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 payback 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 Ru
enerating 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_

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$62
MPC_Base ='Engineering Calcs'!$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$30



Hoursbase_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 Replacement
Offset 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 #NAME? #NAME?

Market Market #NAME? #NAME?

2 Level 1 #NAME? #NAME?

3 Level 2 #NAME? #NAME?

4 Level 3 #NAME? #NAME?

5 Level 4 #NAME? #NAME?

6 Level 5 #NAME? #NAME?

7 Level 6 #NAME? #NAME?

8 Level 7 #NAME? #NAME?

9 Level 8 #NAME? #NAME?

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 #NAME?

Mkt Baseline Market #NAME?

2 Level 2 #NAME?

3 Level 3 #NAME?

4 Level 4 #NAME?

5 Level 5 #NAME?

6 Level 6 #NAME?

7 Level 7 #NAME?

8 Level 8 #NAME?

9 Level 9 #NAME?

x x x x x x
Annual Total Life

Annual Maintenance Annual Annual Cycle

Repair Cost Cost Energy Use Electric Cost Cost

#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?

Net

Cost

($/yr)

#NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?

Nation

ycle 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 UsersNew Construction

Total Annual Total Total

Net Installed Annual Maintenance 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? #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?

Payback 

Period 

(years)

Payback 

Period 

(years)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Average 

Savings All 

Median Average Cust 2009$
Commercial, Replacements and New Users Commercial, New Installations Residential, with Replacements Residential, New Installations

Construction

Annual Annual Annual Annual Annual Annual Annual

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 Annual

Installation Net Installed Annual Maintenance Annual

Cost Price Repair Cost Cost Energy Use

($) ($) ($/yr) ($/yr) 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?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?
idential, New Installations

Annual

Heating Energy Use

kWh/y

x x x x x
Annual Annual Life All Cust. Affected Cust.

Electricity Bill Operating Cost Cycle LCC LCC

2016 2016 Cost Savings Savings

($)/yr ($)/yr ($) ($) ($)

#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?

Mean 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 #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?

0 #NAME? #NAME? #NAME? #NAME?
x x x x x x x
Total Annual

Installation Net Installed Annual Maintenance Annual

Cost Price Repair Cost Cost Energy Use

($) ($) ($/yr) ($/yr) 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?

#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME?
x x x x x
All Customers All Customers

Affected 

customers

Annual Annual Life

Electricity Bill Operating Cost Cycle LCC LCC

2016 2016 Cost Savings Savings

($)/yr ($)/yr ($) ($) ($)

#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?

Minimum Values
x x x x x
Presumption Total

(Energy Only) Equipment Installation Net Installed Annual 

Payback Payback Price Cost Price Repair Cost

(year) (year) ($) ($) ($) ($/yr)

#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? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
x x x x x x x
All Customers

Annual Annual Annual Life

Maintenance Annual Electricity Bill Operating Cost Cycle

Cost Energy Use 2016 2016 Cost

($/yr) kWh/y ($)/yr ($)/yr ($)

#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?

25th Percentile
x x x x x
All Customers

Affected 

customers

Presumption 

LCC LCC (Energy Only) Equipment Installation

Savings Savings Payback Payback Price Cost

($) ($) (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? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
x x x x x x x
Total Annual Annual

Net Installed Annual Maintenance Annual Electricity Bill

Price Repair Cost Cost Energy Use 2016

($) ($/yr) ($/yr) kWh/y ($)/yr

#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?

50th Percentile
x x x x x
All Customers All Customers

Affected 

customers

Annual Life Presumption 

Operating Cost Cycle LCC LCC (Energy Only)

2016 Cost Savings Savings Payback Payback

($)/yr ($) ($) ($) (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? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

50th Percentile
x x x x x x
Total Annual

Equipment Installation Net Installed Annual Maintenance

Price Cost Price Repair Cost Cost

($) ($) ($) ($/yr) ($/yr)

#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
All Customers All Customers

Annual Annual Life

Annual Electricity Bill Operating Cost Cycle LCC

Energy Use 2016 2016 Cost Savings

kWh/y ($)/yr ($)/yr ($) ($)

#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?

75th Percentile
x x x x x
Affected 

customers

Presumption Total

LCC (Energy Only) Equipment Installation Net Installed

Savings Payback Payback Price Cost 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? #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
Annual Annual Annual

Annual Maintenance Annual Electricity Bill Operating Cost

Repair Cost Cost Energy Use 2016 2016

($/yr) ($/yr) kWh/y ($)/yr ($)/yr

#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?

Maximum Values
x x x x x
All Customers All Customers

Affected 

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? #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?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

Households with

No 

Impact
x x x x x x x x x x
Total

Equipment Installation Net Installed Annual 

Price Cost Price Repair Cost

% ($) ($) ($) ($/yr) 0 #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?

useholds with

Net 

Benefit
x x x x x x x x
Annual Annual Annual

Maintenance Annual Electricity Bill Electricity Bill

Cost Energy Use 2016 2016

($/yr) kWh/y kWh/y ($)/yr

#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?

5th Percentile
x x x x
All Customers All Customers

Affected 

customers

Annual Life Presumption 

Operating Cost Cycle LCC LCC (Energy Only)

2016 Cost Savings Savings Payback Payback

($)/yr ($) ($) ($) (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? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
x x x x x x
Total Annual

Equipment Installation Net Installed Annual Maintenance

Price Cost Price Repair Cost Cost

($) ($) ($) ($/yr) ($/yr)

#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
Annual Annual

Annual Annual Electricity Bill Operating Cost

Energy Use Heating Energy Use 2016 2016

kWh/y kWh/y ($)/yr ($)/yr

#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?

95th Percentile

All Customers All Customers

Affected 

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 Average

Dollar Year: Annual

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 #VALUE! #VALUE! $0.00 #VALUE!

6 Level 5 #VALUE! #VALUE! $0.00 #VALUE!

Region: 7 Level 6 #VALUE! #VALUE! $0.00 #VALUE!

8 Level 7 #VALUE! #VALUE! $0.00 #VALUE!

9 Level 8 #VALUE! #VALUE! $0.00 #VALUE!

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 AND STANDBY MODE CAC UNITS LIFE CYCLE COST CALCULATION: AVERAGE ENERGY PRICES (2009$)

 Equipment= Split System A/C Blow

Split System A/C Blower-Coil

2016

AEO 2010 - Reference Case

Baseline

Residential 

US Average

Replacement

Uncert. Anlysis Using Crystal Ball

Population Weights

2009$

Yes

Shipment Weights Option:

Efficiency Level or TSL 

Analysis (This option not currently active: only new units allowed)

(Use Only Population Weights)

Blower Motor Type

CAC HP

Lifetime (years) 19.02 16.27571006

Discount rate 4.9855%

Installation Cost Repair Cost

 Flat Increasing Flat Increasing

Population Weights

Efficiency Level

ECM
Tax Credit Assumption 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 

Annual Total Total Total All Customer Affected Customer Presumption Internal

Net Installed Annual Maintenance Repair & Annual Ann. 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!

#VALUE! $0 $0 $0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! $0 $0 $0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! $0 $0 $0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! $0 $0 $0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! $0 $0 $0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

uipment= 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

Age 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 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

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 ADJUSTED ANNUAL ELECTRICITY CASH 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! $0

ANNUAL 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 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $20 $17 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $17 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $28 $28 $21 $18 $17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $29 $29 $21 $18 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $29 $29 $21 $18 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $29 $29 $21 $18 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $29 $29 $22 $18 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $30 $30 $22 $19 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $30 $30 $22 $19 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $30 $30 $22 $19 $18 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $30 $30 $22 $19 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $30 $30 $23 $19 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $31 $31 $23 $19 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $31 $31 $23 $19 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $31 $31 $23 $20 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $31 $31 $23 $20 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $0

$0 $0 $0 $0 $0 $0 $0 $0 $0 $32 $32 $23 $20 $19 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $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 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 1.00 0 -$73.309

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.26 5 $2.73

$0 -$7 -$10 -$10.74 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.19 6 $2.09

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.15 7 $1.59

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.11 8 $1.21

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.09 9 $0.92

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.07 10 $0.71

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.05 11 $0.54

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.04 12 $0.41

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.03 13 $0.31

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.02 14 $0.24

$0 -$7 -$10 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.02 15 $0.18

$0 -$7 -$11 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.01 16 $0.14

$0 -$7 -$11 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.01 17 $0.11

$0 -$8 -$11 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.01 18 $0.08

$0 -$8 -$11 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$11 -$11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Net PV -$62.04

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Net PV $30.26

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$11 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$12 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0 -$8 -$12 -$12 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!



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 Equipment 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-Limited A/C

8 Space-Limited 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

0 flat 1 increasing

Repair Cost Option 0

0 flat 1 increasing

LIST OF Market Channels1 New

1 New 2 Replacement

LIST OF Business Types1 Residential

1 Residential 2 Commercial 34567

LIST OF Building Types1 Residential 

1 Residential 2 Commercial 3456

LIST OF States 52 US Average 1 Alabama 2 Alaska 3 Arizona 4 Arkansas 5 California 6 Colorado 7 Connecticut 8 Delaware 9 Dist. of Col.

10 Florida

11 Georgia

12 Hawaii

13 Idaho

14 Illinois
15 Indiana

16 Iowa

17 Kansas

18 Kentucky

19 Louisiana

20 Maine

21 Maryland

22 Massachusetts

23 Michigan

24 Minnesota

25 Mississippi

26 Missouri

27 Montana

28 Nebraska

29 Nevada

30 New Hampshire

31 New Jersey

32 New Mexico

33 New York

34 North Carolina

35 North Dakota

36 Ohio

37 Oklahoma

38 Oregon

39 Pennsylvania

40 Rhode Island

41 South Carolina

42 South Dakota

43 Tennessee

44 Texas

45 Utah

46 Vermont

47 Virginia

48 Washington

49 West Virginia

50 Wisconsin

51 Wyoming

52 US Average

LIST OF Installation options2 Replacement

1 All New Unit 2 Replacement

LIST OF Sales Weighting Options1 Sales Weights

1 Sales Weights 2 Population Weights

Analysis Region5 Nom. Rating Values

1 I 2 II 3 III 4 IV
5 Nom. Rating Values

6 V

7 VI

TSL or Efficiency Level Analysis 1 Efficiency Level

1 Efficiency Level

2 TSL

Crankcase Heater 1 0 Yes

0 Yes

1 No

Blower Motor Choice 2 ECM

1 PSC

2 ECM

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

HP w/o 

CCH Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 BlowerCoil

Split System A/C BlowerCoilSplit 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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited HP Eff Level

Split 

System 

A/C 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil

Split 

System 

A/C CoilOnly

Split 

System 

HP

Single 

Package 

A/C

Single 

Package 

HP SDHV

SpaceLimited 

A/C

SpaceLimited 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 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 

BlowerCoil w/ 

CCH

Split 

System 

A/C 

BlowerCoil w/o 

CCH

Split 

System 

A/C CoilOnly w/ 

CCH

Split 

System 

A/C CoilOnly 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

SpaceLimited 

A/C 

w/CCH

SpaceLimited 

A/C w/o 

CCH

SpaceLimited 

HP w/ 

CCH

SpaceLimited 

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 Markup Factor 

(No factor=1.000)

Efficiency Level Level New 

Baseline Retail Markup (Level 1) 1 1 1.362

Mkt Baseline Mkt 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 Mechanical Contractor 

Markup Factor (No factor=1.000)

Efficiency Level Level New 

Baseline Markup-- (Level 1) 1 1 1.280

Mkt Baseline Mkt 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 Markup 

Factor (No factor=1.000)

Efficiency Level Level New 

Baseline Markup (Level 1) 1 1 1.480

Mkt Baseline Mkt Baseline 1.347

Distribution of New / Replacement

Distribution of Residential/ Commercial

National Observations

Average Values

Average Values

Average 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

Average (Years)

Uncertain 

(Years)

Air Conditioners 19.0 3

Heat Pumps 16.3 14

Efficiency Distributions

Bin Bottom of bin Top of Bin

Assumed 

Avg 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

Average 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

1 Replacement

1 Replacement 1

1 Replacement 2

3

Residential or Commercial 4

0 Residential 5

0 Residential 6

0 Residential 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

Average Values

Average Values

Average 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 AC 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 AC 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 8.181 NA

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-Limited A/C 0% 100%

Space-Limited 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

DWW Note. Shaded Cells are Curren

0 0 0 0

8.0225 NA NA 7.7

#N/A NA NA #N/A
National Repair Costs

New Replacement

Baseline 

Annual Increment

al Annual 

14

14.5

15

15.5

16

17

18

19

National Maintenance Costs

New Replacement

Baseline Increment

al Annual 
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 16.5
9.60 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

. 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

NA

SEER 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 15.5
17 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 

Markup Index 

(U.S.=1.000)

1 1 601 Alabama 4,708,708 0.01534 0.98600

2 0 900 Alaska 698,473 0.00228 1.00400

3 2 802 Arizona 6,595,778 0.02148 1.02900

4 1 701 Arkansas 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 Maine 1,318,301 0.00429 1.00400

21 1 501 Maryland 5,699,478 0.01856 0.98600

22 0 100 Massachusetts 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

460 100 Vermont 621,760 0.00203 1.00400

471 501 Virginia 7,882,590 0.02568 0.98600

480 900 Washington 6,664,195 0.02171 1.00400

490 500 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 

Average (Case 

Sensitive) 1.000

52 US Total 307006550 0.01960784
Mechanical 

Contractor 

Markup Index 

(U.S.=1.000)

General 

Contractor 

Markup 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% 0.650499867
0.95764 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 1.000


City

% 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 Costs
Pine 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 93.1
Delaware

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 5.4 112.2
Peoria 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 80.5
Monroe 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 52.0 109.8
Rochester 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 94.2
Portsmouth 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 74.5
 2,120,360 100.0% 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 3.3 100.8
York 40,097 1.8% 91.4 1.6 96.6

 2,254,627 100.0% 120.3

Rhode Island

Providence 171,5571 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 81.2
Wichita 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 93.2
La 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. Avg

Labor and 

Material Cost 

Index Relative 

to U.S. Avg 

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

Weighted Average) 

State Population Weights 

ngston, Massachusetts, 

Labor & Materials Costs

State

State 

Population 

Weights
9.5 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

97.3
106.5

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

4.7
3.4

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

6.3
4.4

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

46.0
10.9

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

37.8
9.1

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

7.6
74.8

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

3.2
1.7

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

1.2
0.9

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

7.3
3.7

18.7

49.6

6.3

98.0

34.0

35.6

12.5

82.1

Labor Cost Index

Labor and 

Material 

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

106.4 102.5
75.1 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 kW

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 9.91
2054 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 S

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 S

Cases

2008 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 1.31
9.85 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

le 3, Energy Prices by Sector and Source

nergy Prices by Sector and Source

e 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 1.36
2054

1 1.00 1.25 1.37

20551 1.00 1.26 1.38

20561 1.00 1.27 1.40

20571 1.01 1.28 1.41

20581 1.01 1.29 1.43

20591 1.01 1.31 1.44

20601 1.01 1.32 1.46

20611 1.02 1.33 1.47

20621 1.02 1.34 1.48

20631 1.02 1.35 1.50

20641 1.03 1.37 1.51

20651 1.03 1.38 1.53

2031-2046







Discount Rate, Residential

DISCOUNT RATE (Real Interest Rate) FOR NEW HOME INSTALLATIONS

Finance Method Share Mean Min Max Std.Dev. Mean

New home (after tax) 100% 3.0% 0.5% 22.9% 5.9%

DISCOUNT RATE (Real Interest Rate) FOR ALL PURCHASES

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 

Avg. 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

DIS

T

RIB

U

TIO

N

Credit Card Installment Loans


Real Gains and Losses for Various Assets

Savings CD - 6mo. Treasury Corp AAA

rate wt rate wt Year Accounts 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% 

Avg. 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


Various Assets

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% 

serve, and Demodaran Online


Weighted Average 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 differ

Long Term Treasury bond rate (10 year Bond) = 6.88% 40-yr Geometric Average of Ten-Yr 

Risk Premium to Use for Equity (After 5 Years) = 3.07% 40-yr Geometric Average of S&P m

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 & bey

1815 Observations

Average Real Average

Weighted Averages 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 $940.901 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. $18,273.301 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 $544.301 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. $2,588.302 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 $309.201 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 $246.701 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 $46.701 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. $5,333.501 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 $318.801 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%

Aradigm Corp $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%

Arrhythmia 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 $4,405.701 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%

Autobytel 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 $2,486.501 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%

Bioanalytical 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 $53.801 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 $20,065.401 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 $359.102 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 $32,133.901 9.95% 79.28%

Canadian Western Bank $1,869.701 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 $2,108.502 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. $551.601 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. $2,506.101 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%

Cinedigm Digital 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. $2,796.601 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 $259.401 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. $102.101 9.95% 18.22%

Comfort Systems USA $494.401 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 $869.701 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' $357.601 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. $430.901 9.95% 69.11%

Crown Castle Int'l $17,525.50 1.3 10.87% 65.21%

Cryo-Cell Intl Inc $20.601 9.95% 100.00%

CryoLife Inc. $189.201 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%

CytoCore Inc $3.90 0.95 9.80% 97.44%

Dale Jarrett Racing Adventure $1.30 1.2 10.56% 92.31%

Danaher Corp. $26,972.101 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) $73,651.901 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. $72.201 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. $1,178.401 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 $5.401 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. $707.501 9.95% 74.25%

Entercom Comm. Corp $1,104.402 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 $3,155.101 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 $2,894.801 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. $1,734.001 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 $656.501 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 W Va Bancorp Inc $29.50 0.5 8.42% 63.05%

FirstCity Finl Corp $321.201 9.95% 21.67%

FirstMerit Corp. $2,545.601 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 $24.501 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 $408,754.902 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 $3,343.201 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) $1,596.401 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 $24.301 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 $1,388.801 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 $295.201 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%

Hingham Inst 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%

Hollywood 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%
Honeywell 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. $4,116.501 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 $30.601 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 $96.301 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. $3.502 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 $74.001 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. $1,142.901 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 $63.801 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. $11,214.101 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%

KBW Inc $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 $160.601 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 $51.401 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) $325.801 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 $17,307.501 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 $440.901 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. $12,398.102 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. $16.201 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%

Mayflower Bancorp Inc $13.80 0.7 9.03% 100.00%

MB Finl Inc $1,627.80 1.05 10.10% 61.28%

MBIA Inc. $3,256.502 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. $2,974.401 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 $238.101 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%

Millenium Holding 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 $1.402 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 $559.602 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 $895.401 9.95% 99.53%

Netflix Inc. $3,106.401 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 $0.301 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. $241.101 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 $227.901 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 $648.501 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 $1,915.801 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 $208.701 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 $136.001 9.95% 100.00%

Palm Inc. $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%

PhytoMedical 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 $745.801 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 $16.001 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. $475.701 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 $10.201 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 $45.601 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 $585.601 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. $911.801 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 $971.901 9.95% 100.00%

Retractable Technologies Inc. $44.701 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 $117.301 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%

Salem Communications 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 $9.301 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 $108.101 9.95% 88.53%

Somanetics Corp. $209.101 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 $40,832.901 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. $1,013.001 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 $115.201 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. $301.101 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 $267.001 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. $53.501 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 $660.401 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 $193.301 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 $1,645.001 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. $218.201 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 $2.101 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 $1,017.501 9.95% 59.36%

United PanAm Fin 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 $49,251.901 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 $409.501 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. $434.301 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%

W Holding 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 $1,751.301 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 $1,027.901 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 $838.301 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 $1,632.301 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 $1,401.501 9.95% 87.83%

Wright Medical $948.901 9.95% 78.90%

WSB Holdings Inc $17.60 0.65 8.88% 100.00%

WSFS Finl Corp $227.101 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. $22,882.801 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 $587.301 9.95% 100.00%

Zynex Inc $35.10 0.1 7.19% 94.02%

9.70% 68.28%










































e_Page/datafile/wacc.htm

ces: Far term (current is different) Cost of Debt Lookup Table (based on std dev in stock prices)

r Geometric Average of Ten-Yr Treasury Rate (DOE standardization Guidance) MJS 9-2-2010 Basis Spread

r 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%

President's 2011 Budget 0.4 0.5 1.25%

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 Deviation
108.14% 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 dev










































tock prices) Treasury Bill - 10-year - rates forecast by US Governmen

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%










































ast 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 Air Conditioner Lifetime

CAC

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

Delay1

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 16.3

alphaHP

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

2 II 5048 3148 564

3 III 3365 4453 942

4 IV 2244 5643 873

5 Rating Values 2805 5216 739

6 V 1122 6956 682

7 VI 561 6258 1941

SelectedR

egion

Cooling 

Season 

(CSH)

Heating 

Season 

(HSH)

Shoulder 

Season 

(SSH)

5

Rating 

Values 2805 5216 739

Cooling, Heating and Shoulder Season hrs 

for generalized climate regions from TP 

NOPR