.70% 144.86% 8.88% 0.00% 8.88% 1.08% 65.29% 8.88% 0.00% 8.88% 20.45% 67.34% 8.88% 0.00% 8.88% 0.15% 44.31% 8.13% 34.88% 5.29% 0.00% 104.82% 8.88% 0.00% 8.88% 97.06% 143.16% 8.88% 40.51% 5.28% 99.99% 37.19% 7.88% 30.73% 5.46% 26.81% 57.07% 8.38% 0.00% 8.38% 7.27% 94.57% 8.88% 0.00% 8.88% 96.19% 75.07% 8.88% 0.00% 8.88% 0.00% 59.98% 8.38% 0.00% 8.38% 30.70% 39.71% 7.88% 24.37% 5.96% 54.28% 44.65% 8.13% 30.43% 5.66% 38.18% 39.44% 7.88% 20.19% 6.29% 10.76% 217.11% 8.88% 0.00% 8.88% 0.00% 25.91% 7.63% 60.00% 3.05% 26.49% 31.20% 7.88% 39.13% 4.80% 8.48% 90.72% 8.88% 0.00% 8.88% 32.58% 159.62% 8.88% 0.00% 8.88% 8.79% 86.01% 8.88% 0.00% 8.88% 0.00% 95.64% 8.88% 0.00% 8.88% 0.00% 87.93% 8.88% 0.00% 8.88% 95.58% 29.11% 7.63% 30.00% 5.34% 36.05% 40.98% 8.13% 38.95% 4.96% 30.64% 85.36% 8.88% 0.00% 8.88% 0.00% 25.37% 7.63% 34.33% 5.01% 0.00% 199.98% 8.88% 0.00% 8.88% 78.72%50.41% 8.38% 36.44% 5.33% 4.60% 46.19% 8.13% 34.42% 5.33% 0.25% 90.68% 8.88% 0.00% 8.88% 99.90% 32.31% 7.88% 27.62% 5.70% 0.00% 42.21% 8.13% 0.00% 8.13% 82.16% 168.74% 8.88% 0.00% 8.88% 9.03% 34.12% 7.88% 37.99% 4.89% 29.54% 80.48% 8.88% 0.00% 8.88% 18.06% 57.86% 8.38% 2.73% 8.15% 1.66% 67.35% 8.88% 49.29% 4.50% 29.42% 51.24% 8.38% 33.21% 5.60% 37.65% 69.26% 8.88% 60.00% 3.55% 37.30% 76.47% 8.88% 44.37% 4.94% 85.60% 67.62% 8.88% 37.82% 5.52% 49.95% 62.58% 8.88% 34.48% 5.82% 76.74% 103.58% 8.88% 0.00% 8.88% 16.28% 117.02% 8.88% 0.00% 8.88% 27.10% 28.25% 7.63% 35.96% 4.89% 29.31% 89.56% 8.88% 0.00% 8.88% 50.00% 65.52% 8.88% 39.05% 5.41% 0.00% 181.23% 8.88% 0.00% 8.88% 39.18% 38.47% 7.88% 23.46% 6.03% 36.75% 47.05% 8.13% 41.37% 4.77% 12.10% 34.05% 7.88% 0.00% 7.88% 0.00% 34.57% 7.88% 23.75% 6.01% 16.02% 30.64% 7.88% 0.00% 7.88% 0.00% 12.54% 7.13% 30.01% 4.99% 61.45% 82.29% 8.88% 0.00% 8.88% 48.70% 48.08% 8.13% 0.00% 8.13% 0.00% 98.49% 8.88% 0.00% 8.88% 18.40% 55.06% 8.38% 30.38% 5.83% 0.00% 34.42% 7.88% 40.15% 4.72% 40.55% 47.61% 8.13% 40.95% 4.80% 0.00% 53.98% 8.38% 22.87% 6.46% 30.22% 28.53% 7.63% 28.72% 5.44% 19.14% 59.94% 8.38% 38.45% 5.16% 4.15% 97.66% 8.88% 0.00% 8.88% 0.00% 65.85% 8.88% 49.06% 4.52% 26.45% 66.86% 8.88% 40.87% 5.25% 58.11% 38.20% 7.88% 0.00% 7.88% 68.05% 42.40% 8.13% 27.18% 5.92% 0.00% 39.61% 7.88% 16.35% 6.59% 22.11% 68.52% 8.88% 33.27% 5.93% 31.77% 51.33% 8.38% 0.00% 8.38% 75.15% 18.30% 7.13% 55.13% 3.20% 0.00% 18.30% 7.13% 0.00% 7.13% 46.54% 98.04% 8.88% 0.00% 8.88% 58.60% 16.72% 7.13% 23.51% 5.45% 6.24% 58.21% 8.38% 0.00% 8.38% 40.35% 47.49% 8.13% 24.90% 6.11% 16.71% 39.93% 7.88% 0.00% 7.88% 62.32% 12.05% 7.13% 27.01% 5.20% 6.17% 165.74% 8.88% 0.00% 8.88% 41.13% 42.76% 8.13% 21.96% 6.34% 21.86% 48.46% 8.13% 35.33% 5.26% 12.74%54.98% 8.38% 0.00% 8.38% 17.22% 53.21% 8.38% 0.00% 8.38% 0.00% 52.44% 8.38% 0.00% 8.38% 3.65% 23.83% 7.38% 19.16% 5.97% 0.00% 42.44% 8.13% 60.00% 3.25% 21.61% 65.09% 8.88% 35.96% 5.69% 42.44% 69.30% 8.88% 26.13% 6.56% 0.11% 36.29% 7.88% 32.60% 5.31% 11.46% 35.92% 7.88% 0.00% 7.88% 0.00% 20.58% 7.38% 15.56% 6.23% 65.30% 18.66% 7.13% 31.29% 4.90% 0.00% 43.04% 8.13% 0.00% 8.13% 75.10% 41.91% 8.13% 0.00% 8.13% 0.19% 35.38% 7.88% 35.61% 5.07% 0.00% 50.35% 8.38% 38.23% 5.18% 8.47% 50.92% 8.38% 38.69% 5.14% 31.94% 38.92% 7.88% 31.40% 5.41% 38.30% 97.10% 8.88% 0.00% 8.88% 36.84% 94.77% 8.88% 0.00% 8.88% 0.97% 118.80% 8.88% 0.12% 8.87% 92.41% 90.29% 8.88% 0.00% 8.88% 4.55% 34.39% 7.88% 41.43% 4.62% 9.37% 46.71% 8.13% 29.90% 5.70% 0.00% 126.04% 8.88% 0.00% 8.88% 0.00% 53.91% 8.38% 46.22% 4.51% 38.71% 38.70% 7.88% 1.40% 7.77% 0.00% 28.99% 7.63% 40.69% 4.53% 5.03% 82.51% 8.88% 0.00% 8.88% 19.96% 21.44% 7.38% 39.87% 4.44% 17.45% 61.78% 8.88% 0.00% 8.88% 57.73% 71.13% 8.88% 0.00% 8.88% 22.34% 21.98% 7.38% 33.37% 4.92% 0.00% 43.58% 8.13% 32.27% 5.51% 65.37% 26.89% 7.63% 31.32% 5.24% 35.58% 43.84% 8.13% 24.97% 6.10% 37.32% 72.47% 8.88% 50.89% 4.36% 49.07% 20.58% 7.38% 25.70% 5.48% 19.48% 42.03% 8.13% 23.00% 6.26% 22.28% 167.39% 8.88% 0.00% 8.88% 99.45% 25.04% 7.63% 25.20% 5.71% 6.03% 74.32% 8.88% 0.00% 8.88% 0.00% 48.23% 8.13% 36.37% 5.17% 0.00% 56.77% 8.38% 0.00% 8.38% 0.00% 31.13% 7.88% 48.60% 4.05% 0.00% 51.09% 8.38% 0.00% 8.38% 39.86% 199.09% 8.88% 28.68% 6.33% 0.12% 47.06% 8.13% 0.00% 8.13% 26.20% 94.72% 8.88% 0.00% 8.88% 48.92% 54.17% 8.38% 30.57% 5.82% 0.82% 19.45% 7.13% 34.86% 4.64% 0.00% 82.58% 8.88% 35.21% 5.75% 0.21% 58.00% 8.38% 0.00% 8.38% 0.00% 30.22% 7.88% 28.12% 5.66% 28.02% 70.18% 8.88% 39.67% 5.36% 41.17% 35.80% 7.88% 38.93% 4.81% 45.13%96.33% 8.88% 0.00% 8.88% 75.42% 30.20% 7.88% 37.79% 4.90% 17.56% 35.13% 7.88% 39.78% 4.75% 1.72% 81.96% 8.88% 22.77% 6.86% 38.16% 72.03% 8.88% 0.00% 8.88% 30.16% 30.93% 7.88% 0.00% 7.88% 45.99% 60.24% 8.88% 42.52% 5.10% 0.00% 78.06% 8.88% 0.00% 8.88% 0.00% 508.33% 8.88% 0.00% 8.88% 3.00% 88.11% 8.88% 0.00% 8.88% 8.19% 40.41% 8.13% 3.19% 7.87% 70.88% 69.69% 8.88% 0.00% 8.88% 0.00% 30.41% 7.88% 29.16% 5.58% 35.73% 49.35% 8.13% 0.00% 8.13% 11.86% 42.96% 8.13% 40.22% 4.86% 0.00% 42.46% 8.13% 0.00% 8.13% 44.44% 25.67% 7.63% 0.00% 7.63% 0.00% 36.81% 7.88% 37.36% 4.94% 0.00% 73.68% 8.88% 38.09% 5.50% 76.12% 39.21% 7.88% 24.86% 5.92% 60.67% 86.91% 8.88% 0.00% 8.88% 89.14% 40.07% 8.13% 0.00% 8.13% 25.13% 49.49% 8.13% 39.21% 4.94% 68.46% 43.37% 8.13% 0.00% 8.13% 68.95% 93.58% 8.88% 0.00% 8.88% 73.74% 27.41% 7.63% 38.53% 4.69% 0.00% 42.08% 8.13% 0.00% 8.13% 0.00% 51.70% 8.38% 18.61% 6.82% 83.56% 85.50% 8.88% 0.00% 8.88% 6.68% 69.65% 8.88% 0.00% 8.88% 9.26% 514.96% 8.88% 0.00% 8.88% 91.20% 208.24% 8.88% 0.00% 8.88% 2.06% 43.50% 8.13% 52.24% 3.88% 17.85% 59.08% 8.38% 13.87% 7.22% 9.31% 58.64% 8.38% 60.00% 3.35% 0.00% 53.65% 8.38% 32.38% 5.67% 1.53% 19.90% 7.13% 16.32% 5.97% 17.14% 36.27% 7.88% 0.00% 7.88% 0.00% 45.98% 8.13% 38.45% 5.00% 0.00% 69.78% 8.88% 0.00% 8.88% 85.60% 27.26% 7.63% 60.00% 3.05% 23.73% 62.24% 8.88% 0.00% 8.88% 82.52% 27.68% 7.63% 37.58% 4.76% 4.81% 43.87% 8.13% 40.10% 4.87% 0.21% 64.10% 8.88% 35.95% 5.69% 0.68% 36.18% 7.88% 22.20% 6.13% 11.02% 25.65% 7.63% 34.62% 4.99% 19.03% 51.46% 8.38% 0.00% 8.38% 74.20% 44.83% 8.13% 2.47% 7.93% 26.94% 25.81% 7.63% 38.87% 4.66% 0.04% 59.82% 8.38% 0.00% 8.38% 81.68% 35.53% 7.88% 0.00% 7.88% 0.00% 54.68% 8.38% 0.00% 8.38% 38.72% 138.49% 8.88% 0.00% 8.88% 73.58% 40.93% 8.13% 0.00% 8.13% 92.75%63.45% 8.88% 26.88% 6.49% 0.26% 42.75% 8.13% 39.14% 4.95% 36.94% 31.87% 7.88% 26.30% 5.81% 12.97% 48.45% 8.13% 0.00% 8.13% 22.77% 93.53% 8.88% 0.00% 8.88% 0.00% 37.37% 7.88% 38.06% 4.88% 23.67% 62.30% 8.88% 60.00% 3.55% 44.11% 136.75% 8.88% 0.00% 8.88% 65.56% 48.21% 8.13% 38.80% 4.98% 18.38% 459.64% 8.88% 0.00% 8.88% 0.00% 103.01% 8.88% 0.00% 8.88% 88.39% 44.99% 8.13% 36.96% 5.13% 0.00% 34.95% 7.88% 39.24% 4.79% 4.71% 32.83% 7.88% 0.00% 7.88% 0.00% 54.98% 8.38% 35.63% 5.39% 1.50% 28.88% 7.63% 23.38% 5.85% 12.92% 76.53% 8.88% 0.00% 8.88% 0.00% 53.21% 8.38% 0.00% 8.38% 82.77% 52.64% 8.38% 0.00% 8.38% 92.41% 22.84% 7.38% 20.75% 5.85% 11.83% 18.59% 7.13% 24.02% 5.42% 58.95% 27.93% 7.63% 0.00% 7.63% 6.91% 103.08% 8.88% 0.00% 8.88% 5.96% 34.10% 7.88% 33.58% 5.23% 0.00% 45.05% 8.13% 34.91% 5.29% 0.00% 106.97% 8.88% 0.00% 8.88% 7.69% 36.72% 7.88% 37.74% 4.91% 0.00% 61.78% 8.88% 33.21% 5.93% 15.19% 46.59% 8.13% 28.72% 5.80% 39.04% 39.73% 7.88% 31.31% 5.41% 34.99% 152.76% 8.88% 0.00% 8.88% 0.00% 42.70% 8.13% 39.64% 4.91% 62.54% 38.44% 7.88% 39.84% 4.74% 0.00% 104.15% 8.88% 0.00% 8.88% 58.94% 106.73% 8.88% 0.00% 8.88% 99.67% 139.82% 8.88% 0.00% 8.88% 19.05% 58.26% 8.38% 35.02% 5.45% 44.06% 78.62% 8.88% 0.00% 8.88% 35.66% 53.99% 8.38% 0.00% 8.38% 1.04% 36.17% 7.88% 24.58% 5.94% 60.26% 33.11% 7.88% 19.76% 6.32% 50.54% 40.45% 8.13% 7.50% 7.52% 14.38% 68.07% 8.88% 0.00% 8.88% 98.73% 130.87% 8.88% 0.00% 8.88% 6.72% 284.48% 8.88% 0.00% 8.88% 68.75% 17.22% 7.13% 33.35% 4.75% 0.00% 111.35% 8.88% 0.00% 8.88% 27.22% 513.47% 8.88% 0.00% 8.88% 31.58% 49.29% 8.13% 49.34% 4.12% 0.00% 44.21% 8.13% 44.86% 4.48% 63.41% 78.51% 8.88% 0.00% 8.88% 0.09% 58.14% 8.38% 26.00% 6.20% 0.00% 83.02% 8.88% 0.00% 8.88% 80.03% 31.42% 7.88% 1.07% 7.80% 47.54% 61.94% 8.88% 34.67% 5.80% 0.00%26.87% 7.63% 0.00% 7.63% 18.80% 44.92% 8.13% 37.08% 5.12% 18.49% 48.59% 8.13% 20.99% 6.42% 81.31% 44.45% 8.13% 36.20% 5.19% 0.00% 345.43% 8.88% 0.00% 8.88% 35.71% 57.01% 8.38% 60.00% 3.35% 19.61% 44.69% 8.13% 38.90% 4.97% 0.57% 229.84% 8.88% 0.00% 8.88% 88.51% 50.97% 8.38% 31.39% 5.75% 18.02% 67.04% 8.88% 44.41% 4.94% 34.77% 48.08% 8.13% 6.55% 7.60% 1.39% 36.58% 7.88% 39.24% 4.79% 0.02% 78.61% 8.88% 40.00% 5.33% 34.90% 66.78% 8.88% 0.00% 8.88% 64.15% 71.40% 8.88% 60.00% 3.55% 50.85% 179.58% 8.88% 0.00% 8.88% 3.51% 63.78% 8.88% 36.52% 5.64% 55.93% 70.38% 8.88% 37.50% 5.55% 12.29% 42.34% 8.13% 33.89% 5.37% 37.14% 25.54% 7.63% 25.98% 5.65% 40.86% 23.49% 7.38% 21.15% 5.82% 0.00% 62.25% 8.88% 60.00% 3.55% 40.15% 61.37% 8.88% 0.00% 8.88% 37.29% 37.06% 7.88% 58.55% 3.27% 4.25% 27.79% 7.63% 34.59% 4.99% 0.00% 195.97% 8.88% 0.00% 8.88% 20.83% 32.68% 7.88% 37.87% 4.90% 8.14% 37.29% 7.88% 43.35% 4.46% 41.22% 26.08% 7.63% 20.92% 6.03% 19.18% 113.17% 8.88% 60.00% 3.55% 41.10% 19.80% 7.13% 31.75% 4.87% 11.10% 43.27% 8.13% 23.45% 6.22% 59.26% 38.85% 7.88% 32.13% 5.35% 0.00% 96.92% 8.88% 0.00% 8.88% 44.12% 43.43% 8.13% 36.75% 5.14% 0.31% 33.65% 7.88% 0.00% 7.88% 0.00% 43.90% 8.13% 42.49% 4.68% 23.99% 24.83% 7.38% 24.79% 5.55% 13.34% 128.77% 8.88% 0.00% 8.88% 64.54% 25.89% 7.63% 17.29% 6.31% 42.48% 36.05% 7.88% 30.91% 5.44% 49.92% 85.88% 8.88% 36.00% 5.68% 95.90% 64.99% 8.88% 0.00% 8.88% 7.16% 53.44% 8.38% 32.57% 5.65% 0.47% 45.21% 8.13% 35.97% 5.21% 0.00% 111.18% 8.88% 0.00% 8.88% 0.17% 26.19% 7.63% 0.00% 7.63% 0.00% 24.24% 7.38% 0.00% 7.38% 0.00% 81.00% 8.88% 0.00% 8.88% 7.14% 46.37% 8.13% 10.65% 7.26% 0.00% 28.53% 7.63% 26.85% 5.58% 18.22% 121.07% 8.88% 0.00% 8.88% 0.00% 24.42% 7.38% 31.41% 5.06% 4.00% 55.51% 8.38% 0.00% 8.38% 86.11% 39.22% 7.88% 35.16% 5.11% 25.80%86.06% 8.88% 0.00% 8.88% 88.49% 102.19% 8.88% 0.00% 8.88% 92.80% 188.56% 8.88% 0.00% 8.88% 21.05% 76.66% 8.88% 29.55% 6.26% 99.41% 180.59% 8.88% 0.00% 8.88% 85.21% 172.69% 8.88% 0.00% 8.88% 91.11% 91.98% 8.88% 0.00% 8.88% 97.10% 84.77% 8.88% 0.00% 8.88% 14.71% 52.85% 8.38% 0.00% 8.38% 0.00% 37.71% 7.88% 38.09% 4.88% 0.00% 63.52% 8.88% 37.11% 5.58% 56.91% 75.20% 8.88% 35.78% 5.70% 47.82% 92.63% 8.88% 0.00% 8.88% 0.00% 26.46% 7.63% 38.72% 4.68% 14.74% 39.15% 7.88% 0.48% 7.84% 54.30% 145.03% 8.88% 0.00% 8.88% 87.50% 102.44% 8.88% 0.00% 8.88% 98.29% 30.66% 7.88% 0.00% 7.88% 0.00% 57.15% 8.38% 32.00% 5.70% 66.12% 33.20% 7.88% 3.91% 7.57% 86.43% 171.71% 8.88% 0.00% 8.88% 36.10% 30.64% 7.88% 37.70% 4.91% 26.95% 37.76% 7.88% 33.92% 5.21% 24.30% 69.01% 8.88% 0.00% 8.88% 0.00% 45.37% 8.13% 0.00% 8.13% 79.51% 28.59% 7.63% 26.05% 5.64% 8.06% 16.38% 7.13% 0.00% 7.13% 0.00% 21.70% 7.38% 29.81% 5.18% 34.35% 45.64% 8.13% 39.00% 4.96% 60.33% 73.38% 8.88% 0.00% 8.88% 0.20% 47.25% 8.13% 0.00% 8.13% 0.00% 83.51% 8.88% 0.00% 8.88% 0.00% 250.17% 8.88% 0.00% 8.88% 75.76% 41.02% 8.13% 0.00% 8.13% 15.82% 82.63% 8.88% 0.00% 8.88% 7.27% 76.78% 8.88% 0.00% 8.88% 23.96% 47.34% 8.13% 0.00% 8.13% 41.48% 45.99% 8.13% 29.00% 5.77% 31.81% 23.32% 7.38% 25.36% 5.51% 57.35% 58.44% 8.38% 37.45% 5.24% 0.00% 138.19% 8.88% 0.00% 8.88% 0.00% 27.23% 7.63% 0.00% 7.63% 0.00% 35.45% 7.88% 31.72% 5.38% 12.07% 60.03% 8.88% 0.00% 8.88% 0.00% 250.35% 8.88% 0.00% 8.88% 0.00% 29.98% 7.63% 36.15% 4.87% 18.98% 82.80% 8.88% 0.00% 8.88% 88.84% 22.73% 7.38% 27.69% 5.34% 49.66% 31.11% 7.88% 34.84% 5.13% 46.94% 38.50% 7.88% 0.00% 7.88% 43.58% 23.25% 7.38% 28.08% 5.31% 49.19% 38.93% 7.88% 0.00% 7.88% 1.24% 49.08% 8.13% 16.11% 6.82% 60.66% 268.03% 8.88% 32.80% 5.97% 99.87% 48.78% 8.13% 38.60% 4.99% 0.00%28.96% 7.63% 33.60% 5.07% 20.04% 45.17% 8.13% 0.00% 8.13% 26.88% 56.61% 8.38% 44.58% 4.64% 32.57% 43.11% 8.13% 0.00% 8.13% 35.60% 26.04% 7.63% 0.00% 7.63% 0.00% 68.97% 8.88% 37.98% 5.51% 31.65% 105.64% 8.88% 0.00% 8.88% 19.05% 36.22% 7.88% 0.00% 7.88% 0.17% 37.18% 7.88% 30.06% 5.51% 13.17% 90.23% 8.88% 0.00% 8.88% 11.34% 30.37% 7.88% 37.58% 4.92% 95.38% 44.92% 8.13% 36.09% 5.20% 0.00% 73.54% 8.88% 0.00% 8.88% 1.09% 136.42% 8.88% 0.00% 8.88% 94.10% 24.47% 7.38% 29.50% 5.20% 34.61% 51.22% 8.38% 0.00% 8.38% 35.15% 165.66% 8.88% 0.00% 8.88% 80.00% 54.52% 8.38% 0.00% 8.38% 10.69% 72.27% 8.88% 10.67% 7.93% 20.70% 60.46% 8.88% 12.28% 7.79% 23.63% 60.83% 8.88% 60.00% 3.55% 0.00% 80.36% 8.88% 0.00% 8.88% 17.62% 26.83% 7.63% 38.27% 4.71% 16.90% 67.47% 8.88% 34.50% 5.82% 83.35% 64.66% 8.88% 0.00% 8.88% 97.26% 29.46% 7.63% 36.51% 4.84% 47.27% 42.42% 8.13% 5.71% 7.67% 61.34% 56.85% 8.38% 38.88% 5.12% 90.20% 165.20% 8.88% 0.00% 8.88% 0.00% 90.04% 8.88% 0.00% 8.88% 5.26% 161.40% 8.88% 0.00% 8.88% 94.20% 50.21% 8.38% 60.00% 3.35% 45.74% 71.65% 8.88% 0.00% 8.88% 0.00% 109.68% 8.88% 0.00% 8.88% 20.36% 59.00% 8.38% 0.00% 8.38% 3.46% 37.06% 7.88% 41.23% 4.63% 0.00% 32.16% 7.88% 0.00% 7.88% 19.14% 97.53% 8.88% 0.00% 8.88% 0.00% 39.82% 7.88% 47.06% 4.17% 51.36% 41.28% 8.13% 38.70% 4.98% 48.36% 37.24% 7.88% 25.38% 5.88% 20.86% 87.01% 8.88% 60.00% 3.55% 84.59% 33.23% 7.88% 44.36% 4.38% 34.08% 15.48% 7.13% 19.55% 5.74% 14.08% 58.35% 8.38% 0.00% 8.38% 0.00% 44.07% 8.13% 36.47% 5.16% 89.83% 28.25% 7.63% 39.25% 4.64% 22.92% 29.39% 7.63% 37.55% 4.76% 13.82% 54.12% 8.38% 0.00% 8.38% 0.00% 95.79% 8.88% 0.00% 8.88% 0.00% 81.33% 8.88% 0.00% 8.88% 93.71% 50.96% 8.38% 0.00% 8.38% 0.00% 76.71% 8.88% 36.00% 5.68% 48.31% 27.76% 7.63% 29.50% 5.38% 22.82% 22.62% 7.38% 0.00% 7.38% 0.00%52.73% 8.38% 0.00% 8.38% 76.66% 55.63% 8.38% 0.00% 8.38% 40.00% 21.01% 7.38% 30.22% 5.15% 27.58% 22.55% 7.38% 22.99% 5.68% 40.63% 20.54% 7.38% 32.77% 4.96% 3.09% 49.65% 8.13% 36.10% 5.20% 0.00% 99.23% 8.88% 0.00% 8.88% 3.54% 70.62% 8.88% 44.02% 4.97% 0.00% 189.14% 8.88% 0.00% 8.88% 99.77% 72.20% 8.88% 0.00% 8.88% 66.10% 36.52% 7.88% 35.25% 5.10% 0.00% 64.04% 8.88% 0.00% 8.88% 87.30% 36.85% 7.88% 22.30% 6.12% 26.48% 118.29% 8.88% 0.00% 8.88% 58.16% 66.58% 8.88% 0.00% 8.88% 53.05% 105.25% 8.88% 0.00% 8.88% 11.76% 44.30% 8.13% 53.36% 3.79% 5.38% 61.26% 8.88% 19.05% 7.19% 9.01% 43.98% 8.13% 31.95% 5.53% 37.73% 113.78% 8.88% 0.00% 8.88% 0.00% 145.55% 8.88% 0.00% 8.88% 87.24% 46.01% 8.13% 0.00% 8.13% 12.44% 73.85% 8.88% 0.00% 8.88% 0.00% 78.46% 8.88% 0.00% 8.88% 51.62% 114.90% 8.88% 0.00% 8.88% 0.00% 56.50% 8.38% 38.45% 5.16% 39.61% 139.29% 8.88% 0.00% 8.88% 70.95% 44.36% 8.13% 29.04% 5.77% 50.33% 89.01% 8.88% 0.00% 8.88% 51.19% 49.70% 8.13% 33.70% 5.39% 12.44% 51.36% 8.38% 39.26% 5.09% 25.87% 76.36% 8.88% 0.00% 8.88% 70.84% 31.44% 7.88% 33.05% 5.28% 56.67% 43.09% 8.13% 38.49% 5.00% 27.14% 108.44% 8.88% 0.00% 8.88% 8.13% 22.41% 7.38% 31.42% 5.06% 18.82% 239.46% 8.88% 0.00% 8.88% 6.60% 25.36% 7.63% 22.88% 5.88% 19.46% 127.56% 8.88% 7.12% 8.25% 4.16% 96.93% 8.88% 14.99% 7.55% 64.39% 23.70% 7.38% 33.22% 4.93% 32.74% 51.18% 8.38% 0.00% 8.38% 47.55% 37.82% 7.88% 38.22% 4.87% 11.80% 48.65% 8.13% 0.00% 8.13% 0.00% 71.31% 8.88% 15.54% 7.50% 13.21% 41.34% 8.13% 38.36% 5.01% 0.00% 51.36% 8.38% 0.38% 8.35% 3.77% 31.40% 7.88% 18.81% 6.40% 62.10% 42.73% 8.13% 60.00% 3.25% 13.45% 92.62% 8.88% 0.00% 8.88% 13.73% 68.50% 8.88% 0.00% 8.88% 59.13% 17.00% 7.13% 27.98% 5.14% 1.93% 38.30% 7.88% 0.00% 7.88% 40.74% 91.08% 8.88% 0.00% 8.88% 0.00% 28.46% 7.63% 0.00% 7.63% 15.34%27.38% 7.63% 33.35% 5.09% 6.10% 91.84% 8.88% 33.05% 5.95% 46.04% 83.09% 8.88% 0.00% 8.88% 92.59% 107.67% 8.88% 60.00% 3.55% 52.72% 61.05% 8.88% 0.00% 8.88% 0.00% 60.56% 8.88% 45.05% 4.88% 0.00% 36.64% 7.88% 26.40% 5.80% 0.00% 26.11% 7.63% 28.24% 5.48% 0.00% 85.24% 8.88% 0.00% 8.88% 40.20% 68.39% 8.88% 27.80% 6.41% 43.43% 118.30% 8.88% 0.00% 8.88% 78.57% 40.41% 8.13% 0.00% 8.13% 0.00% 224.66% 8.88% 0.00% 8.88% 0.00% 25.41% 7.63% 38.44% 4.70% 17.54% 34.22% 7.88% 40.80% 4.66% 0.00% 42.92% 8.13% 35.65% 5.23% 39.68% 71.01% 8.88% 0.00% 8.88% 0.00% 48.61% 8.13% 0.00% 8.13% 0.00% 53.09% 8.38% 42.35% 4.83% 47.39% 30.64% 7.88% 24.80% 5.93% 89.42% 19.00% 7.13% 21.33% 5.61% 40.37% 138.45% 8.88% 35.96% 5.69% 0.00% 79.32% 8.88% 0.00% 8.88% 15.41% 19.26% 7.13% 37.96% 4.42% 21.38% 264.42% 8.88% 60.00% 3.55% 92.54% 42.09% 8.13% 36.69% 5.15% 1.71% 51.72% 8.38% 0.00% 8.38% 61.93% 52.58% 8.38% 0.00% 8.38% 2.70% 141.86% 8.88% 0.00% 8.88% 99.99% 157.96% 8.88% 0.00% 8.88% 63.54% 50.49% 8.38% 0.00% 8.38% 78.30% 43.03% 8.13% 0.00% 8.13% 0.00% 105.87% 8.88% 0.00% 8.88% 0.00% 82.92% 8.88% 0.00% 8.88% 38.79% 44.15% 8.13% 34.39% 5.33% 0.00% 48.76% 8.13% 39.23% 4.94% 42.70% 85.43% 8.88% 48.51% 4.57% 23.12% 57.31% 8.38% 0.00% 8.38% 13.24% 38.68% 7.88% 0.00% 7.88% 0.00% 29.42% 7.63% 1.22% 7.54% 27.93% 73.13% 8.88% 0.00% 8.88% 0.00% 59.59% 8.38% 0.00% 8.38% 0.00% 34.53% 7.88% 41.20% 4.63% 49.27% 220.24% 8.88% 0.00% 8.88% 87.50% 38.88% 7.88% 60.00% 3.15% 0.00% 118.27% 8.88% 0.00% 8.88% 95.42% 56.44% 8.38% 0.00% 8.38% 75.06% 47.48% 8.13% 38.13% 5.03% 9.73% 37.08% 7.88% 33.03% 5.28% 20.99% 177.61% 8.88% 0.00% 8.88% 3.45% 40.21% 8.13% 35.14% 5.27% 0.00% 25.54% 7.63% 1.92% 7.48% 12.07% 41.28% 8.13% 26.47% 5.98% 67.93% 55.46% 8.38% 16.78% 6.97% 0.00% 129.22% 8.88% 0.00% 8.88% 10.67%44.02% 8.13% 35.14% 5.27% 57.71% 51.56% 8.38% 32.22% 5.68% 20.43% 35.06% 7.88% 36.07% 5.04% 44.26% 66.52% 8.88% 29.70% 6.24% 0.00% 32.53% 7.88% 27.39% 5.72% 3.95% 48.15% 8.13% 0.00% 8.13% 88.71% 39.22% 7.88% 57.74% 3.33% 0.00% 67.77% 8.88% 0.00% 8.88% 14.77% 205.22% 8.88% 0.00% 8.88% 0.85% 87.70% 8.88% 0.00% 8.88% 30.20% 62.08% 8.88% 0.00% 8.88% 0.00% 35.00% 7.88% 27.20% 5.74% 2.76% 42.42% 8.13% 30.19% 5.68% 26.57% 50.22% 8.38% 0.00% 8.38% 80.92% 18.97% 7.13% 30.58% 4.95% 0.00% 35.17% 7.88% 40.33% 4.70% 0.05% 55.37% 8.38% 0.00% 8.38% 3.94% 54.19% 8.38% 0.00% 8.38% 50.00% 103.14% 8.88% 0.00% 8.88% 0.00% 33.69% 7.88% 0.00% 7.88% 0.00% 54.14% 8.38% 0.00% 8.38% 0.18% 162.12% 8.88% 0.00% 8.88% 0.00% 43.21% 8.13% 0.00% 8.13% 0.00% 21.88% 7.38% 38.97% 4.50% 3.29% 27.62% 7.63% 32.70% 5.13% 9.68% 16.23% 7.13% 0.00% 7.13% 0.00% 61.44% 8.88% 0.00% 8.88% 95.30% 24.94% 7.38% 22.80% 5.70% 9.85% 82.49% 8.88% 0.00% 8.88% 55.44% 36.28% 7.88% 0.00% 7.88% 0.00% 103.22% 8.88% 49.58% 4.48% 65.49% 36.68% 7.88% 28.94% 5.60% 36.04% 27.62% 7.63% 31.69% 5.21% 27.21% 42.23% 8.13% 9.35% 7.37% 3.03% 64.50% 8.88% 0.00% 8.88% 0.51% 95.99% 8.88% 0.00% 8.88% 13.39% 304.12% 8.88% 0.00% 8.88% 33.79% 25.44% 7.63% 28.39% 5.46% 0.00% 164.07% 8.88% 41.50% 5.19% 73.56% 126.76% 8.88% 0.00% 8.88% 98.59% 18.57% 7.13% 36.42% 4.53% 12.79% 146.97% 8.88% 0.00% 8.88% 74.01% 48.07% 8.13% 43.88% 4.56% 0.00% 18.57% 7.13% 18.63% 5.80% 72.46% 160.72% 8.88% 0.00% 8.88% 92.68% 46.87% 8.13% 60.00% 3.25% 0.00% 54.03% 8.38% 18.75% 6.81% 41.86% 132.80% 8.88% 0.00% 8.88% 16.39% 56.26% 8.38% 0.00% 8.38% 72.17% 47.88% 8.13% 12.88% 7.08% 0.00% 41.94% 8.13% 34.55% 5.32% 30.42% 36.79% 7.88% 0.00% 7.88% 38.68% 35.60% 7.88% 35.40% 5.09% 31.24% 41.54% 8.13% 33.58% 5.40% 0.00% 23.42% 7.38% 33.24% 4.93% 8.20%35.35% 7.88% 39.35% 4.78% 3.83% 51.87% 8.38% 0.00% 8.38% 0.00% 65.28% 8.88% 0.00% 8.88% 0.00% 47.36% 8.13% 0.00% 8.13% 15.32% 70.71% 8.88% 0.00% 8.88% 58.00% 93.66% 8.88% 0.00% 8.88% 99.81% 33.59% 7.88% 0.00% 7.88% 0.00% 60.35% 8.88% 21.34% 6.99% 8.40% 42.47% 8.13% 0.00% 8.13% 27.84% 38.86% 7.88% 14.57% 6.73% 23.59% 121.50% 8.88% 0.00% 8.88% 26.67% 41.37% 8.13% 17.75% 6.69% 47.56% 33.23% 7.88% 41.13% 4.64% 50.74% 439.49% 8.88% 0.00% 8.88% 66.67% 51.76% 8.38% 28.21% 6.02% 0.02% 45.21% 8.13% 0.00% 8.13% 0.00% 44.27% 8.13% 0.00% 8.13% 0.00% 64.92% 8.88% 0.00% 8.88% 48.15% 63.09% 8.88% 22.38% 6.89% 40.87% 61.13% 8.88% 11.52% 7.86% 0.00% 65.02% 8.88% 32.37% 6.01% 57.43% 33.19% 7.88% 29.81% 5.53% 28.51% 82.04% 8.88% 30.54% 6.17% 0.00% 48.27% 8.13% 14.75% 6.93% 3.78% 69.68% 8.88% 39.79% 5.35% 80.64% 188.96% 8.88% 0.00% 8.88% 0.00% 52.30% 8.38% 23.98% 6.37% 23.82% 77.34% 8.88% 27.01% 6.48% 31.34% 36.90% 7.88% 27.95% 5.68% 10.86% 182.19% 8.88% 0.00% 8.88% 1.08% 74.54% 8.88% 0.00% 8.88% 95.72% 64.29% 8.88% 0.00% 8.88% 96.55% 73.51% 8.88% 0.00% 8.88% 22.22% 44.17% 8.13% 0.00% 8.13% 0.00% 84.87% 8.88% 60.00% 3.55% 26.86% 77.47% 8.88% 60.00% 3.55% 0.00% 41.10% 8.13% 35.74% 5.22% 83.19% 36.78% 7.88% 21.11% 6.22% 20.89% 64.90% 8.88% 5.38% 8.40% 0.00% 115.73% 8.88% 0.00% 8.88% 0.00% 101.32% 8.88% 0.00% 8.88% 11.47% 46.56% 8.13% 36.35% 5.17% 0.00% 23.33% 7.38% 27.67% 5.34% 21.40% 43.46% 8.13% 50.76% 4.00% 0.00% 64.18% 8.88% 52.81% 4.19% 21.01% 34.69% 7.88% 40.95% 4.65% 26.48% 41.37% 8.13% 0.00% 8.13% 27.77% 85.51% 8.88% 0.00% 8.88% 82.85% 12.44% 7.13% 35.41% 4.61% 0.00% 51.72% 8.38% 27.65% 6.06% 85.15% 29.92% 7.63% 31.63% 5.22% 59.74% 20.45% 7.38% 27.24% 5.37% 14.29% 21.82% 7.38% 37.83% 4.59% 0.00% 37.99% 7.88% 29.53% 5.55% 90.13% 22.42% 7.38% 33.09% 4.94% 22.71%45.72% 8.13% 0.00% 8.13% 0.00% 32.82% 7.88% 0.00% 7.88% 14.63% 30.42% 7.88% 26.82% 5.77% 70.66% 52.93% 8.38% 38.91% 5.12% 72.07% 24.89% 7.38% 12.38% 6.47% 39.89% 47.44% 8.13% 34.07% 5.36% 1.62% 99.94% 8.88% 0.00% 8.88% 86.15% 94.65% 8.88% 60.00% 3.55% 22.92% 55.87% 8.38% 2.85% 8.14% 0.00% 86.11% 8.88% 0.00% 8.88% 13.41% 62.40% 8.88% 0.00% 8.88% 0.00% 97.98% 8.88% 21.98% 6.93% 55.89% 155.43% 8.88% 0.00% 8.88% 8.53% 36.11% 7.88% 38.08% 4.88% 48.29% 76.46% 8.88% 31.57% 6.08% 11.73% 64.45% 8.88% 0.00% 8.88% 0.00% 44.28% 8.13% 39.65% 4.91% 32.46% 81.95% 8.88% 0.00% 8.88% 50.38% 32.33% 7.88% 27.50% 5.71% 8.78% 108.23% 8.88% 0.00% 8.88% 7.73% 183.99% 8.88% 6.28% 8.32% 99.35% 39.39% 7.88% 0.00% 7.88% 0.00% 48.95% 8.13% 32.44% 5.49% 22.17% 28.31% 7.63% 37.90% 4.74% 33.62% 55.22% 8.38% 29.20% 5.93% 26.49% 44.31% 8.13% 39.25% 4.94% 21.05% 86.20% 8.88% 0.00% 8.88% 6.16% 41.77% 8.13% 0.00% 8.13% 14.34% 49.49% 8.13% 19.97% 6.51% 21.76% 45.59% 8.13% 36.28% 5.18% 16.69% 39.55% 7.88% 8.95% 7.17% 0.98% 44.17% 8.13% 37.74% 5.06% 53.73% 165.02% 8.88% 0.00% 8.88% 97.04% 64.28% 8.88% 0.00% 8.88% 14.34% 29.82% 7.63% 33.52% 5.07% 11.41% 35.56% 7.88% 36.44% 5.01% 58.39% 35.19% 7.88% 31.02% 5.44% 32.21% 35.76% 7.88% 34.57% 5.16% 17.38% 119.21% 8.88% 0.00% 8.88% 97.55% 29.57% 7.63% 28.60% 5.45% 46.47% 55.78% 8.38% 36.07% 5.36% 49.37% 91.13% 8.88% 0.00% 8.88% 59.93% 46.53% 8.13% 39.52% 4.92% 5.92% 86.28% 8.88% 0.00% 8.88% 84.73% 105.20% 8.88% 0.00% 8.88% 60.00% 39.15% 7.88% 1.73% 7.74% 40.63% 181.78% 8.88% 0.00% 8.88% 2.27% 71.20% 8.88% 0.00% 8.88% 45.00% 28.87% 7.63% 38.49% 4.69% 0.00% 64.22% 8.88% 0.00% 8.88% 3.42% 28.81% 7.63% 27.36% 5.54% 0.10% 55.61% 8.38% 35.24% 5.43% 96.51% 55.31% 8.38% 38.00% 5.20% 0.51% 27.73% 7.63% 31.63% 5.22% 0.00% 48.34% 8.13% 55.56% 3.61% 0.00%47.14% 8.13% 19.79% 6.52% 63.46% 55.08% 8.38% 0.00% 8.38% 36.46% 63.82% 8.88% 51.63% 4.30% 74.52% 197.62% 8.88% 0.00% 8.88% 77.82% 54.04% 8.38% 10.70% 7.48% 72.59% 44.72% 8.13% 0.00% 8.13% 0.00% 60.27% 8.88% 0.00% 8.88% 86.08% 35.95% 7.88% 0.00% 7.88% 0.00% 43.71% 8.13% 24.62% 6.13% 75.02% 46.49% 8.13% 0.00% 8.13% 80.14% 46.04% 8.13% 41.02% 4.80% 41.85% 51.31% 8.38% 38.51% 5.15% 28.48% 45.70% 8.13% 23.78% 6.20% 31.58% 63.47% 8.88% 29.96% 6.22% 16.23% 53.65% 8.38% 32.70% 5.64% 30.30% 48.05% 8.13% 0.00% 8.13% 0.00% 46.46% 8.13% 34.80% 5.30% 33.60% 51.42% 8.38% 33.50% 5.57% 0.00% 48.24% 8.13% 13.65% 7.02% 0.00% 124.94% 8.88% 0.00% 8.88% 0.00% 111.70% 8.88% 0.00% 8.88% 0.00% 44.05% 8.13% 33.07% 5.44% 98.35% 47.78% 8.13% 1.48% 8.01% 59.09% 21.20% 7.38% 35.86% 4.73% 0.10% 62.08% 8.88% 0.00% 8.88% 81.77% 36.67% 7.88% 37.30% 4.94% 17.48% 34.67% 7.88% 36.37% 5.01% 11.20% 142.94% 8.88% 0.00% 8.88% 33.33% 24.92% 7.38% 33.29% 4.92% 0.00% 29.08% 7.63% 33.20% 5.10% 0.63% 33.28% 7.88% 23.98% 5.99% 0.00% 29.31% 7.63% 23.60% 5.83% 41.53% 50.50% 8.38% 21.94% 6.54% 5.95% 57.40% 8.38% 2.77% 8.15% 0.00% 540.30% 8.88% 0.00% 8.88% 69.23% 91.37% 8.88% 40.67% 5.27% 99.71% 97.54% 8.88% 0.00% 8.88% 64.28% 39.10% 7.88% 34.19% 5.19% 23.23% 76.95% 8.88% 26.43% 6.53% 32.65% 20.33% 7.38% 27.92% 5.32% 0.00% 80.61% 8.88% 0.00% 8.88% 0.00% 61.61% 8.88% 33.36% 5.92% 42.73% 75.25% 8.88% 26.50% 6.53% 98.28% 56.73% 8.38% 0.00% 8.38% 6.93% 207.52% 8.88% 0.00% 8.88% 6.34% 43.19% 8.13% 28.60% 5.80% 59.46% 45.23% 8.13% 0.00% 8.13% 0.00% 111.69% 8.88% 20.05% 7.10% 4.88% 42.25% 8.13% 27.73% 5.88% 27.19% 150.74% 8.88% 0.00% 8.88% 94.12% 185.80% 8.88% 0.00% 8.88% 46.67% 170.11% 8.88% 0.00% 8.88% 0.00% 79.17% 8.88% 0.00% 8.88% 0.00% 51.86% 8.38% 21.80% 6.55% 0.00% 92.14% 8.88% 0.00% 8.88% 0.00%59.77% 8.38% 0.00% 8.38% 15.50% 25.14% 7.63% 20.49% 6.07% 21.33% 43.17% 8.13% 17.09% 6.74% 8.64% 42.30% 8.13% 35.83% 5.22% 93.86% 35.35% 7.88% 25.86% 5.84% 2.71% 77.86% 8.88% 0.00% 8.88% 0.00% 71.99% 8.88% 48.05% 4.61% 30.00% 42.35% 8.13% 31.95% 5.53% 0.00% 107.29% 8.88% 0.00% 8.88% 96.35% 78.32% 8.88% 60.00% 3.55% 21.54% 32.51% 7.88% 30.73% 5.46% 47.50% 47.49% 8.13% 33.82% 5.38% 14.66% 27.27% 7.63% 13.09% 6.63% 19.88% 28.48% 7.63% 35.08% 4.95% 5.98% 47.32% 8.13% 1.22% 8.03% 68.03% 36.32% 7.88% 35.84% 5.06% 9.75% 72.05% 8.88% 60.00% 3.55% 86.71% 39.17% 7.88% 26.81% 5.77% 57.33% 26.74% 7.63% 0.00% 7.63% 17.26% 82.29% 8.88% 35.51% 5.73% 0.40% 21.02% 7.38% 23.15% 5.67% 18.66% 75.62% 8.88% 60.00% 3.55% 0.00% 137.78% 8.88% 0.00% 8.88% 85.61% 50.69% 8.38% 37.69% 5.22% 25.79% 312.09% 8.88% 0.00% 8.88% 75.00% 88.56% 8.88% 0.00% 8.88% 6.52% 66.35% 8.88% 0.00% 8.88% 32.06% 113.06% 8.88% 0.00% 8.88% 94.29% 33.34% 7.88% 17.12% 6.53% 26.05% 55.87% 8.38% 34.73% 5.47% 0.18% 34.07% 7.88% 32.27% 5.34% 0.00% 24.78% 7.38% 32.19% 5.00% 8.56% 75.39% 8.88% 17.29% 7.34% 41.83% 40.06% 8.13% 10.98% 7.24% 10.45% 47.67% 8.13% 33.71% 5.39% 17.65% 53.35% 8.38% 60.00% 3.35% 8.08% 44.07% 8.13% 16.40% 6.80% 23.10% 31.53% 7.88% 45.88% 4.26% 1.17% 71.44% 8.88% 0.00% 8.88% 0.00% 259.62% 8.88% 0.00% 8.88% 57.14% 37.28% 7.88% 26.95% 5.76% 47.31% 47.55% 8.13% 0.00% 8.13% 46.15% 34.32% 7.88% 39.40% 4.78% 6.51% 205.81% 8.88% 0.00% 8.88% 0.71% 111.19% 8.88% 0.00% 8.88% 99.87% 103.25% 8.88% 39.59% 5.36% 12.89% 29.12% 7.63% 27.52% 5.53% 2.27% 41.56% 8.13% 13.86% 7.00% 25.90% 26.22% 7.63% 33.83% 5.05% 0.00% 38.89% 7.88% 40.00% 4.73% 16.37% 51.04% 8.38% 22.68% 6.48% 48.93% 37.94% 7.88% 0.00% 7.88% 91.31% 46.73% 8.13% 0.00% 8.13% 19.96% 27.87% 7.63% 20.28% 6.08% 54.14% 24.99% 7.38% 20.37% 5.88% 74.21%53.53% 8.38% 29.80% 5.88% 49.41% 40.94% 8.13% 0.00% 8.13% 13.10% 116.99% 8.88% 0.00% 8.88% 70.79% 25.22% 7.63% 38.00% 4.73% 0.00% 95.37% 8.88% 0.00% 8.88% 92.12% 49.77% 8.13% 43.65% 4.58% 40.64% 132.39% 8.88% 36.86% 5.61% 93.25% 24.13% 7.38% 27.15% 5.38% 14.97% 69.52% 8.88% 26.60% 6.52% 61.74% 41.04% 8.13% 35.87% 5.21% 25.98% 48.17% 8.13% 0.00% 8.13% 28.56% 34.43% 7.88% 24.20% 5.97% 78.98% 49.42% 8.13% 37.15% 5.11% 31.62% 88.93% 8.88% 0.00% 8.88% 68.75% 34.12% 7.88% 39.00% 4.81% 24.13% 42.38% 8.13% 41.40% 4.76% 0.00% 54.49% 8.38% 21.91% 6.54% 29.30% 48.20% 8.13% 33.02% 5.45% 25.57% 98.82% 8.88% 0.00% 8.88% 0.00% 97.54% 8.88% 0.00% 8.88% 0.00% 202.93% 8.88% 0.00% 8.88% 36.84% 47.62% 8.13% 56.41% 3.54% 0.00% 118.53% 8.88% 0.00% 8.88% 0.00% 138.55% 8.88% 0.00% 8.88% 43.59% 17.31% 7.13% 33.15% 4.77% 1.95% 51.23% 8.38% 0.00% 8.38% 0.00% 39.38% 7.88% 9.40% 7.14% 36.65% 70.17% 8.88% 60.00% 3.55% 0.00% 159.45% 8.88% 0.00% 8.88% 56.79% 85.39% 8.88% 60.00% 3.55% 35.47% 160.53% 8.88% 0.00% 8.88% 68.42% 32.23% 7.88% 25.61% 5.86% 84.58% 34.54% 7.88% 15.32% 6.67% 60.57% 46.84% 8.13% 34.16% 5.35% 14.33% 54.79% 8.38% 35.41% 5.41% 0.00% 32.18% 7.88% 30.70% 5.46% 0.68% 112.86% 8.88% 0.00% 8.88% 56.76% 44.76% 8.13% 0.00% 8.13% 0.00% 111.60% 8.88% 0.00% 8.88% 0.00% 36.88% 7.88% 39.33% 4.78% 20.36% 45.44% 8.13% 20.76% 6.44% 33.09% 109.13% 8.88% 0.00% 8.88% 94.62% 33.45% 7.88% 0.00% 7.88% 21.61% 100.77% 8.88% 0.00% 8.88% 96.25% 116.22% 8.88% 0.00% 8.88% 29.03% 35.52% 7.88% 19.87% 6.31% 30.89% 50.95% 8.38% 37.81% 5.21% 2.92% 40.34% 8.13% 15.00% 6.91% 0.00% 27.89% 7.63% 30.65% 5.29% 0.00% 150.00% 8.88% 0.00% 8.88% 99.93% 166.54% 8.88% 0.00% 8.88% 93.55% 168.13% 8.88% 0.00% 8.88% 47.22% 73.04% 8.88% 0.00% 8.88% 0.00% 72.38% 8.88% 0.00% 8.88% 72.34% 68.97% 8.88% 0.00% 8.88% 0.20%24.47% 7.38% 0.00% 7.38% 83.19% 39.23% 7.88% 0.00% 7.88% 0.00% 363.45% 8.88% 0.00% 8.88% 6.12% 142.81% 8.88% 0.00% 8.88% 0.00% 41.02% 8.13% 0.00% 8.13% 0.01% 69.97% 8.88% 59.70% 3.58% 34.07% 47.37% 8.13% 0.00% 8.13% 49.82% 61.98% 8.88% 39.07% 5.41% 2.82% 130.13% 8.88% 0.00% 8.88% 97.98% 28.38% 7.63% 24.15% 5.79% 23.00% 29.84% 7.63% 34.39% 5.01% 63.83% 43.03% 8.13% 38.52% 5.00% 7.28% 36.26% 7.88% 20.46% 6.27% 77.40% 34.84% 7.88% 36.09% 5.04% 0.00% 237.72% 8.88% 0.00% 8.88% 13.98% 107.97% 8.88% 0.00% 8.88% 68.23% 40.70% 8.13% 32.11% 5.52% 33.66% 30.06% 7.88% 34.96% 5.13% 0.00% 31.19% 7.88% 24.82% 5.92% 78.20% 71.25% 8.88% 0.00% 8.88% 0.00% 31.09% 7.88% 33.95% 5.20% 0.00% 29.00% 7.63% 28.23% 5.48% 0.00% 47.34% 8.13% 9.76% 7.34% 0.00% 68.44% 8.88% 0.00% 8.88% 69.40% 44.65% 8.13% 1.57% 8.00% 14.14% 65.69% 8.88% 0.00% 8.88% 45.12% 38.83% 7.88% 20.23% 6.29% 23.86% 51.81% 8.38% 18.48% 6.83% 68.01% 51.15% 8.38% 10.54% 7.50% 68.88% 21.90% 7.38% 21.88% 5.77% 1.63% 85.96% 8.88% 0.00% 8.88% 81.20% 24.69% 7.38% 24.75% 5.55% 22.82% 52.98% 8.38% 0.00% 8.38% 0.00% 27.94% 7.63% 14.17% 6.55% 1.60% 57.43% 8.38% 0.00% 8.38% 35.27% 38.62% 7.88% 25.81% 5.85% 18.93% 62.85% 8.88% 35.72% 5.71% 48.50% 32.58% 7.88% 0.00% 7.88% 31.66% 33.44% 7.88% 24.62% 5.94% 22.40% 59.54% 8.38% 0.00% 8.38% 5.73% 28.01% 7.63% 21.56% 5.98% 37.28% 51.75% 8.38% 0.00% 8.38% 34.65% 58.75% 8.38% 38.08% 5.19% 54.30% 51.55% 8.38% 0.00% 8.38% 71.17% 61.85% 8.88% 4.06% 8.52% 0.00% 58.63% 8.38% 33.14% 5.60% 50.62% 53.81% 8.38% 0.00% 8.38% 20.94% 65.41% 8.88% 0.00% 8.88% 0.00% 69.52% 8.88% 29.77% 6.24% 24.37% 161.44% 8.88% 0.00% 8.88% 5.26% 67.68% 8.88% 37.82% 5.52% 26.77% 54.79% 8.38% 23.53% 6.41% 2.04% 30.18% 7.88% 34.52% 5.16% 0.43% 509.01% 8.88% 0.00% 8.88% 0.74% 107.01% 8.88% 0.00% 8.88% 98.64%31.27% 7.88% 31.19% 5.42% 40.68% 49.47% 8.13% 34.82% 5.30% 12.17% 39.27% 7.88% 60.00% 3.15% 21.10% 28.12% 7.63% 0.00% 7.63% 0.00% 40.95% 8.13% 30.11% 5.68% 29.50% 10.41% 7.13% 31.14% 4.91% 0.00% 173.59% 8.88% 0.00% 8.88% 58.33% 227.65% 8.88% 0.00% 8.88% 0.00% 96.82% 8.88% 0.00% 8.88% 27.59% 86.00% 8.88% 20.46% 7.06% 33.98% 63.11% 8.88% 24.30% 6.72% 38.15% 47.17% 8.13% 42.96% 4.64% 0.37% 255.37% 8.88% 0.00% 8.88% 99.98% 43.37% 8.13% 35.50% 5.24% 13.65% 144.70% 8.88% 0.00% 8.88% 0.00% 17.80% 7.13% 0.00% 7.13% 0.00% 29.40% 7.63% 32.16% 5.18% 0.00% 29.60% 7.63% 35.26% 4.94% 4.95% 33.65% 7.88% 24.27% 5.97% 3.47% 58.30% 8.38% 0.00% 8.38% 59.80% 39.33% 7.88% 0.00% 7.88% 0.00% 62.94% 8.88% 34.01% 5.86% 0.00% 98.30% 8.88% 60.00% 3.55% 5.98%

8.31% 6.87%Min

max st devCost of Debt Lookup Table (based on std dev in stock prices) **Treasury Bill - 10-year - rates forecast by US Government for President's 2011 Budget package** 2008 2009 2010 2011 2012 **T-Bills** 3.7 3.3 3.9 4.5 5 5.1 Average - 2010 - 2020 5.3 Long-term projection **GDP Deflator** 2.1 1.2 0.9 1.2 1.6 1.6 Average - 2010 - 2020 1.8 Long-term projection

**Nominal Cost of**  **Capital** 10.36% 5.65% 8.19% 8.92% 8.92% 10.10% 9.64% 7.95% 9.23% 10.72% 11.05% 8.88% 10.41% 10.56% 8.74% 11.49% 9.34% 9.95% 7.13% 8.98% 9.27% 10.10% 7.20% 8.74% 8.72% 9.47% 9.80% 10.56% 8.57% 9.48% 8.72% 8.88%5.47%

9.49% 9.80% 9.15% 10.35% 7.08% 9.00% 9.19% 9.20% 10.21% 10.14% 8.95% 10.04% 8.87% 8.91% 9.11% 10.48% 8.66% 12.00% 9.43% 8.88% 10.26% 8.88% 9.49% 7.80% 8.11% 4.79% 8.32% 7.12% 5.97% 11.05% 9.91% 9.80% 8.57% 8.78% 9.18% 9.07% 9.73% 8.67% 7.65% 9.17% 9.80% 10.22% 10.06% 8.26% 9.39% 7.95% 9.95% 8.98% 9.06% 9.59% 9.09% 6.17% 9.09% 9.80%8.10%

9.02% 8.97% 8.22% 9.59% 9.03% 9.03% 7.78% 5.61% 8.80% 8.57% 9.18% 6.16% 9.11% 9.03% 7.55% 8.26% 8.28% 8.57% 7.55% 9.67% 9.03% 9.64% 7.11% 10.83% 9.91% 9.09% 7.59% 8.44% 8.84% 8.95% 8.00% 9.36% 9.93% 8.04% 9.08% 10.10% 8.57% 9.41% 6.20% 9.18% 8.44% 9.93% 8.72% 9.86% 8.94% 8.28% 9.10% 8.98% 7.74% 7.87% 8.71% 8.78% 8.70% 10.72%7.97%

7.71% 10.41% 8.85% 10.23% 7.93% 11.05% 10.10% 8.89% 10.56% 9.22% 8.00% 7.63% 8.99% 9.18% 11.95% 7.30% 9.80% 8.53% 8.85% 10.41% 7.73% 8.64% 9.64% 9.16% 9.55% 9.49% 8.97% 6.78% 10.26% 9.30% 6.18% 11.49% 7.49% 9.38% 8.81% 9.03% 10.87% 9.79% 8.42% 9.34% 8.26% 9.45% 7.59% 8.79% 9.09% 6.34% 9.24% 9.40% 9.18% 9.52% 7.98% 8.52% 9.10% 9.57%7.36%

8.09% 7.76% 9.27% 8.98% 9.21% 8.11% 8.07% 8.88% 9.42% 5.85% 11.02% 5.94% 8.50% 9.42% 9.64% 8.45% 6.76% 8.81% 8.01% 5.53% 9.00% 8.57% 9.37% 8.59% 8.53% 8.25% 8.88% 8.94% 4.98% 7.15% 8.72% 9.60% 9.03% 4.99% 8.72% 8.88% 10.14% 10.06% 9.84% 9.43% 9.17% 8.89% 9.22% 9.80% 7.50% 8.11% 10.52% 8.54% 9.76% 9.02% 10.56% 8.57% 4.50% 11.11%7.50%

7.08% 8.72% 8.13% 12.10% 8.82% 10.56% 8.65% 9.37% 8.26% 9.28% 9.37% 8.10% 9.94% 7.83% 10.86% 9.03% 10.60% 8.33% 9.49% 9.03% 8.62% 8.96% 6.87% 10.56% 8.73% 3.56% 8.35% 7.17% 9.80% 9.55% 9.72% 8.42% 8.19% 9.31% 9.18% 8.89% 7.21% 9.52% 8.81% 11.64% 10.24% 8.72% 8.22% 8.38% 8.88% 8.94% 8.82% 7.33% 8.93% 9.42% 8.88% 9.06% 8.88% 9.80%10.02%

8.00% 8.96% 9.03% 10.56% 9.03% 8.98% 9.22% 9.32% 9.58% 6.16% 5.98% 6.60% 8.51% 9.19% 9.06% 10.26% 13.40% 8.53% 8.61% 8.84% 6.50% 10.08% 7.55% 9.00% 6.12% 7.50% 10.45% 10.56% 8.42% 5.56% 7.52% 9.18% 8.15% 7.03% 9.01% 8.89% 9.41% 6.03% 11.51% 7.92% 6.98% 9.02% 8.00% 7.43% 6.65% 7.05% 11.64% 10.56% 9.40% 9.34% 8.72% 9.64% 9.80% 9.34%8.11%

8.58% 9.23% 6.24% 6.34% 8.42% 4.90% 11.60% 11.49% 9.91% 11.30% 11.31% 7.83% 10.41% 8.81% 9.59% 9.28% 8.98% 4.80% 8.91% 9.65% 7.22% 8.49% 7.76% 11.02% 8.67% 9.49% 9.14% 6.99% 9.36% 9.36% 9.27% 10.14% 8.42% 9.42% 8.26% 10.44% 9.18% 10.46% 8.80% 9.69% 9.94% 10.21% 7.74% 8.11% 9.39% 7.00% 11.49% 7.98% 8.11% 8.96% 6.54% 9.59% 10.43% 5.92%8.88%

7.18% 5.93% 9.84% 8.57% 8.64% 7.17% 7.86% 6.96% 9.80% 5.77% 8.31% 8.26% 7.98% 7.21% 6.64% 8.92% 9.19% 8.26% 5.22% 8.40% 8.88% 8.88% 9.73% 8.15% 9.34% 9.97% 10.51% 8.79% 10.71% 8.37% 8.43% 10.21% 10.34% 8.90% 9.18% 9.39% 8.63% 5.66% 9.48% 9.09% 7.02% 5.88% 9.49% 8.57% 6.60% 8.89% 7.50% 9.64% 9.95% 9.09% 8.88% 10.56% 8.55% 9.80%10.09%

7.66% 10.06% 7.84% 8.23% 8.50% 8.36% 6.69% 6.87% 8.39% 9.92% 9.95% 9.95% 6.35% 8.14% 9.30% 11.67% 8.97% 9.21% 9.49% 7.92% 8.57% 9.34% 10.56% 6.79% 11.00% 9.80% 9.77% 10.43% 9.52% 8.88% 10.57% 11.08% 7.25% 7.92% 7.97% 5.86% 9.56% 9.16% 7.16% 9.75% 10.40% 9.19% 8.76% 9.18% 9.34% 8.48% 10.69% 9.26% 8.89% 10.10% 9.80% 8.95% 9.80% 8.26%9.36%

9.19% 8.76% 7.18% 8.93% 7.72% 9.30% 7.19% 8.46% 9.62% 7.99% 8.91% 9.54% 7.95% 10.56% 8.35% 9.93% 10.25% 8.22% 9.13% 7.39% 7.77% 8.24% 10.69% 7.79% 8.77% 10.74% 9.24% 6.37% 9.55% 10.41% 9.64% 10.29% 7.76% 11.02% 9.71% 9.25% 10.02% 9.69% 8.54% 8.62% 8.78% 9.64% 9.39% 9.49% 10.26% 9.64% 10.28% 8.48% 9.80% 6.84% 10.43% 8.05% 9.64% 9.03%8.42%

9.56% 7.50% 8.27% 9.85% 10.08% 9.64% 10.00% 9.56% 8.78% 9.89% 7.91% 9.86% 9.94% 8.95% 8.42% 8.11% 8.98% 8.88% 7.06% 8.60% 8.72% 10.26% 9.03% 7.85% 8.57% 9.20% 8.92% 8.40% 10.24% 6.78% 8.88% 9.93% 8.84% 8.53% 10.72% 9.57% 10.26% 8.88% 10.10% 8.88% 6.49% 8.61% 9.95% 7.91% 8.87% 8.99% 8.89% 9.05% 7.44% 7.36% 10.63% 8.91% 8.92% 9.90%8.26%

8.72% 8.82% 7.95% 8.42% 6.63% 9.07% 9.56% 6.87% 10.22% 8.80% 6.91% 8.54% 8.11% 9.59% 8.61% 8.11% 8.26% 8.94% 5.57% 5.91% 5.34% 8.26% 9.01% 8.11% 6.26% 8.03% 7.30% 8.29% 8.11% 8.64% 8.04% 9.18% 8.88% 10.72% 9.18% 6.64% 9.32% 7.87% 9.89% 9.80% 8.98% 5.16% 7.95% 7.19% 8.57% 8.05% 7.96% 8.91% 6.55% 6.77% 9.87% 8.88% 6.34% 6.73%9.09%

8.11% 7.35% 9.34% 9.26% 8.98% 8.57% 8.97% 8.18% 9.07% 8.88% 5.96% 7.67% 9.11% 8.59% 8.24% 10.01% 9.64% 10.10% 8.20% 6.74% 9.28% 9.01% 9.44% 9.41% 7.95% 9.49% 8.35% 9.77% 9.27% 8.89% 6.15% 8.36% 8.56% 8.85% 8.88% 7.01% 11.00% 8.89% 8.42% 7.73% 9.01% 8.26% 9.03% 8.77% 6.57% 8.85% 8.73% 8.46% 10.01% 9.05% 9.08% 9.58% 7.19% 8.13%9.11%

11.49% 8.33% 8.57% 9.33% 9.03% 8.64% 10.67% 8.39% 11.49% 8.42% 6.89% 7.30% 7.11% 10.28% 9.06% 11.23% 10.10% 8.85% 9.32% 8.93% 9.07% 9.43% 8.07% 8.90% 8.88% 8.68% 8.66% 9.29% 10.38% 8.88% 8.79% 9.64% 9.34% 9.07% 10.56% 6.78% 9.51% 9.10% 8.90% 9.01% 7.95% 9.74% 9.20% 9.41% 8.11% 9.98% 8.83% 4.60% 9.26% 7.26% 8.45% 8.58% 8.36% 8.91%10.10%

8.86% 6.61% 9.95% 9.04% 6.78% 8.66% 11.78% 9.18% 8.85% 7.64% 8.57% 6.14% 9.56% 9.67% 8.83% 10.34% 8.65% 7.04% 9.49% 9.14% 9.18% 9.49% 9.18% 7.74% 9.06% 9.18% 9.21% 9.32% 7.90% 8.43% 9.48% 9.30% 9.80% 9.03% 8.33% 9.29% 9.74% 8.57% 8.26% 7.61% 8.41% 7.19% 7.07% 8.11% 8.43% 9.18% 8.82% 8.87% 8.54% 8.52% 10.10% 9.03% 7.65% 8.61%9.41%

11.64% 7.21% 9.59% 9.08% 9.34% 11.08% 7.09% 9.18% 9.43% 7.33% 8.38% 9.00% 9.27% 9.11% 10.02% 8.21% 9.40% 10.41% 8.35% 9.03% 9.30% 8.92% 9.77% 9.00% 9.53% 9.50% 8.83% 9.48% 9.98% 10.25% 9.49% 8.91% 5.28% 8.63% 9.84% 8.96% 9.03% 9.79% 7.85% 7.74% 9.01% 13.02% 7.45% 9.23% 8.77% 9.58% 9.95% 9.34% 8.98% 7.99% 7.78% 8.57% 9.49% 8.78%10.62%

9.94% 8.88% 10.10% 8.24% 10.27% 8.13% 8.00% 11.13% 8.56% 8.41% 7.08% 5.68% 8.20% 6.74% 10.68% 8.54% 8.25% 8.57% 11.02% 9.90% 7.93% 9.73% 9.03% 8.16% 8.57% 6.25% 9.04% 9.95% 10.00% 8.88% 7.74% 9.18% 9.22% 9.09% 8.72% 13.17% 7.50% 7.09% 7.95% 7.95% 8.97% 10.56% 9.19% 8.42% 7.82% 8.75% 8.52% 8.58% 10.46% 8.95% 7.93% 8.79% 9.64% 9.75%9.30%

9.64% 10.34% 9.18% 8.86% 8.67% 11.02% 8.47% 7.95% 6.83% 8.26% 8.77% 9.95% 8.88% 9.97% 8.52% 7.93% 8.30% 9.94% 9.27% 7.70% 9.03% 9.95% 9.49% 9.07% 10.10% 9.68% 9.98% 8.10% 9.66% 10.66% 7.95% 7.05% 7.98% 8.32% 7.99% 7.97% 9.61% 8.90% 8.11% 11.02% 9.80% 9.64% 9.18% 10.43% 9.18% 10.27% 9.03% 9.76% 8.11% 9.48% 8.57% 8.31% 8.60% 7.55%9.63%

8.18% 8.96% 10.67% 10.91% 8.33% 10.41% 9.03% 8.73% 9.16% 8.16% 11.95% 8.69% 9.06% 9.49% 8.20% 8.26% 8.26% 6.82% 7.69% 9.11% 8.92% 6.13% 8.22% 10.13% 8.57% 8.72% 7.39% 10.31% 9.85% 8.87% 8.12% 9.37% 11.09% 10.56% 10.04% 9.01% 8.88% 10.41% 9.01% 7.73% 9.23% 9.26% 10.55% 11.29% 9.12% 8.63% 8.94% 9.52% 9.33% 8.53% 9.03% 9.44% 9.97% 8.21%12.70%

8.59% 8.88% 9.18% 8.11% 8.40% 7.21% 8.24% 9.16% 8.11% 8.92% 9.18% 9.71% 8.11% 8.52% 8.75% 7.80% 8.36% 8.49% 7.98% 6.71% 9.08% 9.89% 9.64% 9.34% 9.02% 8.11% 9.08% 9.64% 8.06% 7.19% 6.62% 9.34% 11.02% 8.89% 8.13% 7.28% 9.96% 9.63% 6.86% 7.36% 8.55% 8.91% 8.73% 9.89% 8.11% 9.88% 8.98% 9.34% 6.71% 11.33% 8.42% 9.19% 8.12% 10.87%9.39%

9.68% 7.48% 9.64% 11.54% 9.15% 10.68% 9.04% 8.19% 8.41% 8.86% 9.34% 9.24% 8.60% 7.53% 7.99% 7.94% 9.27% 8.93% 7.19% 7.95% 7.56% 10.22% 9.23% 9.80% 11.79% 8.55% 7.06% 8.33% 9.13% 8.70% 7.68% 9.80% 9.65% 10.24% 8.57% 8.33% 8.43% 9.86% 7.26% 7.62% 5.92% 8.88% 9.93% 9.95% 10.56% 8.26% 8.57% 8.59% 10.41% 8.78% 9.95% 8.87% 8.53% 9.27%9.07%

9.03% 9.12% 6.27% 9.27% 8.91% 8.84% 9.01% 8.72% 10.56% 7.53% 8.24% 9.64% 7.99% 7.61% 8.71% 8.87% 8.26% 6.62% 7.69% 8.98% 8.82% 7.98% 8.11% 8.25% 9.04% 7.95% 7.20% 6.76% 10.56% 8.26% 9.64% 8.80% 9.79% 10.30% 9.11% 9.20% 9.77% 6.75% 10.41% 8.57% 8.57% 9.40% 9.80% 11.33% 8.99% 8.90% 6.65% 6.63% 9.05% 6.73% 10.23% 8.05% 5.97% 9.64%8.85%

7.66% 9.26% 8.91% 7.95% 8.65% 9.00% 8.87% 9.23% 8.47% 5.03% 10.56% 11.15% 9.02% 7.20% 9.20% 8.66% 9.65% 9.65% 9.32% 9.49% 11.15% 8.30% 6.35% 8.92% 7.37% 8.49% 5.41% 9.34% 9.75% 8.84% 7.18% 9.95% 9.24% 10.04% 8.26% 9.18% 8.11% 7.06% 7.07% 9.47% 4.87% 7.04% 8.57% 8.26% 5.51% 8.14% 8.97% 8.42% 8.88% 8.96% 9.18% 8.05% 9.26% 9.03%8.85%

8.40% 7.63% 6.94% 8.61% 8.26% 9.47% 10.87% 8.89% 9.35% 9.64% 9.13% 9.50% 10.74% 9.45% 8.88% 10.20% 8.72% 8.28% 10.41% 8.96% 10.80% 9.03% 10.44% 10.10% 8.24% 10.75% 8.30% 8.73% 10.19% 8.81% 9.24% 6.77% 8.83% 9.86% 7.66% 7.59% 8.79% 10.61% 8.40% 7.17% 9.28% 8.81% 11.02% 10.56% 10.87% 9.74% 7.16% 8.78% 12.19% 9.51% 9.25% 9.02% 9.03% 9.46%9.36%

8.93% 8.95% 8.46% 9.34% 9.03% 9.64% 9.34% 9.52% 10.06% 9.04% 8.57% 7.49% 8.27% 9.34% 7.52% 9.95% 9.49% 7.20% 6.24% 7.37% 8.88% 9.53% 7.92% 3.95% 9.72% 8.39% 9.46% 8.88% 10.61% 8.85% 9.49% 10.41% 9.35% 10.72% 8.78% 9.06% 9.34% 10.26% 9.17% 7.49% 11.49% 7.17% 9.15% 8.42% 8.95% 8.89% 9.47% 8.61% 10.06% 10.41% 8.84% 7.25% 9.03% 7.78%7.25%

8.47% 7.52% 11.02% 9.05% 8.46% 9.95% 9.79% 7.35% 10.59% 10.72% 9.98% 7.35% 8.65% 9.34% 10.10% 9.00% 8.24% 7.80% 9.80% 9.18% 10.87% 8.72% 9.18% 8.65% 8.42% 8.88% 8.98% 10.11% 8.57% 6.26% 8.19% 8.33% 9.57% 9.94% 8.48% 10.50% 9.18% 6.33% 8.89% 8.19% 9.48% 10.56% 6.56% 8.78% 9.80% 8.90% 9.00% 8.73% 10.56% 7.37% 9.90% 8.12% 9.49% 8.83%10.34%

9.03% 8.26% 9.41% 9.65% 8.88% 8.26% 8.58% 8.67% 9.07% 8.76% 8.48% 6.57% 9.39% 10.72% 8.88% 9.03% 8.48% 8.52% 10.72% 7.82% 8.47% 8.88% 10.28% 6.48% 9.34% 9.21% 8.34% 9.35% 9.94% 9.00% 8.85% 8.64% 8.42% 9.35% 10.56% 5.94% 9.41% 10.56% 10.56% 9.83% 9.95% 8.72% 9.18% 8.01% 8.21% 9.44% 9.33% 9.64% 6.46% 6.50% 7.98% 8.11% 5.88% 7.63%9.18%

8.07% 6.99% 6.55% 7.64% 9.27% 9.20% 7.18% 8.88% 9.67% 10.10% 7.85% 10.00% 7.42% 10.72% 9.64% 8.83% 9.03% 9.02% 9.87% 8.33% 9.34% 9.68% 7.89% 9.00% 8.53% 10.46% 9.56% 9.08% 10.69% 10.38% 7.47% 8.91% 10.59% 9.12% 7.06% 8.60% 9.24% 8.97% 6.87% 7.76% 9.49% 10.23% 9.16% 8.88% 8.78% 9.48% 9.81% 8.72% 8.73% 9.33% 5.62% 9.16% 9.64% 8.26%7.89%

8.60% 5.85% 10.31% 8.24% 9.34% 8.96% 9.64% 7.24% 8.03% 8.15% 9.57% 8.66% 9.86% 8.86% 9.95% 8.29% 9.64% 9.80% 10.10% 11.18% 5.49% 9.24% 8.10% 9.16% 9.45% 9.67% 8.57% 8.42% 10.07% 9.64% 7.88% 10.04% 9.95% 8.41% 5.28% 9.37% 8.84% 10.18% 7.95% 9.03% 8.31% 6.58% 9.84% 7.73% 7.24% 9.49% 8.93% 8.17% 8.92% 9.21% 9.80% 10.72% 10.41% 9.34%10.48%

8.52% 9.39% 5.43% 9.84% 10.87% 7.06% 8.88% 8.96% 8.45% 7.49% 9.94% 9.04% 9.36% 8.20% 8.92% 4.52% 7.22% 9.42% 9.17% 8.90% 9.95% 9.54% 8.96% 9.26% 9.45% 9.50% 8.95% 7.58% 10.71% 9.64% 9.67% 8.32% 8.29% 8.26% 11.25% 7.81% 8.82% 12.10% 9.34% 8.05% 8.53% 9.18% 7.66% 8.88% 8.82% 9.25% 9.41% 8.42% 8.58% 8.17% 7.94% 9.34% 7.08% 6.45%8.10%

9.58% 9.78% 8.72% 8.92% 7.77% 5.95% 9.13% 7.48% 8.72% 9.87% 6.52% 8.94% 8.78% 8.24% 9.18% 8.95% 9.71% 9.34% 10.10% 8.88% 9.18% 9.34% 9.57% 7.89% 9.80% 7.85% 9.34% 10.80% 8.77% 8.68% 6.23% 7.84% 10.21% 10.87% 9.31% 8.88% 9.18% 9.18% 8.78% 7.76% 8.89% 9.38% 8.89% 11.16% 9.15% 9.81% 9.64% 9.03% 8.88% 9.01% 8.31% 8.26% 9.39% 9.79%7.55%

9.80% 9.74% 9.64% 9.34% 8.99% 9.43% 10.57% 8.94% 8.76% 6.13% 11.01% 6.58% 8.26% 8.48% 9.66% 8.15% 9.95% 6.84% 10.10% 9.03% 8.26% 9.34% 9.58% 9.94% 10.06% 8.96% 8.17% 8.26% 8.82% 9.43% 8.47% 8.72% 9.44% 9.99% 9.42% 7.26% 9.19% 9.29% 10.87% 8.28% 9.51% 7.58% 8.30% 8.42% 7.98% 10.23% 10.10% 9.05% 9.31% 9.55% 9.88% 9.32% 9.48% 8.90%8.38%

9.38% 8.52% 8.88% 8.69% 8.11% 8.62% 9.49% 8.77% 10.19% 9.00% 9.93% 8.88% 8.78% 9.03% 8.26% 9.80% 9.41% 9.52% 9.57% 8.42% 9.95% 6.97% 8.85% 3.56% 13.40% 1.21%**Treasury Bill - 10-year - rates forecast by US Government for President's 2011 Budget package**

2013 2014 2015 2016 2017 2018 2019 2020 5.2 5.3 5.3 5.3 5.3 5.3 5.3 5.3

1.7 1.7 1.7 1.8 1.8 1.8 1.8 1.8

### Central A**ir Conditioner Lifetime**

**CA C** 

**Weibull Parameters: Scale**  20.288 **Shape** 1.885 **Delay** 1

**Graph Values Age**  **% Retiring**  **% Surviving**  **% Surviving**  **0** 0.00% **100.00%** 100.00% **1** 0.00% **100.00%** 100.00% **2** 0.65% **99.35%** 99.35% **3** 1.18% **98.17%** 98.17% **4** 1.67% **96.51%** 96.51% **5** 2.11% **94.40%** 94.40% **6** 2.50% **91.90%** 91.90% **7** 2.86% **89.04%** 89.04% **8** 3.17% **85.87%** 85.87% **9** 3.43% **82.44%** 82.44% **10** 3.65% **78.80%** 78.80% **11** 3.82% **74.98%** 74.98% **12** 3.94% **71.04%** 71.04% **13** 4.03% **67.01%** 67.01% **14** 4.07% **62.94%** 62.94% **15** 4.07% **58.87%** 58.87% **16** 4.04% **54.83%** 54.83% **17** 3.97% **50.86%** 50.86% **18** 3.88% **46.98%** 46.98% **19** 3.76% **43.22%** 43.22% **20** 3.62% **39.59%** 39.59% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%

0 10 **20** 3.62% **39.59%** 39.59% **21** 3.47% **36.13%** 36.13% **22** 3.30% **32.83%** 32.83% **23** 3.11% **29.72%** 29.72% **24** 2.93% **26.79%** 26.79% **25** 2.73% **24.06%** 24.06% **26** 2.54% **21.52%** 21.52% **27** 2.35% **19.18%** 19.18% **28** 2.16% **17.02%** 17.02% **29** 1.97% **15.05%** 15.05% **30** 1.79% **13.26%** 13.26% **31** 1.62% **11.63%** 11.63% **32** 1.46% **10.17%** 10.17% **33** 1.31% **8.86%** 8.86% **34** 1.17% **7.69%** 7.69% **35** 1.04% **6.65%** 6.65% **36** 0.92% **5.73%** 5.73% **37** 0.81% **4.92%** 4.92% **38** 0.71% **4.21%** 4.21% **39** 0.62% **3.59%** 3.59% **40** 0.54% **3.05%** 3.05% **41** 0.47% **2.59%** 2.59% **42** 0.40% **2.19%** 2.19% **43** 0.34% **1.84%** 1.84% **44** 0.29% **1.55%** 1.55% **45** 0.25% **1.30%** 1.30% **46** 0.21% **1.09%** 1.09%**47** 0.18% **0.91%** 0.91% **48** 0.15% **0.76%** 0.76% **49** 0.13% **0.64%** 0.64% **50** 0.10% **0.53%** 0.53% **51** 0.09% **0.44%** 0.44% **52** 0.07% **0.37%** 0.37% **53** 0.06% **0.31%** 0.31% **54** 0.05% **0.27%** 0.27% **55** 0.04% **0.23%** 0.23% **56** 0.03% **0.19%** 0.19% **57** 0.03% **0.17%** 0.17% **58** 0.02% **0.15%** 0.15% **59** 0.02% **0.13%** 0.13% **60** 0.01% **0.12%** 0.12% **61** 0.01% **0.11%** 0.11% **62** 0.01% **0.10%** 0.10% **63** 0.01% **0.09%** 0.09% **64** 0.01% **0.09%** 0.09% **65** 0.00% **0.08%** 0.08% **66** 0.00% **0.08%** 0.08% **67** 0.00% **0.08%** 0.08% **68** 0.00% **0.07%** 0.07% **69** 0.00% **0.07%** 0.07% **70** 0.00% **0.07%** 0.07%

**Average** 19.0

### Heat Pump

**Weibull Parameters: Scale**  17.036 **Shape** 1.642 **Delay** 1

**Graph Values Age**  **% Retiring**  **0.0** 0.00% **1.0** 0.00% **2.0** 1.55% **3.0** 2.37% **4.0** 2.98% **5.0** 3.47% **6.0** 3.84% **7.0** 4.12% **8.0** 4.32% **9.0** 4.44% **10.0** 4.51% **11.0** 4.51% **12.0** 4.47% **13.0** 4.39% **14.0** 4.27% **15.0** 4.12% **16.0** 3.95% **17.0** 3.76% **18.0** 3.55% **19.0** 3.34% **20.0** 3.13% 20 30 40 50 % Retiring % Surviving

**20.0** 3.13% **21.0** 2.91% **22.0** 2.69% **23.0** 2.48% **24.0** 2.27% **25.0** 2.08% **26.0** 1.89% **27.0** 1.71% **28.0** 1.54% **29.0** 1.38% **30.0** 1.24% **31.0** 1.10% **32.0** 0.98% **33.0** 0.87% **34.0** 0.76% **35.0** 0.67% **36.0** 0.59% **37.0** 0.51% **38.0** 0.44% **39.0** 0.39% **40.0** 0.33% **41.0** 0.29% **42.0** 0.25% **43.0** 0.21% **44.0** 0.18% **45.0** 0.15% **46.0** 0.13%**47.0** 0.11% **48.0** 0.09% **49.0** 0.08% **50.0** 0.07% **51.0** 0.05% **52.0** 0.05% **53.0** 0.04% **54.0** 0.03% **55.0** 0.03% **56.0** 0.02% **57.0** 0.02% **58.0** 0.01% **59.0** 0.01% **60.0** 0.01% **61.0** 0.01% **62.0** 0.01% **63.0** 0.01% **64.0** 0.00% **65.0** 0.00% **66.0** 0.00% **67.0** 0.00% **68.0** 0.00% **69.0** 0.00% **70.0** 0.00%

**Average** 16.3alphaHP

B_HP Theta_HP

**% Surviving**  100.00% 100.00% 98.45% 96.09% 93.11% 89.64% 85.80% 81.68% 77.36% 72.92% 68.42% 63.90% 59.43% 55.05% 50.78% 46.66% 42.72% 38.96% 35.41% 32.07% 28.94% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%

0.0 10.0 20.0 30.0 40.0 50.0 #REF! % Surviving

28.94% 26.03% 23.34% 20.86% 18.59% 16.51% 14.63% 12.92% 11.38% 10.00% 8.76% 7.66% 6.68% 5.82% 5.05% 4.39% 3.80% 3.29% 2.84% 2.46% 2.12% 1.84% 1.59% 1.38% 1.20% 1.04% 0.91%0.80%

0.71% 0.63% 0.57% 0.51% 0.47% 0.43% 0.40% 0.37% 0.35% 0.33% 0.32% 0.30% 0.29% 0.29% 0.28% 0.27% 0.27% 0.27% 0.26% 0.26% 0.26% 0.26% 0.26%

### Region Cooling Season (CSH) Heating

Season (HSH) Shoulder

Season (SSH) 1 I 6731 1826 203 2II 5048 3148 564 3III 3365 4453 942 4IV 2244 5643 873 5Rating Values 2805 5216 739 6V 1122 6956 682 7VI 561 6258 1941



### SelectedR **egion** Cooling

Season (CSH) Heating

Season (HSH) Shoulder

Season (SSH)

5Rating Values 2805 5216 739



### Cooling, Heating and Shoulder Season hrs **for generalized climate regions from TP NOPR**