Worksheet

Labels

LCC Summary

Crystal Ball

NIA Output

Econ Trends

Markups

Engineering

Discounted Costs

Discount Rate

Electricity Prices

Water Prices

Installation Costs

Sales Tax

EnergyConsumption

Population

Maintenance and Repair Costs

Economizer

TSD Tables

CB Results (multiple dates)

Results for NIA

Step

1

2

Contains data on unit energy consumption for each CRAC equipment class for 

all estates at each efficincy level.

Contains Output Data from Selected Crytal Ball runs of the model.

Contains selected market data to allocate the use of economizers to specific 

market segments

Contains multipliers to vary the installation cost by state. Derived from data 

Contains data on sales tax rates by state and population data by state. published by RS Means Publishers and Consultants.

Contains 2010 census data on population by state.

Description

Once you have downloaded the LCC file from the DOE BT website, open the 

file using Excel. Select Yes when asked if you want to enable macros. At the 

bottom of the Excel window, click the tab for the Summary sheet. Note that if 

you plan to run the Monte Carlo routine, you will need to have Crystal Ball 

loaded as an add-in and activated.

Use Excel’s View/Zoom commands at the top menu bar to size the display to 

your monitor.

Basic instructions for operating the LCC spreadsheet are as follows:

Contains inputs for different schedules of maintenance and repair costs and 

summarizes the data in an annualized format.

Contains Output Data formatted for use by the NIA model.

Contains selected summary input and output information.

What are the Worksheets in the Workbook?

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

The LCC spreadsheet performs calculations to determine life-cycle costs and payback periods for different 

efficiency levels of automatic commercial ice-making equipment. The LCC spreadsheets operate in Excel 

2003 and later.

Description

This is used as a go-between for user inputs and the rest of the worksheets -- do 

not modify this sheet.

Contains the input selections and a summary table of energy and water use, 

Contains outputs for each equipment class from the Crystal Ball/Monte Carlo operating costs, LCC and Payback.

Not used. This sheet is hidden. analysis. 

Contains Electricity and Water price forecasts in a more organized table. Also 

Contains data used to derive industry baseline and incremental markups. contains Price Learning data inputs.

Contains the manufacturer price data for units at each efficiency level. Also 

contains data on harvest rates, utilization rates, energy and water consumption, Contains annual operating costs in cashflow tables. 

Contains all data used to calculate discounts rates for each building type and an 

Contains AEO2011 population-weighted electricity prices by state, AEO2011 aggregate discount rate for the U.S.

electricity price projections, electricity price ratios derived for the various Contains population-weighted water/wastewater prices by state, and 

water/wastewater price projections. Note: no water savings analysis is being 

done currently for this equipment. This sheet is hidden.
3

4

4A

4B

5

5A

5B

If base and sensitivity analysis is chosen, then all calculations are performed 

for a set of single input values, usually an average. The new results are shown 

on the Summary tab as soon as the input values are changes through a 

dropdown or toggle box.

Alternatively, if the Monte Carlo option is chosen or if the button is clicked, 

the spreadsheet generates a set of results from calculations for each equipment 

class. For a number of inputs, the Crystal Ball software has custom 

distributions that it uses to set the level of the input. The model runs each of the 

studied classes in turn, performing 5,000 model runs for each. At the end of 

each equipment class run, the model records to the Crystal Ball tab a large 

number of outputs that you can then work with for further analyses. The Monte 

Carlo button executes a macro written in Visual Basic for Applications to loop 

through all equipment classes and selected efficiency levels. The Monte Carlo 

analysis usually takes 1 to 1.5 hours to complete for all 15 equipment classes. 

You can interact with the spreadsheet by clicking choices or entering data 

using the graphical interface on the LCC Summary tab. Select choices from the 

various dropdown input boxes throughout the LCC Summary tab.

From the user defined input options, select from the buttons and boxes for the 

following: (1) assumed baseline level; (2) equipment class; (3) analysis year 

(year of purchase) ; (4) economic growth case; (5) year to discount costs to; (6) 

standard efficiency level; (7) building type; (8) state or region to analyze; (9) 

conservation program to model; (10) installation cost escalation; (11) repair 

cost escalation; (12) analysis type; (13) price learning toggle; and (14) 

discounting toggle. You can start a complete Crystal Ball simulation by 

clicking the Monte Carlo button. All inputs, with the exception of some 

conservation program inputs, are either dropdown option boxes or toggle boxes 

(checked boxes make the statement true).

Equipment classes are defined as particular combinations of equipment 

families and cooling method. Currently there 15 equipment classes. They can 

be selected individually in sensitivity mode and all classes can be run in Monte 

Carlo mode. If you select a combination of equipment families, cooling 

methods, harvest rate bins, and ice-making processes that results in a potential 

equipment class that has not been analyzed by DOE (because few or no 

shipments have been identified), the Annual Electricity Bill shown on the 

Summary tab will be $0 or blank.

There is room for up to eight possible efficiency levels, including the baseline 

efficiency level. All equipment classes currently have the baseline and four 

additional representative level populated. If an equipment class contains fewer 

than eight levels, the extra levels will be have blank values in the calculated 

output cells on the LCC Summary tab.

This spreadsheet gives the user two types of calculation methods: Sensitivity 

and Monte Carlo mode, using Crystal Ball.
1 Classes Air Cooled <65 kBtu 52 Pop Wght

1 Air Cooled <65 kBtu 1 2%

2 Air Cooled 65 -240 kBtu 2 0%

3 Air Cooled > 240 kBtu 3 2%

4 Water Cooled <65 kBtu 4 1%

5 Water Cooled 65 -240 kBtu 5 12%

6 Water Cooled > 240 kBtu 6 2%

7 Water Cooled w/ FE <65 kBtu 7 1%

8 Water Cooled w/ FE 65 -240 kBtu 8 0%

9 Water Cooled w/ FE > 240 kBtu 9 0%

10 Glycol Cooled <65 kBtu 10 6%

11 Glycol Cooled 65 -240 kBtu 11 3%

12 Glycol Cooled > 240 kBtu 12 0%

13 Glycol Cooled w/ FE <65 kBtu 13 1%

14 Glycol Cooled w/ FE 65 -240 kBtu 14 4%

15 Glycol Cooled w/ FE > 240 kBtu 15 2%

16 Other 16 1%

17 Other 17 1%

18 Other 18 1%

19 Other 19 1%

20 Other 20 0%

21 Other 21 2%

22 Other 22 2%

23 Other 23 3%

24 Other 24 2%

25 Other 25 1%

26 Other 26 2%

27 Other 27 0%

28 Other 28 1%

29 1%

1 Weights 1 30 0%

1 11% 1 31 3%

2 20% 2 32 1%

3 45% 3 33 6%

4 18% 4 34 3%

5 5% 5 35 0%

6 0% 6 36 4%

7 0% 7 37 1%

8 0% 8 38 1%

1 Standards Efficiency Levels 1 39 4%

1 40 0%

Labels Used In the LCC / PBP Mode

States

Baseline Efficiency Levels

1
2 41 1%

3 42 0%

4 43 2%

5 44 8%

6 45 1%

7 46 0%

8 47 3%

2 Economic Level Reference Case 48 2%

1 49 1%

2 50 2%

3 51 0%

17 Lifetime Probabilities 52 100%

Years Probability

10 1.00%

12 9.00% Number

13.4 10.00% 1

14 10.00% 2

14.7 10.00% 3

15.4 10.00% 4

16.2 10.00% User

18.6 9.00% Selection:

25 1.00%

FALSE

1

2

Low Growth

Reference Case

Use Price Learning

High Growth

Reference Case

Low Growth

8

7

6

5

4

3

2

Conservation Programs
United States 1 1 Years 2017

Alabama Cell E4: State. In Column F is the relative 

Alaska of each state (plus, Washington, D.C.). Ea

Arizona is expressed as a percentage of the U.S. t

Arkansas is selected by Crystal Ball based on the st

California weight. Population weights based on the 

Colorado

Connecticut Cell O46: Bldg_Type. In Column J is the pe

Delaware machines purchased for use in each of th

District of Columbia Data based, as of 6/27/2011, on ADL data 

Florida for the U.S. DOE.

Georgia

Hawaii Cell B58: Eq_Life. In Column C is a list of e

Idaho life assumptions and in Column D is a pro

Illinois of equipment being replaced in a given ye

Indiana come from a Weibul function that yields 

Iowa approximately 8 1/2 years.

Kansas

Kentucky

Louisiana

Maine

Maryland

Massachusetts

Michigan

Minnesota

Mississippi

Missouri

Montana

Nebraska

Nevada

New Hampshire

New Jersey

New Mexico

New York

North Carolina

North Dakota

Ohio

Oklahoma

Oregon

Pennsylvania

Rhode Island

els Used In the LCC / PBP Model for Computer Room AC Equipment

States

21

22

23

24

25

26

27

1

2

3

4

5

12

13

14

2028

2029

2030

2037

2031

2032

2044

2045

2039

2040

2041

2038

29

2042

28

15

16

19

20

2033

2018

6 2022

7

8

2017

2025

2026

2027

2023

2024

2021

2019

2020

9

10

11

40

33

34

39

35

36

37

38

2056

2051

2054

2055

2052

2053

17

18

30

2049

2050

2047

2048

31

32

2034

2035

2036

2046

2043
Sounth Carolina

South Dakota Weight Building Type Install Cst Factor

Tennessee 26% Health Care 100%

Texas 0% Lodging 100%

Utah 0% Food Service 100%

Vermont 0% Retail 100%

Virginia 9% Education 100%

Washington 0% Food Sales 100%

West Virginia 65% Office 100%

Wisconsin 0% N/A 100%

Wyoming Analysis Type

United States 1

2

Description No. Option

None 1 Flat

Tax Credit 2 Increasing

Rebate User Flat

Both Selection: 1

1 No. Option

1 Flat

2 Increasing

User Increasing

Selection: 2

Low Growth

Reference Case

Use Price Learning

Assumptions Related To Building Types for Crystal Ball, Installatio

Number

FALSE Run Model Undiscounted

7

Repair Cost

8

2

3

4

5

6

Cooling Tower/Well Water

1

FALSE

Conservation Programs Installation Cost
 State. In Column F is the relative population weight

 state (plus, Washington, D.C.). Each state's population

essed as a percentage of the U.S. total. Each state's number

ted by Crystal Ball based on the state's relative population

 Population weights based on the 2010 U.S. Census.

6: Bldg_Type. In Column J is the percentage of ice

es purchased for use in each of the seven building types.

ased, as of 6/27/2011, on ADL data from 1996, prepared

8: Eq_Life. In Column C is a list of equipment 

umptions and in Column D is a probability of the piece

pment being replaced in a given year. The probabilities

rom a Weibul function that yields an average unit life of

imately 8 1/2 years.

Crystal Ball Inputs Described
Current Type 7

Office

1 Base and sensitivity analyses

Base and sensitivity analyses

Monte Carlo analyses

g Types for Crystal Ball, Installation Cost
Economic Growth Rate

Discount Year

Building Type

Assumed Baseline Level

 Equipment Class

State

Life Cycle Cost Inputs for Computer Room Air Conditioner

Standard Energy Level

Analysis Year

Product Class Info Conservation Program Info

United States

Air Cooled <65 kBtu

1

Office

2017

Reference Case

1

2017

Equipment Class: 1

Tax Credit Program (modeled as percent reduction

 in total cost):

Type of Equipment:

Rebate Program (modeled as a straight dollars-off

Cooling Type: from the Total Installed Price). Amount of rebate:

Process Type:

Air

#N/A

Air Cooled <65 kBtu

0%

$ -

United States

Air Cooled <65 kBtu

1

Office

2017

Reference Case

1

2017
Equipment Class Size:

Harvest Range:

lbs/24hr

1 Air Cooled <65 kBtu 2017 Office 52 United States 300

2 Air Cooled <65 kBtu 2017 Office 52 United States 300

3 Air Cooled <65 kBtu 2017 Office 52 United States 300

Harvest Rate 

(lbs)

<500

Energy Level Equipment Class Purchase Year Building Type State State Name

#N/A

Continuous Conservation Program being modeled:

None

3 Air Cooled <65 kBtu 2017 Office 52 United States 300

4 Air Cooled <65 kBtu 2017 Office 52 United States 300

5 Air Cooled <65 kBtu 2017 Office 52 United States 300

6 Air Cooled <65 kBtu 2017 Office 52 United States 300

7 Air Cooled <65 kBtu 2017 Office 52 United States 300

8 Air Cooled <65 kBtu 2017 Office 52 United States 300

1 Air Cooled <65 kBtu 2017 $83.98 $211.71 $211.71 27,406

2 Air Cooled <65 kBtu 2017 $83.98 $241.56 $241.56 25,293

Purchase Year Repair Costs at 7% 

(2011$)

Maintenance Costs 

(2011$)

Repair Costs at 

3% (2011$)

Export for NIA

Energy Level Equipment Class Annual Energy 

Use (kWh)

None
3 Air Cooled <65 kBtu 2017 $83.98 $276.64 $276.64 23,506 4 Air Cooled <65 kBtu 2017 $83.98 $317.88 $317.88 21,973 5 Air Cooled <65 kBtu 2017 $83.98 $366.36 $366.36 20,646 6 Air Cooled <65 kBtu 2017 $83.98 #VALUE! #VALUE! #VALUE! 7 Air Cooled <65 kBtu 2017 $83.98 #VALUE! #VALUE! #VALUE! 8 Air Cooled <65 kBtu 2017 $83.98 #VALUE! #VALUE! 29,941
$0.097 /kWh

$7.80 /1000 Gallons

4.51%

7.26%

2017

1

8

Export Options

Price Learning Coefficient

Discount Year

Room Air Conditioner

Electricity Rate (2011$)

Tax Rate

Uncertainty Analysis

Water Rate (2011$)

Discount Rate

Cost Options

Number of Energy Levels

Base and sensitivity analyses

Flat

Increasing

rcent reduction

Analysis Type

ight dollars-off

ount of rebate:

Installation Cost:

Price Learning:

Repair Cost:

Base and sensitivity analyses

Flat

Increasing
$2,659 $0 $296 $11,980 $11,980 $48,108

$2,454 $0 $310 $13,470 $13,470 $47,156 $952 7.80 7.55

$2,281 $0 $326 $15,221 $15,221 $46,996 $1,112 9.31 8.90

First Year 

Energy Cost 

(2011$)

Total Installed 

Price (2011$)

Annualized 

Rep/Maint 

Cost (2011$)

Baseline is Efficiency Level 1

Pay Back 

Period (Yrs)

Information to Export

Life Cycle 

Costs (2011$)

Net Installed 

Price (2011$)

Life Cycle 

Savings 

(2011$)

Rebutttable 

Pay Back 

Period (Yrs)

First Year 

Water Cost 

(2011$)

ing modeled:

Model Discounting:

Run Model Undiscounted

Use Price Learning

$2,281 $0 $326 $15,221 $15,221 $46,996 $1,112 9.31 8.90

$2,132 $0 $346 $17,279 $17,279 $47,480 $628 11.10 10.45

$2,003 $0 $368 $19,698 $19,698 $48,608 -$500 13.23 12.23

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.00

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.00

$2,905 $0 #VALUE! $11,980 $11,980 #VALUE! #VALUE! #VALUE! 0.00

 - $2,659 $0 $2,955 $2,955 $6,681 $1,415 $11,980 $6,681

 - $2,454 $0 $2,780 $2,780 $7,854 $1,415 $13,470 $7,854

Total O&M 7% Manufacturer 

Cost (2011$)

Installation 

Costs (2011$)

Effective 

Manuf. Price 

(2011$)

Total 

Installed Cost 

(2011$)

Annual Water 

Use (gal) Total O&M 3%

ort for NIA

Annual Energy 

Costs (2011$)

Annual 

Water Costs 

(2011$)

Run Model Undiscounted

Use Price Learning
 

- $2,281 $0 $2,641 $2,641 $9,232 $1,415 $15,221 $9,232

 - $2,132 $0 $2,534 $2,534 $10,852 $1,415 $17,279 $10,852

 - $2,003 $0 $2,453 $2,453 $12,756 $1,415 $19,698 $12,756

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $6,681 #VALUE! #VALUE! $6,681

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $6,681 #VALUE! #VALUE! $6,681

 - $2,905 $0 #VALUE! #VALUE! $6,681 $1,415 $11,980 $6,681

$48,108 0.00 $11,980 $2,558

$47,156 $952 7.80 7.55 $13,470 $2,361

$46,996 $1,112 9.31 8.90 $15,221 $2,194

US Average Data

US Ave Total 

Installed Cost 

(2011$)

Life Cycle 

Costs (2011$)

Rebutttable 

Pay Back 

Period (Yrs)

If Assumed Baseline is Efficiency Level 1

Life Cycle 

Savings 

(2011$)

Pay Back 

Period (Yrs)

First Yr Energy 

Bill At US Ave 

Prices ($2010)

$46,996 $1,112 9.31 8.90 $15,221 $2,194

$47,480 $628 11.10 10.45 $17,279 $2,051

$48,608 -$500 13.23 12.23 $19,698 $1,927

#VALUE! #VALUE! #VALUE! 0.00 $11,980 $0

#VALUE! #VALUE! #VALUE! 0.00 $11,980 $0

#VALUE! #VALUE! #VALUE! 0.00 $11,980 $2,795

$9,850 $10,565 $1,415 $11,980 $211.71 $84

$11,238 $12,055 $1,415 $13,470 $225.74 $84

Equip Price w/ 

Markups 

(2011$)

Installation 

Costs (2011$)

Total Installed 

Cost (2011$)

Annual Repair 

Costs (2011$)

Annual 

Maintenance 

Costs (2011$)

Marked up 

Price w/ 

Sales Tax 

(2011$)

Flat Cost Data
$12,871 $13,805 $1,415 $15,221 $242.23 $84

$14,789 $15,863 $1,415 $17,279 $261.61 $84

$17,045 $18,283 $1,415 $19,698 $284.39 $84

$9,850 $10,565 #VALUE! #VALUE! #VALUE! $84

$9,850 $10,565 #VALUE! #VALUE! #VALUE! $84

$9,850 $10,565 $1,415 $11,980 #VALUE! $84
Start Time End Time Elapsed Time

11/16/2011 13:22 11/16/2011 15:11 1:49:10

1

Class Number: 0 Air Cooled <65 kBtu Total

Class Pneumonic: Air Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 #NAME?

Size Descriptor: 0 2 #NAME?

Harvest Range: lbs/day 3 #NAME?

Baseline Energy: 27405.55625 4 #NAME?

5 #NAME?

6 #NAME?

7 #NAME?

8 #NAME?

Class Number: 0 Air Cooled <65 kBtu Total

Class Pneumonic: Air Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 472

Size Descriptor: 0 2 472

Harvest Range: lbs/day 3 472

Baseline Energy: 28782.15616 4 472

5 472

6 0

7 0

8 472

Class Number: 0 Air Cooled 65 -240 kBtu Total

Product Information

Latest Run Date and Time Information

Product Information

Product Information

Crystal Ball Outputs Copied Below
Class Pneumonic: Air Cooled 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 107929.4418 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Air Cooled > 240 kBtu Total

Class Pneumonic: Air Cooled > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 258631.6852 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled <65 kBtu Total

Class Pneumonic: Water Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 25423.50218 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled 65 -240 kBtu Total

Class Pneumonic: Water Cooled 65 -240 kBtu 0 Net Installed

Product Information

Product Information

Product Information
Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 94731.53167 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled > 240 kBtu Total

Class Pneumonic: Water Cooled > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 214693.8754 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled w/ FE <65 kBtu Total

Class Pneumonic: Water Cooled w/ FE <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 23491.92159 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled w/ FE 65 -240 kBtu Total

Class Pneumonic: Water Cooled w/ FE 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Product Information

Product Information

Product Information
Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 87672.18364 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled w/ FE > 240 kBtu Total

Class Pneumonic: Water Cooled w/ FE > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 198760.5938 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled <65 kBtu Total

Class Pneumonic: Glycol Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 25611.50251 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled 65 -240 kBtu Total

Class Pneumonic: Glycol Cooled 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Product Information

Product Information

Product Information
Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 105839.6282 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled > 240 kBtu Total

Class Pneumonic: Glycol Cooled > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 236052.2193 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled w/ FE <65 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 25568.49371 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled w/ FE 65 -240 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Product Information

Product Information

Product Information
Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 106196.1047 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled w/ FE > 240 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 237021.2592 4 5000

5 5000

6 0

7 0

8 5000

Product Information

Baseline Energy: 0 4 0
5 0

6 0

7 0

8 0

Class Number: 24 Other Total

Class Pneumonic: Other Net Installed

Ice Making Process: Price

Cooling: Energy Level No Obs

Unit Type: 1 0

Size Descriptor: 2 0

Harvest Range: N/A lbs/day 3 0

Baseline Energy: 0 4 0

5 0

6 0

7 0

8 0

Product Information
Start Time End Time

2 3 4 5

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

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

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

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

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

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

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

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

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

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

472 472 472 472

472 472 472 472

472 472 472 472

472 472 472 472

472 472 472 472

0 472 0 0

0 472 0 0

0 472 472 0

Annual Annual Life

Number of Trials Reported

Latest Complete Run Date and Time Information

Number of Trials Reported

Number of Trials Reported
Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Number of Trials Reported

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Number of Trials Reported
Elapsed Time

6 7 8 9

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

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

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

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

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

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

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

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

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

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 472

50 50 472 472

149 149 472 472

363 363 472 472

450 450 472 472

0 0 472 0

0 0 472 0

0 0 472 472

Affected Customers All Custs Annual

te and Time Information

Affected Customers

Affected Customers
LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

97 97 5000 5000

1078 1078 5000 5000

3331 3331 5000 5000

4900 4900 5000 5000

0 0 5000 0

0 0 5000 0

0 0 0 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

97 97 5000 5000

1078 1078 5000 5000

3331 3331 5000 5000

4900 4900 5000 5000

0 0 5000 0

0 0 5000 0

0 0 0 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Affected Customers

Affected Customers

Affected Customers
Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

Affected Customers

Affected Customers

Affected Customers
No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

Affected Customers

Affected Customers

Affected Customers
0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

Affected Customers

Affected Customers

Affected Customers
1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

Affected Customers

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Affected Customers
10 11 12 13

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

#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?

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 10,558 $ 1,413

50 $ - $ 12,047 $ 1,413

149 $ - $ 13,796 $ 1,413

363 $ - $ 15,853 $ 1,413

450 $ - $ 18,271 $ 1,413

0 #NUM! $ 10,558 #NUM!

0 #NUM! $ 10,558 #NUM!

0 $ - $ 10,558 $ 1,413

Affected Cust Annual
Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 35,776 $ 3,636

97 $ - $ 38,014 $ 3,636

1078 $ - $ 40,427 $ 3,636

3331 $ - $ 43,028 $ 3,636

4900 $ - $ 45,831 $ 3,636

0 #NUM! $ 35,776 #NUM!

0 #NUM! $ 35,776 #NUM!

0 $ - $ 35,776 $ 3,636

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 51,517 $ 5,362

97 $ - $ 54,741 $ 5,362

1078 $ - $ 58,215 $ 5,362

3331 $ - $ 61,960 $ 5,362

4900 $ - $ 65,997 $ 5,362

0 #NUM! $ 51,517 #NUM!

0 #NUM! $ 51,517 #NUM!

0 $ - $ 51,517 $ 5,362

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 22,509 $ 1,239

1402 $ - $ 19,072 $ 1,239

2560 $ - $ 16,289 $ 1,239

4357 $ - $ 14,034 $ 1,239

4873 $ - $ 12,208 $ 1,239

0 #NUM! $ 22,509 #NUM!

0 #NUM! $ 22,509 #NUM!

0 $ - $ 22,509 $ 1,239

Affected Cust Annual

Observations Water Equipment Installation
by Level Bill - 2017 Price Cost

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

0 $ - $ 20,375 $ 2,608

1400 $ - $ 26,006 $ 2,608

2900 $ - $ 33,574 $ 2,608

4000 $ - $ 43,747 $ 2,608

4800 $ - $ 57,419 $ 2,608

0 #NUM! $ 20,375 #NUM!

0 #NUM! $ 20,375 #NUM!

0 $ - $ 20,375 $ 2,608

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 38,673 $ 3,544

1400 $ - $ 49,358 $ 3,544

2900 $ - $ 63,718 $ 3,544

4000 $ - $ 83,018 $ 3,544

4800 $ - $ 108,955 $ 3,544

0 #NUM! $ 38,673 #NUM!

0 #NUM! $ 38,673 #NUM!

0 $ - $ 38,673 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 23,820 $ 1,239

1402 $ - $ 20,183 $ 1,239

2560 $ - $ 17,237 $ 1,239

4357 $ - $ 14,851 $ 1,239

4873 $ - $ 12,919 $ 1,239

0 #NUM! $ 23,820 #NUM!

0 #NUM! $ 23,820 #NUM!

0 $ - $ 23,820 $ 1,239

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost
(#) ($/yr) ($) ($)

0 $ - $ 21,561 $ 2,608

1400 $ - $ 27,520 $ 2,608

2900 $ - $ 35,530 $ 2,608

4000 $ - $ 46,295 $ 2,608

4800 $ - $ 60,763 $ 2,608

0 #NUM! $ 21,561 #NUM!

0 #NUM! $ 21,561 #NUM!

0 $ - $ 21,561 $ 2,608

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 40,925 $ 3,544

1400 $ - $ 52,233 $ 3,544

2900 $ - $ 67,430 $ 3,544

4000 $ - $ 87,853 $ 3,544

4800 $ - $ 115,301 $ 3,544

0 #NUM! $ 40,925 #NUM!

0 #NUM! $ 40,925 #NUM!

0 $ - $ 40,925 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 22,509 $ 1,844

1402 $ - $ 19,072 $ 1,844

2560 $ - $ 16,289 $ 1,844

4357 $ - $ 14,034 $ 1,844

4873 $ - $ 12,208 $ 1,844

0 #NUM! $ 22,509 #NUM!

0 #NUM! $ 22,509 #NUM!

0 $ - $ 22,509 $ 1,844

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

(#) ($/yr) ($) ($)
0 $ - $ 20,354 $ 4,023

1400 $ - $ 25,978 $ 4,023

2900 $ - $ 33,536 $ 4,023

4000 $ - $ 43,694 $ 4,023

4800 $ - $ 57,345 $ 4,023

0 #NUM! $ 20,354 #NUM!

0 #NUM! $ 20,354 #NUM!

0 $ - $ 20,354 $ 4,023

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 38,673 $ 3,544

1400 $ - $ 49,358 $ 3,544

2900 $ - $ 63,718 $ 3,544

4000 $ - $ 83,018 $ 3,544

4800 $ - $ 108,955 $ 3,544

0 #NUM! $ 38,673 #NUM!

0 #NUM! $ 38,673 #NUM!

0 $ - $ 38,673 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 23,820 $ 1,844

1402 $ - $ 20,183 $ 1,844

2560 $ - $ 17,237 $ 1,844

4357 $ - $ 14,851 $ 1,844

4873 $ - $ 12,919 $ 1,844

0 #NUM! $ 23,820 #NUM!

0 #NUM! $ 23,820 #NUM!

0 $ - $ 23,820 $ 1,844

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 21,540 $ 4,023
1400 $ - $ 27,491 $ 4,023

2900 $ - $ 35,489 $ 4,023

4000 $ - $ 46,238 $ 4,023

4800 $ - $ 60,685 $ 4,023

0 #NUM! $ 21,540 #NUM!

0 #NUM! $ 21,540 #NUM!

0 $ - $ 21,540 $ 4,023

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 40,925 $ 3,544

1400 $ - $ 52,233 $ 3,544

2900 $ - $ 67,430 $ 3,544

4000 $ - $ 87,853 $ 3,544

4800 $ - $ 115,301 $ 3,544

0 #NUM! $ 40,925 #NUM!

0 #NUM! $ 40,925 #NUM!

0 $ - $ 40,925 $ 3,544

0 #NUM! #NUM! #NUM!
0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!
14 15 16 17

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 11,971 $ 212 $ 84 27,407

$ 13,459 $ 226 $ 84 25,294

$ 15,209 $ 242 $ 84 23,507

$ 17,266 $ 262 $ 84 21,975

$ 19,683 $ 284 $ 84 20,647

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 11,971 #NUM! $ 84 29,942

Total Net Annual Annual
Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 39,412 $ 1,152 $ 84 102,744

$ 41,651 $ 1,199 $ 84 92,646

$ 44,063 $ 1,250 $ 84 84,490

$ 46,664 $ 1,304 $ 84 77,765

$ 49,467 $ 1,363 $ 84 72,125

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 39,412 #NUM! $ 84 102,744

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 56,879 $ 2,453 $ 102 245,967

$ 60,102 $ 2,564 $ 102 219,352

$ 63,577 $ 2,683 $ 102 198,282

$ 67,322 $ 2,811 $ 102 181,187

$ 71,358 $ 2,949 $ 102 167,039

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 56,879 #NUM! $ 102 245,967

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 23,748 $ 215 $ 84 24,724

$ 20,311 $ 200 $ 84 23,090

$ 17,527 $ 187 $ 84 21,674

$ 15,273 $ 177 $ 84 20,435

$ 13,447 $ 169 $ 84 19,341

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,748 #NUM! $ 84 26,631

Total Net Annual Annual

Installed Annual Maintenance Total
Price Repair Cost Cost Energy Use

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

$ 22,983 $ 1,084 $ 84 92,115

$ 28,614 $ 1,278 $ 84 85,817

$ 36,183 $ 1,540 $ 84 80,387

$ 46,355 $ 1,892 $ 84 75,657

$ 60,027 $ 2,364 $ 84 71,501

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,983 #NUM! $ 84 99,510

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 42,217 $ 1,781 $ 102 208,710

$ 52,902 $ 2,135 $ 102 193,844

$ 67,262 $ 2,611 $ 102 181,101

$ 86,562 $ 3,251 $ 102 170,058

$ 112,498 $ 4,110 $ 102 160,395

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,217 #NUM! $ 102 226,278

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 25,059 $ 215 $ 84 15,419

$ 21,422 $ 200 $ 84 14,581

$ 18,476 $ 187 $ 84 13,857

$ 16,090 $ 177 $ 84 13,224

$ 14,158 $ 169 $ 84 12,668

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,059 #NUM! $ 84 16,399

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use
($) ($/yr) ($/yr) (kWh/yr)

$ 24,169 $ 1,084 $ 84 57,447

$ 30,129 $ 1,278 $ 84 54,209

$ 38,138 $ 1,540 $ 84 51,427

$ 48,903 $ 1,892 $ 84 49,009

$ 63,372 $ 2,364 $ 84 46,888

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,169 #NUM! $ 84 61,259

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 44,469 $ 1,781 $ 102 129,579

$ 55,777 $ 2,135 $ 102 121,924

$ 70,973 $ 2,611 $ 102 115,382

$ 91,397 $ 3,251 $ 102 109,728

$ 118,844 $ 4,110 $ 102 104,792

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 44,469 #NUM! $ 102 138,658

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 24,353 $ 265 $ 84 24,668

$ 20,916 $ 246 $ 84 22,989

$ 18,132 $ 231 $ 84 21,542

$ 15,878 $ 218 $ 84 20,282

$ 14,052 $ 208 $ 84 19,174

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,353 #NUM! $ 84 26,639

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 24,377 $ 1,380 $ 84 101,830

$ 30,001 $ 1,628 $ 84 93,814

$ 37,559 $ 1,961 $ 84 87,056

$ 47,717 $ 2,409 $ 84 81,281

$ 61,368 $ 3,011 $ 84 76,289

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,377 #NUM! $ 84 111,489

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 42,217 $ 2,411 $ 102 227,066

$ 52,902 $ 2,890 $ 102 208,772

$ 67,262 $ 3,535 $ 102 193,406

$ 86,562 $ 4,401 $ 102 180,315

$ 112,498 $ 5,565 $ 102 169,031

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,217 #NUM! $ 102 249,211

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 25,664 $ 265 $ 84 19,790

$ 22,027 $ 246 $ 84 18,540

$ 19,081 $ 231 $ 84 17,465

$ 16,695 $ 218 $ 84 16,532

$ 14,763 $ 208 $ 84 15,713

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,664 #NUM! $ 84 21,262

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 25,563 $ 1,380 $ 84 81,570
$ 31,514 $ 1,628 $ 84 75,556

$ 39,512 $ 1,961 $ 84 70,504

$ 50,261 $ 2,409 $ 84 66,200

$ 64,708 $ 3,011 $ 84 62,491

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,563 #NUM! $ 84 88,851

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 44,469 $ 2,411 $ 102 181,815

$ 55,777 $ 2,890 $ 102 168,071

$ 70,973 $ 3,535 $ 102 156,572

$ 91,397 $ 4,401 $ 102 146,808

$ 118,844 $ 5,565 $ 102 138,415

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 44,469 #NUM! $ 102 198,529

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
18 19 20 21

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 2,587 $ 296 $ 44,012

 - $ 2,388 $ 310 $ 43,311

 - $ 2,219 $ 326 $ 43,377

 - $ 2,074 $ 346 $ 44,049

 - $ 1,949 $ 368 $ 45,334

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,826 #NUM! #NUM!

Annual Annual Annual Life

Mean Values

Mean Values

Mean Values
Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 9,725 $ 1,236 $ 160,945

 - $ 8,769 $ 1,283 $ 152,536

 - $ 7,998 $ 1,334 $ 146,999

 - $ 7,361 $ 1,388 $ 143,187

 - $ 6,827 $ 1,447 $ 140,756

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 9,725 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 23,282 $ 2,555 $ 343,337

 - $ 20,763 $ 2,666 $ 318,505

 - $ 18,769 $ 2,785 $ 301,316

 - $ 17,150 $ 2,913 $ 288,648

 - $ 15,811 $ 3,052 $ 279,458

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 23,282 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 2,340 $ 299 $ 53,014

 - $ 2,186 $ 284 $ 47,548

 - $ 2,052 $ 271 $ 43,148

 - $ 1,934 $ 261 $ 39,488

 - $ 1,831 $ 253 $ 36,430

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,521 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Mean Values

Mean Values

Mean Values
Usage Bill - 2017 2017 Cost

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

0 $ 8,719 $ 1,168 $ 132,598

 - $ 8,123 $ 1,362 $ 133,245

 - $ 7,609 $ 1,624 $ 138,049

 - $ 7,162 $ 1,976 $ 147,186

 - $ 6,768 $ 2,448 $ 161,761

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 9,419 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 19,756 $ 1,883 $ 282,120

 - $ 18,349 $ 2,237 $ 279,929

 - $ 17,143 $ 2,713 $ 286,272

 - $ 16,097 $ 3,353 $ 301,142

 - $ 15,183 $ 4,212 $ 326,528

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 21,419 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 1,465 $ 299 $ 44,624

 - $ 1,385 $ 284 $ 39,864

 - $ 1,316 $ 271 $ 36,017

 - $ 1,256 $ 261 $ 32,853

 - $ 1,203 $ 253 $ 30,244

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 1,558 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

Mean Values

Mean Values

Mean Values
(kgal/yr) ($/yr) ($/yr) ($)

0 $ 5,457 $ 1,168 $ 97,645

 - $ 5,149 $ 1,362 $ 102,095

 - $ 4,884 $ 1,624 $ 110,075

 - $ 4,654 $ 1,976 $ 122,193

 - $ 4,452 $ 2,448 $ 139,669

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 5,820 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 12,310 $ 1,883 $ 201,886

 - $ 11,582 $ 2,237 $ 208,481

 - $ 10,959 $ 2,713 $ 222,068

 - $ 10,421 $ 3,353 $ 243,631

 - $ 9,951 $ 4,212 $ 275,412

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 13,174 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 2,335 $ 349 $ 54,110

 - $ 2,176 $ 330 $ 48,559

 - $ 2,039 $ 315 $ 44,094

 - $ 1,920 $ 302 $ 40,387

 - $ 1,815 $ 292 $ 37,293

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,521 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

Mean Values

Mean Values

Mean Values
0 $ 9,638 $ 1,464 $ 147,465

 - $ 8,879 $ 1,712 $ 146,847

 - $ 8,240 $ 2,045 $ 151,048

 - $ 7,693 $ 2,493 $ 160,145

 - $ 7,221 $ 3,095 $ 175,258

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 10,552 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 21,491 $ 2,513 $ 308,345

 - $ 19,760 $ 2,992 $ 303,862

 - $ 18,305 $ 3,637 $ 309,336

 - $ 17,066 $ 4,503 $ 324,581

 - $ 15,998 $ 5,667 $ 351,650

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 23,587 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 1,888 $ 349 $ 50,479

 - $ 1,768 $ 330 $ 45,183

 - $ 1,665 $ 315 $ 40,932

 - $ 1,576 $ 302 $ 37,422

 - $ 1,498 $ 292 $ 34,514

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,029 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 7,784 $ 1,464 $ 128,143

Mean Values

Mean Values

Mean Values
 - $ 7,208 $ 1,712 $ 129,965

 - $ 6,725 $ 2,045 $ 136,325

 - $ 6,313 $ 2,493 $ 147,496

 - $ 5,958 $ 3,095 $ 164,697

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 8,480 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 17,350 $ 2,513 $ 264,797

 - $ 16,035 $ 2,992 $ 265,735

 - $ 14,934 $ 3,637 $ 275,941

 - $ 14,000 $ 4,503 $ 295,662

 - $ 13,197 $ 5,667 $ 327,156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 18,950 #NUM! #NUM!

Mean Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Mean Values
22 23 24 25

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (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?

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 45,876

$ 43,259 $ 700 $ 1,006 8.661

$ 43,265 $ 634 $ 271 10.369

$ 43,974 $ (38) $ (568) 12.401

$ 45,334 $ (1,322) $ (1,745) 14.836

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected
Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 167,640

$ 152,865 $ 8,409 $ 9,334 2.647

$ 147,113 $ 13,946 $ 6,406 3.069

$ 143,172 $ 17,758 $ 5,895 3.531

$ 140,756 $ 20,189 $ 6,437 4.037

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 359,189

$ 319,296 $ 24,832 $ 27,198 1.437

$ 301,601 $ 42,021 $ 19,713 1.681

$ 288,611 $ 54,689 $ 19,071 1.947

$ 279,458 $ 63,879 $ 22,152 2.238

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 53,007

$ 47,587 $ 5,466 $ 5,455 (21.285)

$ 43,174 $ 9,866 $ 7,389 (20.702)

$ 39,477 $ 13,526 $ 8,003 (20.118)

$ 36,430 $ 16,584 $ 10,213 (19.545)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.
LCC Savings Savings Payback

($) ($) ($) (Years)

$ 132,636

$ 133,327 $ (647) $ (672) 16.407

$ 138,189 $ (5,451) $ (5,118) 25.252

$ 147,186 $ (14,588) $ (12,844) 45.597

$ 161,761 $ (29,163) $ (25,278) 105.813

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 282,224

$ 280,125 $ 2,191 $ 2,133 11.466

$ 286,574 $ (4,153) $ (5,292) 16.353

$ 301,143 $ (19,022) $ (18,696) 25.097

$ 326,528 $ (44,408) $ (40,964) 43.248

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 44,706

$ 39,948 $ 4,760 $ 4,759 (43.641)

$ 36,038 $ 8,607 $ 6,459 (42.634)

$ 32,847 $ 11,771 $ 6,960 (41.613)

$ 30,244 $ 14,380 $ 8,832 (40.598)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback
($) ($) ($) (Years)

$ 98,002

$ 102,270 $ (4,451) $ (4,439) 68.894

$ 110,259 $ (12,431) $ (10,105) 72.967

$ 122,204 $ (24,549) $ (19,437) (153.408)

$ 139,669 $ (42,025) $ (33,672) (84.177)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 202,721

$ 208,889 $ (6,595) $ (6,568) (565.137)

$ 222,471 $ (20,183) $ (16,717) 522.031

$ 243,656 $ (41,745) $ (33,664) (37.784)

$ 275,412 $ (73,527) $ (59,831) 12.261

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 54,107

$ 48,601 $ 5,551 $ 5,540 (20.314)

$ 44,122 $ 10,016 $ 7,501 (19.811)

$ 40,376 $ 13,724 $ 8,117 (19.300)

$ 37,293 $ 16,817 $ 10,350 (18.791)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)
$ 147,529

$ 146,949 $ 618 $ 594 12.882

$ 151,210 $ (3,583) $ (3,901) 20.268

$ 160,145 $ (12,679) $ (11,921) 40.397

$ 175,258 $ (27,793) $ (25,047) 252.757

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 308,516

$ 304,103 $ 4,483 $ 4,429 9.742

$ 309,684 $ (991) $ (3,308) 14.444

$ 324,583 $ (16,236) $ (17,633) 24.046

$ 351,650 $ (43,305) $ (41,761) (9.377)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 50,564

$ 45,293 $ 5,296 $ 5,295 (28.903)

$ 40,952 $ 9,547 $ 7,159 (28.255)

$ 37,412 $ 13,056 $ 7,717 (27.590)

$ 34,514 $ 15,965 $ 9,808 (26.921)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 128,577
$ 130,243 $ (1,822) $ (1,802) 29.989

$ 136,480 $ (8,182) $ (7,200) 56.422

$ 147,486 $ (19,353) $ (16,388) 198.018

$ 164,697 $ (36,555) $ (30,857) (38.947)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 265,800

$ 266,372 $ (938) $ (891) 21.031

$ 276,275 $ (11,144) $ (10,569) 32.639

$ 295,641 $ (30,865) $ (27,375) (119.360)

$ 327,156 $ (62,359) $ (54,306) 6.380

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
26 27 28 29

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

513

315

-493

-1927

#NUM!

#NUM!

#NUM!

Calculated LCC Savings All Cust.

Calculated LCC Savings

Calculated LCC Savings
All Affected LCC 

Customers Customers Savings

($) ($) ($)

7371

12385

15667

17723

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

22073

37820

49220

57515

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

5211

9492

13050

16006

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
Customers Customers Savings

($) ($) ($)

-1462

-6321

-15698

-30437

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

323

-6308

-21843

-47587

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

4554

8233

11310

13882

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
($) ($) ($)

-5283

-13376

-25563

-43068

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

-8451

-22574

-44261

-75911

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

5291

9642

13239

16229

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
-290

-4721

-14124

-29491

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

2441

-3664

-19732

-47299

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

4980

9024

12383

15191

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
-3117

-10290

-21924

-39026

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

-3946

-15934

-37058

-68490

#NUM!

#NUM!

#NUM!

Calculated LCC Savings

#NUM!
#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

Calculated LCC Savings
Verfiy-All or Affected Verfiy-All or Affected New for ACIM

30 31 32 33

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

($) (Years) (Years) ($/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?

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

623 8.627 7.554 $ -

-16 10.319 8.901 $ -

-787 12.328 10.450 $ -

-1835 14.727 12.231 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Median Values

Median Values

Median Values
Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

7401 2.606 2.375 $ -

5326 3.021 2.730 $ -

4501 3.473 3.110 $ -

4756 3.967 3.518 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

21813 1.415 1.297 $ -

16697 1.655 1.505 $ -

14952 1.916 1.727 $ -

17654 2.200 1.965 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

5186 -21.481 -22.533 $ -

8046 -20.891 -21.848 $ -

7507 -20.301 -21.167 $ -

9664 -19.721 -20.502 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Median Values

Median Values

Median Values
Savings Payback Payback Bill - 2017

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

$ -

-1471 15.404 9.578 $ -

-5372 22.416 12.057 $ -

-12955 35.935 15.214 $ -

-25805 64.556 19.252 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

205 11.077 7.700 $ -

-6822 15.416 9.719 $ -

-18415 22.441 12.291 $ -

-42136 35.976 15.584 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

4546 -40.320 -46.535 $ -

7492 -39.332 -45.175 $ -

6593 -38.335 -43.815 $ -

8461 -37.344 -42.477 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

Median Values

Median Values

Median Values
($) (Years) (Years) ($/yr)

$ -

-5272 41.474 19.732 $ -

-8903 34.067 24.872 $ -

-20107 -66.088 31.420 $ -

-35164 -75.011 39.799 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

-8476 30.516 15.834 $ -

-15609 40.722 20.012 $ -

-34826 43.066 25.340 $ -

-61500 -57.828 32.163 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

5268 -20.168 -21.934 $ -

8192 -19.665 -21.320 $ -

7609 -19.154 -20.700 $ -

9793 -18.647 -20.087 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

Median Values

Median Values

Median Values
$ -

-323 11.891 7.517 $ -

-4586 17.753 9.559 $ -

-11596 29.127 12.168 $ -

-25576 50.414 15.516 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

2415 9.163 6.258 $ -

-5532 13.172 7.971 $ -

-18018 20.242 10.162 $ -

-43144 35.101 12.974 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

4958 -28.237 -31.179 $ -

8062 -27.587 -30.346 $ -

7176 -26.921 -29.497 $ -

9218 -26.253 -28.653 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

Median Values

Median Values

Median Values
-3112 20.974 10.604 $ -

-7788 33.425 13.508 $ -

-17299 40.826 17.220 $ -

-32251 22.353 21.986 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

-3949 15.404 8.817 $ -

-12720 23.262 11.252 $ -

-28789 32.299 14.365 $ -

-57297 34.825 18.364 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Median Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Median Values
34 35 36 37

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 9,337 $ 1,081 $ 10,630 $ 212

$ 10,654 $ 1,081 $ 11,946 $ 226

$ 12,201 $ 1,081 $ 13,493 $ 242

$ 14,020 $ 1,081 $ 15,312 $ 262

$ 16,158 $ 1,081 $ 17,450 $ 284

$ 9,337 #NUM! #NUM! #NUM!

$ 9,337 #NUM! #NUM! #NUM!

$ 9,337 $ 1,081 $ 10,630 #NUM!

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 31,616 $ 2,776 $ 34,935 $ 1,152

$ 33,594 $ 2,776 $ 36,913 $ 1,199

$ 35,726 $ 2,776 $ 39,045 $ 1,250

$ 38,024 $ 2,776 $ 41,343 $ 1,304

$ 40,502 $ 2,776 $ 43,821 $ 1,363

$ 31,616 #NUM! #NUM! #NUM!

$ 31,616 #NUM! #NUM! #NUM!

$ 31,616 $ 2,776 $ 34,935 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 45,527 $ 4,094 $ 50,420 $ 2,453

$ 48,375 $ 4,094 $ 53,269 $ 2,564

$ 51,446 $ 4,094 $ 56,339 $ 2,683

$ 54,755 $ 4,094 $ 59,649 $ 2,811

$ 58,322 $ 4,094 $ 63,216 $ 2,949

$ 45,527 #NUM! #NUM! #NUM!

$ 45,527 #NUM! #NUM! #NUM!

$ 45,527 $ 4,094 $ 50,420 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 19,892 $ 946 $ 21,022 $ 215

$ 16,855 $ 946 $ 17,985 $ 200

$ 14,395 $ 946 $ 15,525 $ 187

$ 12,402 $ 946 $ 13,533 $ 177

$ 10,788 $ 946 $ 11,919 $ 169

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 $ 946 $ 21,022 #NUM!

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

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

$ 18,005 $ 1,992 $ 20,386 $ 1,084

$ 22,982 $ 1,992 $ 25,362 $ 1,278

$ 29,670 $ 1,992 $ 32,051 $ 1,540

$ 38,660 $ 1,992 $ 41,041 $ 1,892

$ 50,742 $ 1,992 $ 53,123 $ 2,364

$ 18,005 #NUM! #NUM! #NUM!

$ 18,005 #NUM! #NUM! #NUM!

$ 18,005 $ 1,992 $ 20,386 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 34,176 $ 2,706 $ 37,410 $ 1,781

$ 43,619 $ 2,706 $ 46,853 $ 2,135

$ 56,309 $ 2,706 $ 59,544 $ 2,611

$ 73,364 $ 2,706 $ 76,599 $ 3,251

$ 96,285 $ 2,706 $ 99,520 $ 4,110

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 $ 2,706 $ 37,410 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,050 $ 946 $ 22,181 $ 215

$ 17,836 $ 946 $ 18,967 $ 200

$ 15,233 $ 946 $ 16,363 $ 187

$ 13,125 $ 946 $ 14,255 $ 177

$ 11,417 $ 946 $ 12,547 $ 169

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 $ 946 $ 22,181 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost
($) ($) ($) ($/yr)

$ 19,054 $ 1,992 $ 21,435 $ 1,084

$ 24,320 $ 1,992 $ 26,701 $ 1,278

$ 31,398 $ 1,992 $ 33,779 $ 1,540

$ 40,912 $ 1,992 $ 43,292 $ 1,892

$ 53,698 $ 1,992 $ 56,078 $ 2,364

$ 19,054 #NUM! #NUM! #NUM!

$ 19,054 #NUM! #NUM! #NUM!

$ 19,054 $ 1,992 $ 21,435 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 36,166 $ 2,706 $ 39,401 $ 1,781

$ 46,159 $ 2,706 $ 49,394 $ 2,135

$ 59,589 $ 2,706 $ 62,823 $ 2,611

$ 77,637 $ 2,706 $ 80,872 $ 3,251

$ 101,893 $ 2,706 $ 105,128 $ 4,110

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 $ 2,706 $ 39,401 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 19,892 $ 1,408 $ 21,575 $ 265

$ 16,855 $ 1,408 $ 18,537 $ 246

$ 14,395 $ 1,408 $ 16,077 $ 231

$ 12,402 $ 1,408 $ 14,085 $ 218

$ 10,788 $ 1,408 $ 12,471 $ 208

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 $ 1,408 $ 21,575 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 17,987 $ 3,072 $ 21,659 $ 1,380

$ 22,957 $ 3,072 $ 26,629 $ 1,628

$ 29,636 $ 3,072 $ 33,308 $ 1,961

$ 38,613 $ 3,072 $ 42,285 $ 2,409

$ 50,676 $ 3,072 $ 54,348 $ 3,011

$ 17,987 #NUM! #NUM! #NUM!

$ 17,987 #NUM! #NUM! #NUM!

$ 17,987 $ 3,072 $ 21,659 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 34,176 $ 2,706 $ 37,410 $ 2,411

$ 43,619 $ 2,706 $ 46,853 $ 2,890

$ 56,309 $ 2,706 $ 59,544 $ 3,535

$ 73,364 $ 2,706 $ 76,599 $ 4,401

$ 96,285 $ 2,706 $ 99,520 $ 5,565

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 $ 2,706 $ 37,410 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,050 $ 1,408 $ 22,733 $ 265

$ 17,836 $ 1,408 $ 19,519 $ 246

$ 15,233 $ 1,408 $ 16,916 $ 231

$ 13,125 $ 1,408 $ 14,807 $ 218

$ 11,417 $ 1,408 $ 13,100 $ 208

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 $ 1,408 $ 22,733 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 19,035 $ 3,072 $ 22,707 $ 1,380
$ 24,294 $ 3,072 $ 27,966 $ 1,628

$ 31,363 $ 3,072 $ 35,035 $ 1,961

$ 40,862 $ 3,072 $ 44,534 $ 2,409

$ 53,628 $ 3,072 $ 57,300 $ 3,011

$ 19,035 #NUM! #NUM! #NUM!

$ 19,035 #NUM! #NUM! #NUM!

$ 19,035 $ 3,072 $ 22,707 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 36,166 $ 2,706 $ 39,401 $ 2,411

$ 46,159 $ 2,706 $ 49,394 $ 2,890

$ 59,589 $ 2,706 $ 62,823 $ 3,535

$ 77,637 $ 2,706 $ 80,872 $ 4,401

$ 101,893 $ 2,706 $ 105,128 $ 5,565

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 $ 2,706 $ 39,401 #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
38 39 40 41

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 25,891 $ 1,281 $ 296

$ 84 23,923 $ 1,182 $ 310

$ 84 22,257 $ 1,098 $ 326

$ 84 20,829 $ 1,027 $ 346

$ 84 19,592 $ 964 $ 368

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 28,254 $ 1,400 #NUM!

Annual Annual Annual Annual

Minimum Values

Minimum Values

Minimum Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 97,037 $ 4,803 $ 1,236

$ 84 87,627 $ 4,330 $ 1,283

$ 84 80,027 $ 3,948 $ 1,334

$ 84 73,761 $ 3,633 $ 1,388

$ 84 68,505 $ 3,369 $ 1,447

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 97,037 $ 4,803 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 232,030 $ 11,501 $ 2,555

$ 102 207,228 $ 10,254 $ 2,666

$ 102 187,594 $ 9,267 $ 2,785

$ 102 171,664 $ 8,466 $ 2,913

$ 102 158,481 $ 7,803 $ 3,052

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 232,030 $ 11,501 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 24,159 $ 1,149 $ 299

$ 84 22,572 $ 1,073 $ 284

$ 84 21,197 $ 1,007 $ 271

$ 84 19,994 $ 950 $ 261

$ 84 18,932 $ 899 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 26,010 $ 1,238 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Minimum Values

Minimum Values

Minimum Values
Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 90,000 $ 4,281 $ 1,168

$ 84 83,884 $ 3,988 $ 1,362

$ 84 78,611 $ 3,736 $ 1,624

$ 84 74,019 $ 3,516 $ 1,976

$ 84 69,983 $ 3,322 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 97,181 $ 4,625 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 203,871 $ 9,700 $ 1,883

$ 102 189,435 $ 9,009 $ 2,237

$ 102 177,062 $ 8,416 $ 2,713

$ 102 166,338 $ 7,902 $ 3,353

$ 102 156,955 $ 7,453 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 220,932 $ 10,517 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 7,015 $ 448 $ 299

$ 84 6,903 $ 435 $ 284

$ 84 6,806 $ 424 $ 271

$ 84 6,721 $ 414 $ 261

$ 84 6,647 $ 405 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 7,146 $ 463 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

Minimum Values

Minimum Values

Minimum Values
($/yr) (kWh/yr) ($/yr) ($/yr)

$ 84 25,981 $ 1,663 $ 1,168

$ 84 25,546 $ 1,613 $ 1,362

$ 84 25,172 $ 1,569 $ 1,624

$ 84 24,848 $ 1,532 $ 1,976

$ 84 24,563 $ 1,499 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 26,493 $ 1,722 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 57,557 $ 3,706 $ 1,883

$ 102 56,528 $ 3,587 $ 2,237

$ 102 55,648 $ 3,486 $ 2,713

$ 102 54,887 $ 3,398 $ 3,353

$ 102 54,223 $ 3,322 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 58,778 $ 3,847 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 23,581 $ 1,152 $ 349

$ 84 21,996 $ 1,073 $ 330

$ 84 20,630 $ 1,005 $ 315

$ 84 19,440 $ 946 $ 302

$ 84 18,394 $ 895 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 25,442 $ 1,244 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

Minimum Values

Minimum Values

Minimum Values
$ 84 97,209 $ 4,755 $ 1,464

$ 84 89,641 $ 4,380 $ 1,712

$ 84 83,260 $ 4,064 $ 2,045

$ 84 77,807 $ 3,794 $ 2,493

$ 84 73,094 $ 3,560 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 106,330 $ 5,207 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 216,712 $ 10,604 $ 2,513

$ 102 199,439 $ 9,748 $ 2,992

$ 102 184,930 $ 9,029 $ 3,637

$ 102 172,570 $ 8,417 $ 4,503

$ 102 161,915 $ 7,889 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 237,622 $ 11,640 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 12,071 $ 814 $ 349

$ 84 11,508 $ 768 $ 330

$ 84 11,024 $ 729 $ 315

$ 84 10,604 $ 695 $ 302

$ 84 10,236 $ 665 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 12,733 $ 868 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 48,663 $ 3,326 $ 1,464

Minimum Values

Minimum Values

Minimum Values
$ 84 45,956 $ 3,105 $ 1,712

$ 84 43,681 $ 2,920 $ 2,045

$ 84 41,744 $ 2,762 $ 2,493

$ 84 40,073 $ 2,626 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 51,941 $ 3,592 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 108,041 $ 7,400 $ 2,513

$ 102 101,853 $ 6,897 $ 2,992

$ 102 96,675 $ 6,475 $ 3,637

$ 102 92,279 $ 6,117 $ 4,503

$ 102 88,500 $ 5,810 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 115,566 $ 8,013 #NUM!

Minimum Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Minimum Values
42 43 44 45

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NAME? #NAME?

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

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 26,129 $ 28,508

$ 27,244 $ 27,244 $ (1,419) $ (440)

$ 28,352 $ 28,352 $ (2,223) $ (1,175)

$ 29,906 $ 29,906 $ (3,777) $ (2,662)

$ 31,944 $ 31,944 $ (5,815) $ (4,699)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected
Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 92,547 $ 106,849

$ 91,913 $ 93,754 $ (2,352) $ 383

$ 91,068 $ 91,252 $ 933 $ 749

$ 91,075 $ 91,075 $ 823 $ (111)

$ 91,797 $ 91,797 $ (11) $ (944)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 181,985 $ 212,777

$ 177,102 $ 180,691 $ (994) $ 4,751

$ 172,298 $ 172,430 $ 8,474 $ 4,798

$ 169,427 $ 169,427 $ 11,151 $ 2,607

$ 168,233 $ 168,233 $ 12,134 $ 1,011

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 36,160 $ 36,754

$ 32,157 $ 32,157 $ 2,947 $ 3,329

$ 28,795 $ 28,821 $ 7,365 $ 3,295

$ 25,956 $ 25,956 $ 10,203 $ 2,796

$ 23,617 $ 23,617 $ 12,503 $ 2,339

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

($) ($) ($) ($)

$ 71,271 $ 72,301

$ 76,740 $ 77,354 $ (11,258) $ (8,946)

$ 83,903 $ 84,588 $ (17,725) $ (15,350)

$ 94,666 $ 94,666 $ (29,106) $ (26,964)

$ 109,874 $ 109,874 $ (46,661) $ (44,227)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 145,867 $ 147,437

$ 155,250 $ 156,086 $ (21,232) $ (16,278)

$ 167,596 $ 168,727 $ (30,704) $ (26,292)

$ 186,875 $ 186,875 $ (49,679) $ (46,414)

$ 215,073 $ 215,073 $ (80,498) $ (77,346)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 30,544 $ 31,526

$ 26,905 $ 27,051 $ 3,134 $ 3,450

$ 23,964 $ 23,964 $ 6,500 $ 2,905

$ 21,459 $ 21,459 $ 8,827 $ 2,327

$ 19,425 $ 19,425 $ 10,720 $ 1,978

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 48,204 $ 50,400

$ 54,999 $ 54,999 $ (11,706) $ (9,618)

$ 64,749 $ 64,749 $ (20,596) $ (18,012)

$ 78,029 $ 78,029 $ (34,512) $ (32,769)

$ 95,877 $ 95,877 $ (54,971) $ (54,320)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 92,143 $ 97,230

$ 104,600 $ 104,600 $ (22,090) $ (17,855)

$ 122,752 $ 122,752 $ (37,285) $ (32,794)

$ 147,565 $ 147,565 $ (61,917) $ (60,046)

$ 181,266 $ 181,266 $ (101,188) $ (98,814)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 37,086 $ 37,724

$ 32,995 $ 32,995 $ 3,090 $ 3,443

$ 29,631 $ 29,666 $ 7,455 $ 3,329

$ 26,761 $ 26,761 $ 10,325 $ 2,830

$ 24,399 $ 24,399 $ 12,626 $ 2,362

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 79,178 $ 80,476

$ 84,431 $ 84,938 $ (11,318) $ (8,431)

$ 91,576 $ 92,100 $ (17,703) $ (15,099)

$ 102,644 $ 102,644 $ (29,691) $ (27,135)

$ 118,675 $ 118,675 $ (48,655) $ (45,405)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 159,182 $ 161,461

$ 168,291 $ 168,761 $ (21,682) $ (15,426)

$ 180,840 $ 181,349 $ (31,416) $ (26,367)

$ 201,058 $ 201,058 $ (52,288) $ (47,837)

$ 231,027 $ 231,027 $ (86,835) $ (81,460)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 34,528 $ 36,251

$ 30,471 $ 30,471 $ 3,280 $ 3,608

$ 27,293 $ 27,293 $ 7,235 $ 3,178

$ 24,693 $ 24,693 $ 9,834 $ 2,591

$ 22,514 $ 22,514 $ 11,957 $ 2,238

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 66,624 $ 71,249
$ 72,083 $ 72,083 $ (11,747) $ (9,020)

$ 81,153 $ 81,153 $ (20,043) $ (16,827)

$ 94,110 $ 94,110 $ (33,890) $ (29,828)

$ 110,650 $ 110,650 $ (54,749) $ (49,963)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 130,060 $ 140,552

$ 139,634 $ 139,634 $ (22,602) $ (16,739)

$ 156,516 $ 156,516 $ (36,507) $ (29,881)

$ 180,994 $ 180,994 $ (61,370) $ (54,461)

$ 213,190 $ 213,190 $ (99,914) $ (92,033)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
Verfiy-All or Affected Verfiy-All or Affected

46 47 48 49

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#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?

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 10,307

3.35 7.55 $ - $ 11,760

3.97 8.90 $ - $ 13,468

4.69 10.45 $ - $ 15,476

5.52 12.23 $ - $ 17,836

#NUM! 0.00 #NUM! $ 10,307

#NUM! 0.00 #NUM! $ 10,307

#NUM! 0.00 $ - $ 10,307

Presumptive Annual
All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 34,898

1.05 2.37 $ - $ 37,082

1.21 2.73 $ - $ 39,435

1.38 3.11 $ - $ 41,972

1.56 3.52 $ - $ 44,707

#NUM! 0.00 #NUM! $ 34,898

#NUM! 0.00 #NUM! $ 34,898

#NUM! #NUM! $ - $ 34,898

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 50,254

0.57 1.30 $ - $ 53,398

0.66 1.50 $ - $ 56,787

0.76 1.73 $ - $ 60,440

0.87 1.97 $ - $ 64,378

#NUM! 0.00 #NUM! $ 50,254

#NUM! 0.00 #NUM! $ 50,254

#NUM! #NUM! $ - $ 50,254

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 21,957

-37.57 -22.53 $ - $ 18,605

-36.61 -21.85 $ - $ 15,889

-35.66 -21.17 $ - $ 13,690

-34.71 -20.50 $ - $ 11,909

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 $ - $ 21,957

Presumptive Annual

All Cust. Energy only Water Equipment 
Payback Payback Bill - 2017 Price

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

$ - $ 19,875

4.93 9.58 $ - $ 25,368

6.45 12.06 $ - $ 32,751

-550.98 15.21 $ - $ 42,674

-2,772.28 19.25 $ - $ 56,011

#NUM! 0.00 #NUM! $ 19,875

#NUM! 0.00 #NUM! $ 19,875

#NUM! 0.00 $ - $ 19,875

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 37,724

3.83 7.70 $ - $ 48,147

4.98 9.72 $ - $ 62,156

6.55 12.29 $ - $ 80,981

-853.48 15.58 $ - $ 106,282

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 $ - $ 37,724

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 23,236

-132.78 -46.54 $ - $ 19,688

-130.90 -45.18 $ - $ 16,815

-128.95 -43.81 $ - $ 14,487

-126.98 -42.48 $ - $ 12,602

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 $ - $ 23,236

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price
(Years) (Years) ($/yr) ($)

$ - $ 21,032

-1,389.93 19.73 $ - $ 26,845

-13,360.31 24.87 $ - $ 34,658

-13,284.65 31.42 $ - $ 45,159

-504.64 39.80 $ - $ 59,273

#NUM! 0.00 #NUM! $ 21,032

#NUM! 0.00 #NUM! $ 21,032

#NUM! 0.00 $ - $ 21,032

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 39,921

-113,204.16 15.83 $ - $ 50,952

-2,159.69 20.01 $ - $ 65,776

-9,206.83 25.34 $ - $ 85,698

-7,406.95 32.16 $ - $ 112,473

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 $ - $ 39,921

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 21,957

-35.22 -21.93 $ - $ 18,605

-34.42 -21.32 $ - $ 15,889

-33.61 -20.70 $ - $ 13,690

-32.79 -20.09 $ - $ 11,909

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 $ - $ 21,957

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

(Years) (Years) ($/yr) ($)
$ - $ 19,855

3.78 7.52 $ - $ 25,341

5.00 9.56 $ - $ 32,713

-346.10 12.17 $ - $ 42,622

-16,188.74 15.52 $ - $ 55,938

#NUM! 0.00 #NUM! $ 19,855

#NUM! 0.00 #NUM! $ 19,855

#NUM! 0.00 $ - $ 19,855

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 37,724

3.08 6.26 $ - $ 48,147

4.05 7.97 $ - $ 62,156

5.40 10.16 $ - $ 80,981

-14,749.68 12.97 $ - $ 106,282

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 $ - $ 37,724

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 23,236

-54.81 -31.18 $ - $ 19,688

-53.77 -30.35 $ - $ 16,815

-52.69 -29.50 $ - $ 14,487

-51.59 -28.65 $ - $ 12,602

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 $ - $ 23,236

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 21,011
-9,061.76 10.60 $ - $ 26,817

-3,057.09 13.51 $ - $ 34,619

-7,835.38 17.22 $ - $ 45,104

-10,333.44 21.99 $ - $ 59,196

#NUM! 0.00 #NUM! $ 21,011

#NUM! 0.00 #NUM! $ 21,011

#NUM! 0.00 $ - $ 21,011

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 39,921

3.08 8.82 $ - $ 50,952

-8,009.32 11.25 $ - $ 65,776

-14,373.75 14.37 $ - $ 85,698

-8,808.33 18.36 $ - $ 112,473

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 $ - $ 39,921

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
50 51 52 53

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price 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?

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,264 $ 11,571 $ 212 $ 84

$ 1,264 $ 13,013 $ 226 $ 84

$ 1,264 $ 14,727 $ 242 $ 84

$ 1,264 $ 16,740 $ 262 $ 84

$ 1,264 $ 19,100 $ 284 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,264 $ 11,571 #NUM! $ 84

Total Net Annual Annual
Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,247 $ 38,134 $ 1,152 $ 84

$ 3,247 $ 40,325 $ 1,199 $ 84

$ 3,247 $ 42,683 $ 1,250 $ 84

$ 3,247 $ 45,220 $ 1,304 $ 84

$ 3,247 $ 47,954 $ 1,363 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 3,247 $ 38,134 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 4,788 $ 55,020 $ 2,453 $ 102

$ 4,788 $ 58,176 $ 2,564 $ 102

$ 4,788 $ 61,575 $ 2,683 $ 102

$ 4,788 $ 65,228 $ 2,811 $ 102

$ 4,788 $ 69,166 $ 2,949 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 4,788 $ 55,020 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,106 $ 23,063 $ 215 $ 84

$ 1,106 $ 19,711 $ 200 $ 84

$ 1,106 $ 16,995 $ 187 $ 84

$ 1,106 $ 14,796 $ 177 $ 84

$ 1,106 $ 13,011 $ 169 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,106 $ 23,063 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.
Cost Price Cost Cost

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

$ 2,329 $ 22,204 $ 1,084 $ 84

$ 2,329 $ 27,690 $ 1,278 $ 84

$ 2,329 $ 35,080 $ 1,540 $ 84

$ 2,329 $ 45,003 $ 1,892 $ 84

$ 2,329 $ 58,340 $ 2,364 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 2,329 $ 22,204 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 40,889 $ 1,781 $ 102

$ 3,165 $ 51,312 $ 2,135 $ 102

$ 3,165 $ 65,320 $ 2,611 $ 102

$ 3,165 $ 84,146 $ 3,251 $ 102

$ 3,165 $ 109,447 $ 4,110 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 40,889 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,106 $ 24,342 $ 215 $ 84

$ 1,106 $ 20,794 $ 200 $ 84

$ 1,106 $ 17,921 $ 187 $ 84

$ 1,106 $ 15,593 $ 177 $ 84

$ 1,106 $ 13,707 $ 169 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,106 $ 24,342 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost
($) ($) ($/yr) ($/yr)

$ 2,329 $ 23,351 $ 1,084 $ 84

$ 2,329 $ 29,173 $ 1,278 $ 84

$ 2,329 $ 36,988 $ 1,540 $ 84

$ 2,329 $ 47,488 $ 1,892 $ 84

$ 2,329 $ 61,602 $ 2,364 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 2,329 $ 23,351 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 43,086 $ 1,781 $ 102

$ 3,165 $ 54,116 $ 2,135 $ 102

$ 3,165 $ 68,940 $ 2,611 $ 102

$ 3,165 $ 88,863 $ 3,251 $ 102

$ 3,165 $ 115,637 $ 4,110 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 43,086 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,647 $ 23,604 $ 265 $ 84

$ 1,647 $ 20,248 $ 246 $ 84

$ 1,647 $ 17,523 $ 231 $ 84

$ 1,647 $ 15,336 $ 218 $ 84

$ 1,647 $ 13,555 $ 208 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,647 $ 23,604 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)
$ 3,593 $ 23,448 $ 1,380 $ 84

$ 3,593 $ 28,933 $ 1,628 $ 84

$ 3,593 $ 36,285 $ 1,961 $ 84

$ 3,593 $ 46,214 $ 2,409 $ 84

$ 3,593 $ 59,531 $ 3,011 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 3,593 $ 23,448 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 40,889 $ 2,411 $ 102

$ 3,165 $ 51,312 $ 2,890 $ 102

$ 3,165 $ 65,320 $ 3,535 $ 102

$ 3,165 $ 84,146 $ 4,401 $ 102

$ 3,165 $ 109,447 $ 5,565 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 40,889 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,647 $ 24,883 $ 265 $ 84

$ 1,647 $ 21,335 $ 246 $ 84

$ 1,647 $ 18,452 $ 231 $ 84

$ 1,647 $ 16,132 $ 218 $ 84

$ 1,647 $ 14,249 $ 208 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,647 $ 24,883 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,593 $ 24,604 $ 1,380 $ 84
$ 3,593 $ 30,409 $ 1,628 $ 84

$ 3,593 $ 38,184 $ 1,961 $ 84

$ 3,593 $ 48,697 $ 2,409 $ 84

$ 3,593 $ 62,789 $ 3,011 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 3,593 $ 24,604 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 43,086 $ 2,411 $ 102

$ 3,165 $ 54,116 $ 2,890 $ 102

$ 3,165 $ 68,940 $ 3,535 $ 102

$ 3,165 $ 88,863 $ 4,401 $ 102

$ 3,165 $ 115,637 $ 5,565 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 43,086 #NUM! $ 102

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
54 55 56 57

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 26,892 $ 2,060 $ 296 $ 36,520

 24,829 $ 1,902 $ 310 $ 36,555

 23,082 $ 1,768 $ 326 $ 36,997

 21,586 $ 1,653 $ 346 $ 37,988

 20,289 $ 1,554 $ 368 $ 39,565

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 29,369 $ 2,250 #NUM! #NUM!

Annual Annual Annual All Cust

25th Percentile Values

25th Percentile Values

25th Percentile Values
Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 100,809 $ 7,903 $ 1,236 $ 133,808

 90,944 $ 7,126 $ 1,283 $ 128,498

 82,977 $ 6,498 $ 1,334 $ 124,847

 76,408 $ 5,980 $ 1,388 $ 122,606

 70,898 $ 5,546 $ 1,447 $ 121,470

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 100,809 $ 7,903 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 241,242 $ 18,922 $ 2,555 $ 279,461

 215,241 $ 16,873 $ 2,666 $ 262,618

 194,658 $ 15,250 $ 2,785 $ 250,204

 177,958 $ 13,934 $ 2,913 $ 241,581

 164,138 $ 12,845 $ 3,052 $ 235,565

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 241,242 $ 18,922 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 24,538 $ 1,901 $ 299 $ 46,255

 22,919 $ 1,775 $ 284 $ 41,386

 21,517 $ 1,666 $ 271 $ 37,358

 20,289 $ 1,571 $ 261 $ 34,045

 19,206 $ 1,486 $ 253 $ 31,306

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 26,426 $ 2,047 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

25th Percentile Values

25th Percentile Values

25th Percentile Values
Energy Use Bill - 2017 Cost - 2017 Cost

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

 91,418 $ 7,081 $ 1,168 $ 108,630

 85,180 $ 6,597 $ 1,362 $ 111,097

 79,802 $ 6,179 $ 1,624 $ 116,986

 75,117 $ 5,815 $ 1,976 $ 126,879

 71,001 $ 5,495 $ 2,448 $ 141,864

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 98,742 $ 7,650 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 207,115 $ 16,045 $ 1,883 $ 228,162

 192,391 $ 14,901 $ 2,237 $ 230,825

 179,770 $ 13,921 $ 2,713 $ 239,616

 168,832 $ 13,071 $ 3,353 $ 256,700

 159,262 $ 12,327 $ 4,212 $ 283,318

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 224,516 $ 17,397 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 13,362 $ 1,110 $ 299 $ 39,443

 12,702 $ 1,056 $ 284 $ 35,088

 12,131 $ 1,012 $ 271 $ 31,538

 11,633 $ 974 $ 261 $ 28,616

 11,194 $ 940 $ 253 $ 26,242

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 14,135 $ 1,167 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

25th Percentile Values

25th Percentile Values

25th Percentile Values
(kWh/yr) ($/yr) ($/yr) ($)

 49,742 $ 4,128 $ 1,168 $ 79,608

 47,191 $ 3,923 $ 1,362 $ 84,840

 44,998 $ 3,754 $ 1,624 $ 93,462

 43,092 $ 3,607 $ 1,976 $ 106,076

 41,421 $ 3,479 $ 2,448 $ 123,706

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 52,746 $ 4,350 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 111,940 $ 9,255 $ 1,883 $ 161,735

 105,908 $ 8,814 $ 2,237 $ 170,565

 100,753 $ 8,393 $ 2,713 $ 185,824

 96,297 $ 8,050 $ 3,353 $ 208,393

 92,407 $ 7,751 $ 4,212 $ 241,021

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 119,094 $ 9,821 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 24,297 $ 1,896 $ 349 $ 47,266

 22,650 $ 1,767 $ 330 $ 42,407

 21,231 $ 1,656 $ 315 $ 38,338

 19,994 $ 1,559 $ 302 $ 34,960

 18,908 $ 1,474 $ 292 $ 32,163

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 26,230 $ 2,048 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

25th Percentile Values

25th Percentile Values

25th Percentile Values
 100,252 $ 7,829 $ 1,464 $ 120,768

 92,389 $ 7,212 $ 1,712 $ 122,374

 85,760 $ 6,692 $ 2,045 $ 127,968

 80,095 $ 6,248 $ 2,493 $ 138,078

 75,198 $ 5,863 $ 3,095 $ 153,760

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 109,727 $ 8,572 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 223,531 $ 17,457 $ 2,513 $ 249,399

 205,586 $ 16,050 $ 2,992 $ 250,425

 190,512 $ 14,867 $ 3,637 $ 259,040

 177,671 $ 13,860 $ 4,503 $ 276,592

 166,601 $ 12,992 $ 5,667 $ 305,366

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 245,254 $ 19,161 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 16,999 $ 1,444 $ 349 $ 43,929

 15,998 $ 1,354 $ 330 $ 39,176

 15,137 $ 1,274 $ 315 $ 35,338

 14,389 $ 1,205 $ 302 $ 32,186

 13,733 $ 1,145 $ 292 $ 29,547

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 18,179 $ 1,545 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 69,675 $ 5,922 $ 1,464 $ 102,377

25th Percentile Values

25th Percentile Values

25th Percentile Values
 64,856 $ 5,509 $ 1,712 $ 105,984

 60,808 $ 5,149 $ 2,045 $ 113,830

 57,360 $ 4,831 $ 2,493 $ 126,063

 54,387 $ 4,557 $ 3,095 $ 143,777

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 75,509 $ 6,421 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 155,148 $ 13,187 $ 2,513 $ 207,798

 144,135 $ 12,244 $ 2,992 $ 213,387

 134,921 $ 11,437 $ 3,637 $ 226,509

 127,098 $ 10,715 $ 4,503 $ 248,889

 120,372 $ 10,094 $ 5,667 $ 282,072

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 168,541 $ 14,335 #NUM! #NUM!

25th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

25th Percentile Values
Verfiy-All or Affected

58 59 60 61

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (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?

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 37,455

$ 36,890 $ (65) $ 267 6.67

$ 37,066 $ (500) $ (397) 7.95

$ 37,983 $ (1,429) $ (1,074) 9.46

$ 39,565 $ (2,976) $ (2,565) 11.25

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected
Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 138,320

$ 129,321 $ 4,978 $ 5,219 2.06

$ 125,242 $ 8,557 $ 3,787 2.38

$ 122,623 $ 10,891 $ 2,748 2.73

$ 121,470 $ 12,167 $ 2,433 3.12

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 289,344

$ 264,894 $ 15,997 $ 16,336 1.12

$ 251,432 $ 28,063 $ 12,637 1.31

$ 241,647 $ 37,034 $ 10,028 1.51

$ 235,565 $ 43,179 $ 10,384 1.73

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 46,115

$ 41,627 $ 4,669 $ 4,647 -23.94

$ 37,449 $ 8,674 $ 4,367 -23.29

$ 34,085 $ 11,985 $ 3,691 -22.64

$ 31,306 $ 14,766 $ 6,324 -22.00

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust
Cost Savings Savings Payback

($) ($) ($) (Years)

$ 108,441

$ 111,736 $ (2,991) $ (3,010) 11.00

$ 117,388 $ (8,637) $ (6,707) 15.31

$ 127,002 $ (18,618) $ (15,912) 22.32

$ 141,864 $ (33,899) $ (30,438) 34.30

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 228,179

$ 232,228 $ (3,300) $ (3,300) 8.16

$ 240,449 $ (11,779) $ (9,530) 11.06

$ 256,828 $ (28,631) $ (24,976) 15.43

$ 283,318 $ (55,696) $ (50,017) 22.56

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 39,369

$ 35,182 $ 4,193 $ 4,162 -50.18

$ 31,603 $ 7,827 $ 3,830 -49.03

$ 28,613 $ 10,778 $ 3,188 -47.86

$ 26,242 $ 13,177 $ 5,485 -46.69

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback
($) ($) ($) (Years)

$ 79,186

$ 85,046 $ (6,016) $ (6,048) 19.58

$ 93,880 $ (14,492) $ (13,312) -92.32

$ 106,104 $ (27,014) $ (24,509) -143.39

$ 123,706 $ (45,014) $ (40,891) -133.81

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 160,838

$ 170,831 $ (10,304) $ (10,334) 18.22

$ 186,319 $ (24,957) $ (22,390) 19.53

$ 208,655 $ (47,455) $ (42,546) -89.94

$ 241,021 $ (80,482) $ (73,343) -133.81

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 47,136

$ 42,606 $ 4,743 $ 4,721 -22.87

$ 38,390 $ 8,798 $ 4,435 -22.31

$ 34,974 $ 12,170 $ 3,737 -21.74

$ 32,163 $ 14,978 $ 6,404 -21.18

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)
$ 120,711

$ 123,146 $ (2,133) $ (2,197) 8.76

$ 128,260 $ (7,549) $ (6,006) 12.40

$ 138,140 $ (17,712) $ (15,452) 18.46

$ 153,760 $ (33,611) $ (30,194) 26.57

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 249,379

$ 252,062 $ (1,862) $ (1,941) 6.90

$ 259,930 $ (10,112) $ (8,802) 9.58

$ 276,802 $ (27,890) $ (24,683) 13.79

$ 305,366 $ (56,918) $ (51,394) 21.10

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 43,930

$ 39,289 $ 4,533 $ 4,498 -34.61

$ 35,396 $ 8,433 $ 4,184 -33.85

$ 32,186 $ 11,672 $ 3,510 -33.08

$ 29,547 $ 14,327 $ 6,002 -32.30

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 101,927
$ 106,132 $ (4,509) $ (4,507) 14.97

$ 114,250 $ (11,963) $ (10,091) 22.01

$ 126,074 $ (24,027) $ (21,010) -51.68

$ 143,777 $ (42,041) $ (38,156) -102.91

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 207,356

$ 213,983 $ (7,089) $ (7,125) 11.31

$ 227,440 $ (19,831) $ (16,055) 16.19

$ 248,894 $ (41,758) $ (36,836) 15.07

$ 282,072 $ (74,904) $ (67,879) -95.04

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
Verfiy-All or Affected

62 63 64 65

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

#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?

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 10,416 $ 1,397

7.55 $ - $ 11,884 $ 1,397

8.90 $ - $ 13,610 $ 1,397

10.45 $ - $ 15,639 $ 1,397

12.23 $ - $ 18,024 $ 1,397

0.00 #NUM! $ 10,416 #NUM!

0.00 #NUM! $ 10,416 #NUM!

0.00 $ - $ 10,416 $ 1,397

Presumptive Annual
Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 35,368 $ 3,590

2.37 $ - $ 37,581 $ 3,590

2.73 $ - $ 39,966 $ 3,590

3.11 $ - $ 42,537 $ 3,590

3.52 $ - $ 45,309 $ 3,590

0.00 #NUM! $ 35,368 #NUM!

0.00 #NUM! $ 35,368 #NUM!

#NUM! $ - $ 35,368 $ 3,590

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 50,930 $ 5,293

1.30 $ - $ 54,117 $ 5,293

1.50 $ - $ 57,551 $ 5,293

1.73 $ - $ 61,254 $ 5,293

1.97 $ - $ 65,244 $ 5,293

0.00 #NUM! $ 50,930 #NUM!

0.00 #NUM! $ 50,930 #NUM!

#NUM! $ - $ 50,930 $ 5,293

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 22,253 $ 1,223

-22.53 $ - $ 18,855 $ 1,223

-21.85 $ - $ 16,103 $ 1,223

-21.17 $ - $ 13,874 $ 1,223

-20.50 $ - $ 12,069 $ 1,223

0.00 #NUM! $ 22,253 #NUM!

0.00 #NUM! $ 22,253 #NUM!

0.00 $ - $ 22,253 $ 1,223

Presumptive Annual

Energy only Water Equipment Installation
Payback Bill - 2017 Price Cost

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

$ - $ 20,142 $ 2,575

9.58 $ - $ 25,709 $ 2,575

12.06 $ - $ 33,192 $ 2,575

15.21 $ - $ 43,248 $ 2,575

19.25 $ - $ 56,765 $ 2,575

0.00 #NUM! $ 20,142 #NUM!

0.00 #NUM! $ 20,142 #NUM!

0.00 $ - $ 20,142 $ 2,575

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 38,232 $ 3,498

7.70 $ - $ 48,796 $ 3,498

9.72 $ - $ 62,992 $ 3,498

12.29 $ - $ 82,071 $ 3,498

15.58 $ - $ 107,713 $ 3,498

0.00 #NUM! $ 38,232 #NUM!

0.00 #NUM! $ 38,232 #NUM!

0.00 $ - $ 38,232 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 23,549 $ 1,223

-46.54 $ - $ 19,953 $ 1,223

-45.18 $ - $ 17,041 $ 1,223

-43.81 $ - $ 14,682 $ 1,223

-42.48 $ - $ 12,772 $ 1,223

0.00 #NUM! $ 23,549 #NUM!

0.00 #NUM! $ 23,549 #NUM!

0.00 $ - $ 23,549 $ 1,223

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost
(Years) ($/yr) ($) ($)

$ - $ 21,315 $ 2,575

19.73 $ - $ 27,207 $ 2,575

24.87 $ - $ 35,125 $ 2,575

31.42 $ - $ 45,767 $ 2,575

39.80 $ - $ 60,071 $ 2,575

0.00 #NUM! $ 21,315 #NUM!

0.00 #NUM! $ 21,315 #NUM!

0.00 $ - $ 21,315 $ 2,575

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 40,459 $ 3,498

15.83 $ - $ 51,638 $ 3,498

20.01 $ - $ 66,661 $ 3,498

25.34 $ - $ 86,852 $ 3,498

32.16 $ - $ 113,986 $ 3,498

0.00 #NUM! $ 40,459 #NUM!

0.00 #NUM! $ 40,459 #NUM!

0.00 $ - $ 40,459 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 22,253 $ 1,820

-21.93 $ - $ 18,855 $ 1,820

-21.32 $ - $ 16,103 $ 1,820

-20.70 $ - $ 13,874 $ 1,820

-20.09 $ - $ 12,069 $ 1,820

0.00 #NUM! $ 22,253 #NUM!

0.00 #NUM! $ 22,253 #NUM!

0.00 $ - $ 22,253 $ 1,820

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)
$ - $ 20,122 $ 3,972

7.52 $ - $ 25,682 $ 3,972

9.56 $ - $ 33,154 $ 3,972

12.17 $ - $ 43,195 $ 3,972

15.52 $ - $ 56,691 $ 3,972

0.00 #NUM! $ 20,122 #NUM!

0.00 #NUM! $ 20,122 #NUM!

0.00 $ - $ 20,122 $ 3,972

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 38,232 $ 3,498

6.26 $ - $ 48,796 $ 3,498

7.97 $ - $ 62,992 $ 3,498

10.16 $ - $ 82,071 $ 3,498

12.97 $ - $ 107,713 $ 3,498

0.00 #NUM! $ 38,232 #NUM!

0.00 #NUM! $ 38,232 #NUM!

0.00 $ - $ 38,232 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 23,549 $ 1,820

-31.18 $ - $ 19,953 $ 1,820

-30.35 $ - $ 17,041 $ 1,820

-29.50 $ - $ 14,682 $ 1,820

-28.65 $ - $ 12,772 $ 1,820

0.00 #NUM! $ 23,549 #NUM!

0.00 #NUM! $ 23,549 #NUM!

0.00 $ - $ 23,549 $ 1,820

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 21,294 $ 3,972
10.60 $ - $ 27,178 $ 3,972

13.51 $ - $ 35,085 $ 3,972

17.22 $ - $ 45,711 $ 3,972

21.99 $ - $ 59,993 $ 3,972

0.00 #NUM! $ 21,294 #NUM!

0.00 #NUM! $ 21,294 #NUM!

0.00 $ - $ 21,294 $ 3,972

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 40,459 $ 3,498

8.82 $ - $ 51,638 $ 3,498

11.25 $ - $ 66,661 $ 3,498

14.37 $ - $ 86,852 $ 3,498

18.36 $ - $ 113,986 $ 3,498

0.00 #NUM! $ 40,459 #NUM!

0.00 #NUM! $ 40,459 #NUM!

0.00 $ - $ 40,459 $ 3,498

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
66 67 68 69

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 11,733 $ 212 $ 84 27,250

$ 13,202 $ 226 $ 84 25,152

$ 14,953 $ 242 $ 84 23,377

$ 17,011 $ 262 $ 84 21,856

$ 19,403 $ 284 $ 84 20,537

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 11,733 #NUM! $ 84 29,767

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 38,862 $ 1,152 $ 84 102,157

$ 41,058 $ 1,199 $ 84 92,130

$ 43,425 $ 1,250 $ 84 84,031

$ 45,976 $ 1,304 $ 84 77,354

$ 48,725 $ 1,363 $ 84 71,753

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 38,862 #NUM! $ 84 102,157

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 56,092 $ 2,453 $ 102 244,534

$ 59,254 $ 2,564 $ 102 218,105

$ 62,661 $ 2,683 $ 102 197,182

$ 66,335 $ 2,811 $ 102 180,207

$ 70,294 $ 2,949 $ 102 166,159

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 56,092 #NUM! $ 102 244,534

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,369 $ 215 $ 84 24,670

$ 19,992 $ 200 $ 84 23,041

$ 17,261 $ 187 $ 84 21,629

$ 15,050 $ 177 $ 84 20,393

$ 13,259 $ 169 $ 84 19,302

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,369 #NUM! $ 84 26,572

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

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

$ 22,678 $ 1,084 $ 84 91,914

$ 28,213 $ 1,278 $ 84 85,633

$ 35,637 $ 1,540 $ 84 80,218

$ 45,615 $ 1,892 $ 84 75,502

$ 59,117 $ 2,364 $ 84 71,357

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,678 #NUM! $ 84 99,288

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 41,608 $ 1,781 $ 102 208,249

$ 52,089 $ 2,135 $ 102 193,424

$ 66,185 $ 2,611 $ 102 180,717

$ 85,268 $ 3,251 $ 102 169,704

$ 110,914 $ 4,110 $ 102 160,068

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 41,608 #NUM! $ 102 225,769

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 24,665 $ 215 $ 84 14,814

$ 21,081 $ 200 $ 84 14,029

$ 18,192 $ 187 $ 84 13,350

$ 15,852 $ 177 $ 84 12,757

$ 13,956 $ 169 $ 84 12,235

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,665 #NUM! $ 84 15,734

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) (kWh/yr)

$ 23,854 $ 1,084 $ 84 55,180

$ 29,699 $ 1,278 $ 84 52,145

$ 37,555 $ 1,540 $ 84 49,536

$ 48,117 $ 1,892 $ 84 47,268

$ 62,423 $ 2,364 $ 84 45,280

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,854 #NUM! $ 84 58,755

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 43,817 $ 1,781 $ 102 124,388

$ 54,909 $ 2,135 $ 102 117,211

$ 69,855 $ 2,611 $ 102 111,077

$ 90,049 $ 3,251 $ 102 105,776

$ 117,189 $ 4,110 $ 102 101,147

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 43,817 #NUM! $ 102 132,901

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,991 $ 265 $ 84 24,558

$ 20,620 $ 246 $ 84 22,888

$ 17,889 $ 231 $ 84 21,450

$ 15,657 $ 218 $ 84 20,196

$ 13,803 $ 208 $ 84 19,095

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,991 #NUM! $ 84 26,517

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 23,843 $ 1,380 $ 84 101,360

$ 29,448 $ 1,628 $ 84 93,390

$ 37,067 $ 1,961 $ 84 86,670

$ 47,030 $ 2,409 $ 84 80,928

$ 60,419 $ 3,011 $ 84 75,964

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,843 #NUM! $ 84 110,965

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 41,608 $ 2,411 $ 102 226,014

$ 52,089 $ 2,890 $ 102 207,824

$ 66,185 $ 3,535 $ 102 192,544

$ 85,268 $ 4,401 $ 102 179,528

$ 110,914 $ 5,565 $ 102 168,308

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 41,608 #NUM! $ 102 248,033

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 25,277 $ 265 $ 84 18,690

$ 21,709 $ 246 $ 84 17,538

$ 18,820 $ 231 $ 84 16,548

$ 16,479 $ 218 $ 84 15,687

$ 14,525 $ 208 $ 84 14,933

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,277 #NUM! $ 84 20,047

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 25,001 $ 1,380 $ 84 76,879
$ 30,984 $ 1,628 $ 84 71,336

$ 38,982 $ 1,961 $ 84 66,680

$ 49,526 $ 2,409 $ 84 62,714

$ 63,696 $ 3,011 $ 84 59,294

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,001 #NUM! $ 84 83,588

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 43,817 $ 2,411 $ 102 171,295

$ 54,909 $ 2,890 $ 102 158,629

$ 69,855 $ 3,535 $ 102 148,031

$ 90,049 $ 4,401 $ 102 139,033

$ 117,189 $ 5,565 $ 102 131,298

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 43,817 #NUM! $ 102 186,700

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
70 71 72 73

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 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?

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 2,391 $ 296 $ 41,415 $ 43,409

$ 2,206 $ 310 $ 40,880 $ 40,950

$ 2,049 $ 326 $ 41,030 $ 41,040

$ 1,915 $ 346 $ 41,936 $ 41,749

$ 1,799 $ 368 $ 43,362 $ 43,362

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,613 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

50th Percentile Values

50th Percentile Values

50th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 8,964 $ 1,236 $ 153,199 $ 157,451

$ 8,080 $ 1,283 $ 146,089 $ 146,909

$ 7,366 $ 1,334 $ 141,136 $ 141,363

$ 6,777 $ 1,388 $ 137,731 $ 137,609

$ 6,283 $ 1,447 $ 135,595 $ 135,595

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 8,964 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 21,467 $ 2,555 $ 325,115 $ 334,435

$ 19,136 $ 2,666 $ 304,072 $ 305,417

$ 17,291 $ 2,785 $ 288,063 $ 288,353

$ 15,794 $ 2,913 $ 276,291 $ 276,212

$ 14,555 $ 3,052 $ 268,031 $ 268,031

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 21,467 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 2,140 $ 299 $ 50,915 $ 50,686

$ 1,998 $ 284 $ 45,810 $ 45,902

$ 1,876 $ 271 $ 41,536 $ 41,593

$ 1,768 $ 261 $ 37,979 $ 37,962

$ 1,673 $ 253 $ 34,994 $ 34,994

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,306 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

50th Percentile Values

50th Percentile Values

50th Percentile Values
Bill - 2017 Cost - 2017 Cost Cost

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

$ 7,974 $ 1,168 $ 125,593 $ 125,186

$ 7,428 $ 1,362 $ 127,302 $ 127,519

$ 6,956 $ 1,624 $ 132,475 $ 132,520

$ 6,546 $ 1,976 $ 141,885 $ 141,903

$ 6,186 $ 2,448 $ 156,544 $ 156,544

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 8,616 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 18,069 $ 1,883 $ 266,316 $ 265,115

$ 16,779 $ 2,237 $ 266,602 $ 267,158

$ 15,673 $ 2,713 $ 273,655 $ 273,844

$ 14,715 $ 3,353 $ 289,245 $ 289,406

$ 13,877 $ 4,212 $ 315,230 $ 315,230

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 19,593 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,389 $ 299 $ 43,140 $ 43,149

$ 1,308 $ 284 $ 38,671 $ 38,754

$ 1,237 $ 271 $ 34,909 $ 34,931

$ 1,178 $ 261 $ 31,778 $ 31,772

$ 1,131 $ 253 $ 29,207 $ 29,207

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,477 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

50th Percentile Values

50th Percentile Values

50th Percentile Values
($/yr) ($/yr) ($) ($)

$ 5,180 $ 1,168 $ 92,503 $ 92,774

$ 4,864 $ 1,362 $ 97,976 $ 98,099

$ 4,593 $ 1,624 $ 106,045 $ 106,156

$ 4,365 $ 1,976 $ 118,318 $ 118,361

$ 4,185 $ 2,448 $ 135,924 $ 135,924

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 5,509 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 11,707 $ 1,883 $ 190,471 $ 191,399

$ 10,961 $ 2,237 $ 199,059 $ 199,468

$ 10,324 $ 2,713 $ 213,269 $ 213,608

$ 9,773 $ 3,353 $ 235,097 $ 235,244

$ 9,346 $ 4,212 $ 267,155 $ 267,155

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 12,426 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 2,145 $ 349 $ 52,023 $ 51,795

$ 1,998 $ 330 $ 46,830 $ 46,884

$ 1,872 $ 315 $ 42,462 $ 42,525

$ 1,762 $ 302 $ 38,872 $ 38,860

$ 1,665 $ 292 $ 35,866 $ 35,866

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,317 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 8,856 $ 1,464 $ 139,802 $ 139,423

$ 8,157 $ 1,712 $ 140,481 $ 140,987

$ 7,567 $ 2,045 $ 145,046 $ 145,185

$ 7,064 $ 2,493 $ 154,634 $ 154,697

$ 6,628 $ 3,095 $ 169,948 $ 169,948

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 9,699 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 19,750 $ 2,513 $ 291,504 $ 290,385

$ 18,154 $ 2,992 $ 289,855 $ 291,128

$ 16,813 $ 3,637 $ 295,992 $ 296,479

$ 15,671 $ 4,503 $ 312,616 $ 312,735

$ 14,687 $ 5,667 $ 340,120 $ 340,120

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 21,682 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,749 $ 349 $ 48,238 $ 48,195

$ 1,637 $ 330 $ 43,283 $ 43,513

$ 1,541 $ 315 $ 39,194 $ 39,253

$ 1,457 $ 302 $ 35,805 $ 35,804

$ 1,384 $ 292 $ 33,003 $ 33,003

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,880 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 7,214 $ 1,464 $ 119,189 $ 119,493

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 6,677 $ 1,712 $ 122,586 $ 122,923

$ 6,225 $ 2,045 $ 129,508 $ 129,667

$ 5,840 $ 2,493 $ 141,205 $ 141,338

$ 5,509 $ 3,095 $ 158,783 $ 158,783

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 7,865 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 16,083 $ 2,513 $ 244,896 $ 245,537

$ 14,854 $ 2,992 $ 249,676 $ 250,283

$ 13,826 $ 3,637 $ 260,907 $ 261,322

$ 12,954 $ 4,503 $ 281,620 $ 281,696

$ 12,203 $ 5,667 $ 314,195 $ 314,195

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 17,577 #NUM! #NUM! #NUM!

50th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

50th Percentile Values
74 75 76 77

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (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?

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 512 $ 614 8.63 7.55

$ 309 $ (31) 10.32 8.90

$ (493) $ (787) 12.33 10.45

$ (1,941) $ (1,836) 14.73 12.23

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 7,371 $ 7,360 2.61 2.37

$ 12,384 $ 5,326 3.02 2.73

$ 15,663 $ 4,501 3.47 3.11

$ 17,723 $ 4,755 3.97 3.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 22,070 $ 21,711 1.42 1.30

$ 37,815 $ 16,697 1.65 1.50

$ 49,211 $ 14,952 1.92 1.73

$ 57,479 $ 17,644 2.20 1.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,211 $ 5,185 -21.48 -22.53

$ 9,492 $ 8,045 -20.89 -21.85

$ 13,050 $ 7,505 -20.30 -21.17

$ 16,006 $ 9,659 -19.72 -20.50

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (1,462) $ (1,471) 15.40 9.58

$ (6,322) $ (5,372) 22.42 12.06

$ (15,699) $ (12,960) 35.94 15.21

$ (30,439) $ (25,805) 64.56 19.25

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 323 $ 199 11.08 7.70

$ (6,310) $ (6,824) 15.42 9.72

$ (21,852) $ (18,417) 22.44 12.29

$ (47,587) $ (42,143) 35.98 15.58

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,554 $ 4,545 -40.32 -46.54

$ 8,232 $ 7,488 -39.33 -45.18

$ 11,309 $ 6,592 -38.33 -43.81

$ 13,881 $ 8,459 -37.34 -42.48

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ (5,284) $ (5,277) 41.47 19.73

$ (13,376) $ (8,904) 34.07 24.87

$ (25,563) $ (20,107) -66.09 31.42

$ (43,069) $ (35,165) -75.01 39.80

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (8,452) $ (8,478) 30.52 15.83

$ (22,574) $ (15,610) 40.72 20.01

$ (44,261) $ (34,827) 43.07 25.34

$ (75,911) $ (61,505) -57.83 32.16

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,290 $ 5,268 -20.17 -21.93

$ 9,641 $ 8,192 -19.67 -21.32

$ 13,239 $ 7,608 -19.15 -20.70

$ 16,227 $ 9,792 -18.65 -20.09

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (291) $ (324) 11.89 7.52

$ (4,723) $ (4,589) 17.75 9.56

$ (14,124) $ (11,596) 29.13 12.17

$ (29,492) $ (25,577) 50.41 15.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 2,436 $ 2,404 9.16 6.26

$ (3,677) $ (5,538) 13.17 7.97

$ (19,739) $ (18,020) 20.24 10.16

$ (47,302) $ (43,148) 35.10 12.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,979 $ 4,957 -28.24 -31.18

$ 9,024 $ 8,061 -27.59 -30.35

$ 12,382 $ 7,174 -26.92 -29.50

$ 15,190 $ 9,218 -26.25 -28.65

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (3,117) $ (3,117) 20.97 10.60

$ (10,290) $ (7,788) 33.43 13.51

$ (21,925) $ (17,301) 40.83 17.22

$ (39,026) $ (32,251) 22.35 21.99

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (3,946) $ (3,950) 15.40 8.82

$ (15,938) $ (12,720) 23.26 11.25

$ (37,061) $ (28,790) 32.30 14.37

$ (68,490) $ (57,297) 34.83 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
78 79 80 81

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#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?

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 10,914 $ 1,575 $ 12,450

$ - $ 12,452 $ 1,575 $ 13,976

$ - $ 14,261 $ 1,575 $ 15,770

$ - $ 16,387 $ 1,575 $ 17,878

$ - $ 18,886 $ 1,575 $ 20,364

#NUM! $ 10,914 #NUM! #NUM!

#NUM! $ 10,914 #NUM! #NUM!

$ - $ 10,914 $ 1,575 $ 12,450

Annual Total Net
Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 36,980 $ 4,087 $ 40,826

$ - $ 39,294 $ 4,087 $ 43,119

$ - $ 41,788 $ 4,087 $ 45,590

$ - $ 44,476 $ 4,087 $ 48,254

$ - $ 47,373 $ 4,087 $ 51,135

#NUM! $ 36,980 #NUM! #NUM!

#NUM! $ 36,980 #NUM! #NUM!

$ - $ 36,980 $ 4,087 $ 40,826

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 53,251 $ 6,026 $ 58,933

$ - $ 56,583 $ 6,026 $ 62,235

$ - $ 60,174 $ 6,026 $ 65,794

$ - $ 64,045 $ 6,026 $ 69,630

$ - $ 68,218 $ 6,026 $ 73,765

#NUM! $ 53,251 #NUM! #NUM!

#NUM! $ 53,251 #NUM! #NUM!

$ - $ 53,251 $ 6,026 $ 58,933

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,267 $ 1,392 $ 24,543

$ - $ 19,714 $ 1,392 $ 20,993

$ - $ 16,837 $ 1,392 $ 18,118

$ - $ 14,506 $ 1,392 $ 15,799

$ - $ 12,619 $ 1,392 $ 13,929

#NUM! $ 23,267 #NUM! #NUM!

#NUM! $ 23,267 #NUM! #NUM!

$ - $ 23,267 $ 1,392 $ 24,543

Annual Total Net

Water Equipment Installation Installed
Bill - 2017 Price Cost Price

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

$ - $ 21,060 $ 2,932 $ 23,868

$ - $ 26,881 $ 2,932 $ 29,636

$ - $ 34,704 $ 2,932 $ 37,402

$ - $ 45,219 $ 2,932 $ 47,909

$ - $ 59,351 $ 2,932 $ 62,061

#NUM! $ 21,060 #NUM! #NUM!

#NUM! $ 21,060 #NUM! #NUM!

$ - $ 21,060 $ 2,932 $ 23,868

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 39,974 $ 3,983 $ 43,687

$ - $ 51,019 $ 3,983 $ 54,681

$ - $ 65,863 $ 3,983 $ 69,514

$ - $ 85,811 $ 3,983 $ 89,514

$ - $ 112,621 $ 3,983 $ 116,451

#NUM! $ 39,974 #NUM! #NUM!

#NUM! $ 39,974 #NUM! #NUM!

$ - $ 39,974 $ 3,983 $ 43,687

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 24,622 $ 1,392 $ 25,897

$ - $ 20,862 $ 1,392 $ 22,140

$ - $ 17,817 $ 1,392 $ 19,097

$ - $ 15,351 $ 1,392 $ 16,636

$ - $ 13,354 $ 1,392 $ 14,657

#NUM! $ 24,622 #NUM! #NUM!

#NUM! $ 24,622 #NUM! #NUM!

$ - $ 24,622 $ 1,392 $ 25,897

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price
($/yr) ($) ($) ($)

$ - $ 22,287 $ 2,932 $ 25,084

$ - $ 28,447 $ 2,932 $ 31,188

$ - $ 36,725 $ 2,932 $ 39,422

$ - $ 47,853 $ 2,932 $ 50,541

$ - $ 62,808 $ 2,932 $ 65,532

#NUM! $ 22,287 #NUM! #NUM!

#NUM! $ 22,287 #NUM! #NUM!

$ - $ 22,287 $ 2,932 $ 25,084

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 42,303 $ 3,983 $ 45,994

$ - $ 53,991 $ 3,983 $ 57,651

$ - $ 69,699 $ 3,983 $ 73,348

$ - $ 90,809 $ 3,983 $ 94,532

$ - $ 119,181 $ 3,983 $ 123,055

#NUM! $ 42,303 #NUM! #NUM!

#NUM! $ 42,303 #NUM! #NUM!

$ - $ 42,303 $ 3,983 $ 45,994

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,267 $ 2,072 $ 25,176

$ - $ 19,714 $ 2,072 $ 21,656

$ - $ 16,837 $ 2,072 $ 18,804

$ - $ 14,506 $ 2,072 $ 16,495

$ - $ 12,619 $ 2,072 $ 14,625

#NUM! $ 23,267 #NUM! #NUM!

#NUM! $ 23,267 #NUM! #NUM!

$ - $ 23,267 $ 2,072 $ 25,176

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)
$ - $ 21,039 $ 4,522 $ 25,474

$ - $ 26,852 $ 4,522 $ 31,235

$ - $ 34,665 $ 4,522 $ 38,976

$ - $ 45,164 $ 4,522 $ 49,380

$ - $ 59,274 $ 4,522 $ 63,431

#NUM! $ 21,039 #NUM! #NUM!

#NUM! $ 21,039 #NUM! #NUM!

$ - $ 21,039 $ 4,522 $ 25,474

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 39,974 $ 3,983 $ 43,687

$ - $ 51,019 $ 3,983 $ 54,681

$ - $ 65,863 $ 3,983 $ 69,514

$ - $ 85,811 $ 3,983 $ 89,514

$ - $ 112,621 $ 3,983 $ 116,451

#NUM! $ 39,974 #NUM! #NUM!

#NUM! $ 39,974 #NUM! #NUM!

$ - $ 39,974 $ 3,983 $ 43,687

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 24,622 $ 2,072 $ 26,529

$ - $ 20,862 $ 2,072 $ 22,793

$ - $ 17,817 $ 2,072 $ 19,776

$ - $ 15,351 $ 2,072 $ 17,332

$ - $ 13,354 $ 2,072 $ 15,353

#NUM! $ 24,622 #NUM! #NUM!

#NUM! $ 24,622 #NUM! #NUM!

$ - $ 24,622 $ 2,072 $ 26,529

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 22,264 $ 4,522 $ 26,689
$ - $ 28,416 $ 4,522 $ 32,785

$ - $ 36,684 $ 4,522 $ 40,977

$ - $ 47,794 $ 4,522 $ 51,987

$ - $ 62,727 $ 4,522 $ 66,881

#NUM! $ 22,264 #NUM! #NUM!

#NUM! $ 22,264 #NUM! #NUM!

$ - $ 22,264 $ 4,522 $ 26,689

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 42,303 $ 3,983 $ 45,994

$ - $ 53,991 $ 3,983 $ 57,651

$ - $ 69,699 $ 3,983 $ 73,348

$ - $ 90,809 $ 3,983 $ 94,532

$ - $ 119,181 $ 3,983 $ 123,055

#NUM! $ 42,303 #NUM! #NUM!

#NUM! $ 42,303 #NUM! #NUM!

$ - $ 42,303 $ 3,983 $ 45,994

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
82 83 84 85

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 212 $ 84 27,789 $ 3,113

$ 226 $ 84 25,640 $ 2,875

$ 242 $ 84 23,822 $ 2,672

$ 262 $ 84 22,263 $ 2,499

$ 284 $ 84 20,913 $ 2,349

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 30,368 $ 3,400

Annual Annual Annual Annual

75th Percentile Values

75th Percentile Values

75th Percentile Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,152 $ 84 104,189 $ 11,671

$ 1,199 $ 84 93,917 $ 10,529

$ 1,250 $ 84 85,620 $ 9,607

$ 1,304 $ 84 78,780 $ 8,846

$ 1,363 $ 84 73,042 $ 8,208

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 104,189 $ 11,671

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,453 $ 102 249,497 $ 27,930

$ 2,564 $ 102 222,422 $ 24,920

$ 2,683 $ 102 200,988 $ 22,537

$ 2,811 $ 102 183,598 $ 20,603

$ 2,949 $ 102 169,206 $ 19,003

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 249,497 $ 27,930

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 24,823 $ 2,831

$ 200 $ 84 23,181 $ 2,644

$ 187 $ 84 21,757 $ 2,482

$ 177 $ 84 20,512 $ 2,341

$ 169 $ 84 19,413 $ 2,215

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 26,739 $ 3,049

Annual Annual Annual Annual

Repair Maint. Total Electricity

75th Percentile Values

75th Percentile Values

75th Percentile Values
Cost Cost Energy Use Bill - 2017

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

$ 1,084 $ 84 92,485 $ 10,548

$ 1,278 $ 84 86,154 $ 9,828

$ 1,540 $ 84 80,697 $ 9,207

$ 1,892 $ 84 75,944 $ 8,665

$ 2,364 $ 84 71,767 $ 8,190

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 99,916 $ 11,395

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 209,554 $ 23,899

$ 2,135 $ 102 194,613 $ 22,198

$ 2,611 $ 102 181,807 $ 20,741

$ 3,251 $ 102 170,708 $ 19,477

$ 4,110 $ 102 160,996 $ 18,371

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 227,212 $ 25,910

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 16,630 $ 1,701

$ 200 $ 84 15,687 $ 1,614

$ 187 $ 84 14,873 $ 1,539

$ 177 $ 84 14,162 $ 1,473

$ 169 $ 84 13,535 $ 1,415

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 17,732 $ 1,803

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

75th Percentile Values

75th Percentile Values

75th Percentile Values
($/yr) ($/yr) (kWh/yr) ($/yr)

$ 1,084 $ 84 62,002 $ 6,334

$ 1,278 $ 84 58,359 $ 5,997

$ 1,540 $ 84 55,228 $ 5,708

$ 1,892 $ 84 52,507 $ 5,457

$ 2,364 $ 84 50,121 $ 5,236

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 66,293 $ 6,730

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 140,020 $ 14,266

$ 2,135 $ 102 131,405 $ 13,470

$ 2,611 $ 102 124,042 $ 12,790

$ 3,251 $ 102 117,678 $ 12,202

$ 4,110 $ 102 112,123 $ 11,689

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 150,238 $ 15,210

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 24,942 $ 2,813

$ 246 $ 84 23,240 $ 2,622

$ 231 $ 84 21,772 $ 2,458

$ 218 $ 84 20,494 $ 2,315

$ 208 $ 84 19,371 $ 2,189

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 26,940 $ 3,037

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 1,380 $ 84 102,993 $ 11,607

$ 1,628 $ 84 94,865 $ 10,696

$ 1,961 $ 84 88,012 $ 9,929

$ 2,409 $ 84 82,156 $ 9,273

$ 3,011 $ 84 77,094 $ 8,706

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 112,789 $ 12,704

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 229,674 $ 25,879

$ 2,890 $ 102 211,123 $ 23,802

$ 3,535 $ 102 195,541 $ 22,057

$ 4,401 $ 102 182,267 $ 20,570

$ 5,565 $ 102 170,823 $ 19,288

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 252,130 $ 28,394

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 22,969 $ 2,186

$ 246 $ 84 21,436 $ 2,046

$ 231 $ 84 20,118 $ 1,933

$ 218 $ 84 18,973 $ 1,822

$ 208 $ 84 17,969 $ 1,724

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 24,775 $ 2,341

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,380 $ 84 95,122 $ 8,972

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 1,628 $ 84 87,746 $ 8,345

$ 1,961 $ 84 81,551 $ 7,778

$ 2,409 $ 84 76,273 $ 7,324

$ 3,011 $ 84 71,723 $ 6,889

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 104,051 $ 9,732

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 212,197 $ 19,982

$ 2,890 $ 102 195,342 $ 18,549

$ 3,535 $ 102 181,239 $ 17,264

$ 4,401 $ 102 169,265 $ 16,233

$ 5,565 $ 102 158,971 $ 15,273

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 232,696 $ 21,726

75th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

75th Percentile Values
86 87 88 89

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#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?

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 296 $ 50,241 $ 51,109

$ 310 $ 48,879 $ 48,922 $ 1,145

$ 326 $ 48,612 $ 48,415 $ 1,381

$ 346 $ 49,080 $ 48,839 $ 930

$ 368 $ 50,092 $ 50,092 $ (19)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,236 $ 181,203 $ 191,117

$ 1,283 $ 171,090 $ 170,811 $ 10,242

$ 1,334 $ 164,004 $ 163,226 $ 17,071

$ 1,388 $ 158,856 $ 158,846 $ 22,163

$ 1,447 $ 155,302 $ 155,302 $ 25,644

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,555 $ 390,956 $ 416,051

$ 2,666 $ 361,780 $ 361,945 $ 29,501

$ 2,785 $ 340,649 $ 339,054 $ 50,392

$ 2,913 $ 324,897 $ 324,575 $ 66,427

$ 3,052 $ 312,998 $ 312,998 $ 77,993

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 58,114 $ 57,730

$ 284 $ 52,267 $ 52,077 $ 5,887

$ 271 $ 47,555 $ 47,543 $ 10,533

$ 261 $ 43,638 $ 43,628 $ 14,451

$ 253 $ 40,347 $ 40,347 $ 17,725

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2017 Cost Cost Savings

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

$ 1,168 $ 150,742 $ 150,468

$ 1,362 $ 150,225 $ 149,801 $ 657

$ 1,624 $ 154,131 $ 153,855 $ (3,633)

$ 1,976 $ 162,688 $ 162,550 $ (11,922)

$ 2,448 $ 176,997 $ 176,997 $ (25,852)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 322,644 $ 322,220

$ 2,237 $ 317,672 $ 316,939 $ 5,192

$ 2,713 $ 321,855 $ 321,441 $ 332

$ 3,353 $ 335,062 $ 334,930 $ (12,645)

$ 4,212 $ 359,280 $ 359,280 $ (36,523)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 48,209 $ 48,257

$ 284 $ 43,374 $ 43,524 $ 4,918

$ 271 $ 39,341 $ 39,341 $ 8,937

$ 261 $ 35,999 $ 35,991 $ 12,233

$ 253 $ 33,264 $ 33,264 $ 14,969

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings
($/yr) ($) ($) ($)

$ 1,168 $ 110,325 $ 110,580

$ 1,362 $ 114,847 $ 115,046 $ (3,848)

$ 1,624 $ 122,284 $ 122,179 $ (12,080)

$ 1,976 $ 134,107 $ 134,139 $ (23,959)

$ 2,448 $ 151,097 $ 151,097 $ (40,839)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 229,568 $ 230,735

$ 2,237 $ 236,286 $ 236,330 $ (5,217)

$ 2,713 $ 249,082 $ 248,744 $ (19,331)

$ 3,353 $ 269,488 $ 269,564 $ (40,370)

$ 4,212 $ 300,640 $ 300,640 $ (71,499)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 59,315 $ 58,826

$ 330 $ 53,310 $ 53,049 $ 5,972

$ 315 $ 48,507 $ 48,494 $ 10,681

$ 302 $ 44,565 $ 44,513 $ 14,653

$ 292 $ 41,214 $ 41,214 $ 17,964

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)
$ 1,464 $ 166,988 $ 166,812

$ 1,712 $ 165,585 $ 165,078 $ 2,050

$ 2,045 $ 168,812 $ 168,372 $ (1,331)

$ 2,493 $ 177,283 $ 177,058 $ (9,457)

$ 3,095 $ 191,901 $ 191,901 $ (23,737)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 351,609 $ 351,199

$ 2,992 $ 344,827 $ 343,491 $ 7,719

$ 3,637 $ 347,875 $ 347,179 $ 4,391

$ 4,503 $ 361,644 $ 361,310 $ (8,880)

$ 5,667 $ 387,415 $ 387,415 $ (33,988)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 54,382 $ 54,407

$ 330 $ 49,184 $ 49,283 $ 5,435

$ 315 $ 44,661 $ 44,655 $ 9,848

$ 302 $ 40,917 $ 40,914 $ 13,510

$ 292 $ 37,858 $ 37,858 $ 16,590

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,464 $ 143,665 $ 144,981
$ 1,712 $ 145,636 $ 145,887 $ (1,413)

$ 2,045 $ 151,432 $ 151,293 $ (7,615)

$ 2,493 $ 161,937 $ 161,945 $ (18,555)

$ 3,095 $ 178,870 $ 178,870 $ (35,482)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 298,055 $ 301,885

$ 2,992 $ 300,104 $ 300,728 $ (56)

$ 3,637 $ 308,625 $ 308,422 $ (9,617)

$ 4,503 $ 326,505 $ 326,636 $ (28,675)

$ 5,667 $ 357,775 $ 357,775 $ (59,610)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
90 91 92 93

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

($) (Years) (Years) ($/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?

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 1,302 10.02 7.55 $ -

$ 538 12.01 8.90 $ -

$ (295) 14.39 10.45 $ -

$ (1,164) 17.25 12.23 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual
Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 12,086 3.02 2.37 $ -

$ 7,644 3.51 2.73 $ -

$ 7,381 4.04 3.11 $ -

$ 8,778 4.62 3.52 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 34,078 1.64 1.30 $ -

$ 23,256 1.92 1.50 $ -

$ 23,460 2.23 1.73 $ -

$ 29,394 2.56 1.97 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,888 -17.55 -22.53 $ -

$ 9,625 -17.05 -21.85 $ -

$ 11,828 -16.56 -21.17 $ -

$ 14,314 -16.08 -20.50 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water
Savings Payback Payback Bill - 2017

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

$ -

$ 553 19.01 9.58 $ -

$ (3,856) 28.91 12.06 $ -

$ (9,677) 49.61 15.21 $ -

$ (21,641) 116.19 19.25 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,086 13.27 7.70 $ -

$ (2,815) 18.95 9.72 $ -

$ (14,318) 28.82 12.29 $ -

$ (31,875) 49.30 15.58 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 4,914 -32.92 -46.54 $ -

$ 8,329 -32.09 -45.18 $ -

$ 10,714 -31.26 -43.81 $ -

$ 12,765 -30.43 -42.48 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017
($) (Years) (Years) ($/yr)

$ -

$ (3,816) 94.10 19.73 $ -

$ (7,791) 116.23 24.87 $ -

$ (13,256) 59.45 31.42 $ -

$ (28,971) -43.52 39.80 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ (5,104) 55.64 15.83 $ -

$ (12,740) 90.53 20.01 $ -

$ (23,159) 108.87 25.34 $ -

$ (50,621) 83.10 32.16 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,962 -16.76 -21.93 $ -

$ 9,758 -16.33 -21.32 $ -

$ 12,018 -15.89 -20.70 $ -

$ 14,507 -15.46 -20.09 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

($) (Years) (Years) ($/yr)
$ -

$ 1,960 15.11 7.52 $ -

$ (2,509) 23.29 9.56 $ -

$ (9,178) 41.34 12.17 $ -

$ (20,742) 99.27 15.52 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 7,533 11.42 6.26 $ -

$ (441) 16.89 7.97 $ -

$ (13,193) 27.06 10.16 $ -

$ (31,471) 52.32 12.97 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,422 -23.89 -31.18 $ -

$ 9,128 -23.33 -30.35 $ -

$ 11,597 -22.75 -29.50 $ -

$ 13,968 -22.17 -28.65 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -
$ (1,413) 37.56 10.60 $ -

$ (5,874) 74.42 13.51 $ -

$ (11,820) 78.19 17.22 $ -

$ (25,464) 104.15 21.99 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ (48) 25.30 8.82 $ -

$ (8,677) 45.72 11.25 $ -

$ (20,372) 73.83 14.37 $ -

$ (40,593) 78.85 18.36 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
94 95 96 97

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 12,239 $ 1,811 $ 13,754 $ 212

$ 13,964 $ 1,811 $ 15,479 $ 226

$ 15,992 $ 1,811 $ 17,507 $ 242

$ 18,376 $ 1,811 $ 19,891 $ 262

$ 21,179 $ 1,811 $ 22,694 $ 284

$ 12,239 #NUM! #NUM! #NUM!

$ 12,239 #NUM! #NUM! #NUM!

$ 12,239 $ 1,811 $ 13,754 #NUM!

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 41,439 $ 4,652 $ 45,331 $ 1,152

$ 44,032 $ 4,652 $ 47,923 $ 1,199

$ 46,826 $ 4,652 $ 50,718 $ 1,250

$ 49,839 $ 4,652 $ 53,731 $ 1,304

$ 53,086 $ 4,652 $ 56,977 $ 1,363

$ 41,439 #NUM! #NUM! #NUM!

$ 41,439 #NUM! #NUM! #NUM!

$ 41,439 $ 4,652 $ 45,331 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 59,672 $ 6,859 $ 65,410 $ 2,453

$ 63,405 $ 6,859 $ 69,144 $ 2,564

$ 67,430 $ 6,859 $ 73,168 $ 2,683

$ 71,768 $ 6,859 $ 77,506 $ 2,811

$ 76,443 $ 6,859 $ 82,182 $ 2,949

$ 59,672 #NUM! #NUM! #NUM!

$ 59,672 #NUM! #NUM! #NUM!

$ 59,672 $ 6,859 $ 65,410 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 26,072 $ 1,585 $ 27,398 $ 215

$ 22,091 $ 1,585 $ 23,417 $ 200

$ 18,867 $ 1,585 $ 20,193 $ 187

$ 16,256 $ 1,585 $ 17,581 $ 177

$ 14,140 $ 1,585 $ 15,466 $ 169

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 $ 1,585 $ 27,398 #NUM!

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

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

$ 23,600 $ 3,337 $ 26,391 $ 1,084

$ 30,122 $ 3,337 $ 32,914 $ 1,278

$ 38,889 $ 3,337 $ 41,680 $ 1,540

$ 50,671 $ 3,337 $ 53,463 $ 1,892

$ 66,508 $ 3,337 $ 69,299 $ 2,364

$ 23,600 #NUM! #NUM! #NUM!

$ 23,600 #NUM! #NUM! #NUM!

$ 23,600 $ 3,337 $ 26,391 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 44,794 $ 4,534 $ 48,587 $ 1,781

$ 57,171 $ 4,534 $ 60,964 $ 2,135

$ 73,804 $ 4,534 $ 77,597 $ 2,611

$ 96,159 $ 4,534 $ 99,951 $ 3,251

$ 126,201 $ 4,534 $ 129,994 $ 4,110

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 $ 4,534 $ 48,587 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 27,591 $ 1,585 $ 28,916 $ 215

$ 23,378 $ 1,585 $ 24,704 $ 200

$ 19,966 $ 1,585 $ 21,292 $ 187

$ 17,202 $ 1,585 $ 18,528 $ 177

$ 14,964 $ 1,585 $ 16,290 $ 169

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 $ 1,585 $ 28,916 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost
($) ($) ($) ($/yr)

$ 24,974 $ 3,337 $ 27,766 $ 1,084

$ 31,877 $ 3,337 $ 34,668 $ 1,278

$ 41,154 $ 3,337 $ 43,945 $ 1,540

$ 53,623 $ 3,337 $ 56,414 $ 1,892

$ 70,382 $ 3,337 $ 73,173 $ 2,364

$ 24,974 #NUM! #NUM! #NUM!

$ 24,974 #NUM! #NUM! #NUM!

$ 24,974 $ 3,337 $ 27,766 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 47,403 $ 4,534 $ 51,196 $ 1,781

$ 60,501 $ 4,534 $ 64,294 $ 2,135

$ 78,103 $ 4,534 $ 81,896 $ 2,611

$ 101,759 $ 4,534 $ 105,552 $ 3,251

$ 133,551 $ 4,534 $ 137,344 $ 4,110

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 $ 4,534 $ 51,196 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 26,072 $ 2,359 $ 28,046 $ 265

$ 22,091 $ 2,359 $ 24,065 $ 246

$ 18,867 $ 2,359 $ 20,840 $ 231

$ 16,256 $ 2,359 $ 18,229 $ 218

$ 14,140 $ 2,359 $ 16,114 $ 208

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 $ 2,359 $ 28,046 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 23,576 $ 5,147 $ 27,882 $ 1,380

$ 30,090 $ 5,147 $ 34,396 $ 1,628

$ 38,844 $ 5,147 $ 43,150 $ 1,961

$ 50,610 $ 5,147 $ 54,916 $ 2,409

$ 66,422 $ 5,147 $ 70,727 $ 3,011

$ 23,576 #NUM! #NUM! #NUM!

$ 23,576 #NUM! #NUM! #NUM!

$ 23,576 $ 5,147 $ 27,882 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 44,794 $ 4,534 $ 48,587 $ 2,411

$ 57,171 $ 4,534 $ 60,964 $ 2,890

$ 73,804 $ 4,534 $ 77,597 $ 3,535

$ 96,159 $ 4,534 $ 99,951 $ 4,401

$ 126,201 $ 4,534 $ 129,994 $ 5,565

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 $ 4,534 $ 48,587 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 27,591 $ 2,359 $ 29,564 $ 265

$ 23,378 $ 2,359 $ 25,351 $ 246

$ 19,966 $ 2,359 $ 21,939 $ 231

$ 17,202 $ 2,359 $ 19,176 $ 218

$ 14,964 $ 2,359 $ 16,937 $ 208

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 $ 2,359 $ 29,564 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 24,949 $ 5,147 $ 29,255 $ 1,380
$ 31,843 $ 5,147 $ 36,148 $ 1,628

$ 41,107 $ 5,147 $ 45,413 $ 1,961

$ 53,557 $ 5,147 $ 57,863 $ 2,409

$ 70,290 $ 5,147 $ 74,596 $ 3,011

$ 24,949 #NUM! #NUM! #NUM!

$ 24,949 #NUM! #NUM! #NUM!

$ 24,949 $ 5,147 $ 29,255 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 47,403 $ 4,534 $ 51,196 $ 2,411

$ 60,501 $ 4,534 $ 64,294 $ 2,890

$ 78,103 $ 4,534 $ 81,896 $ 3,535

$ 101,759 $ 4,534 $ 105,552 $ 4,401

$ 133,551 $ 4,534 $ 137,344 $ 5,565

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 $ 4,534 $ 51,196 #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
98 99 100 101

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 29,199 $ 6,760 $ 296

$ 84 26,916 $ 6,231 $ 310

$ 84 24,984 $ 5,784 $ 326

$ 84 23,328 $ 5,401 $ 346

$ 84 21,893 $ 5,068 $ 368

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 31,938 $ 7,394 #NUM!

Annual Annual Annual Annual

Maximum Values

Maximum Values

Maximum Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 109,499 $ 25,350 $ 1,236

$ 84 98,587 $ 22,824 $ 1,283

$ 84 89,773 $ 20,783 $ 1,334

$ 84 82,506 $ 19,101 $ 1,388

$ 84 76,410 $ 17,690 $ 1,447

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 109,499 $ 25,350 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 262,465 $ 60,763 $ 2,555

$ 102 233,703 $ 54,105 $ 2,666

$ 102 210,932 $ 48,833 $ 2,785

$ 102 192,458 $ 44,556 $ 2,913

$ 102 177,169 $ 41,017 $ 3,052

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 262,465 $ 60,763 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 25,530 $ 5,910 $ 299

$ 84 23,829 $ 5,517 $ 284

$ 84 22,354 $ 5,175 $ 271

$ 84 21,064 $ 4,876 $ 261

$ 84 19,925 $ 4,613 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 27,515 $ 6,370 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Maximum Values

Maximum Values

Maximum Values
Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 95,130 $ 22,024 $ 1,168

$ 84 88,572 $ 20,505 $ 1,362

$ 84 82,918 $ 19,196 $ 1,624

$ 84 77,994 $ 18,056 $ 1,976

$ 84 73,666 $ 17,054 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 102,829 $ 23,806 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 215,606 $ 49,915 $ 1,883

$ 102 200,127 $ 46,332 $ 2,237

$ 102 186,860 $ 43,260 $ 2,713

$ 102 175,361 $ 40,598 $ 3,353

$ 102 165,300 $ 38,269 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 233,900 $ 54,150 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 26,217 $ 6,069 $ 299

$ 84 24,446 $ 5,660 $ 284

$ 84 22,916 $ 5,305 $ 271

$ 84 21,580 $ 4,996 $ 261

$ 84 20,404 $ 4,724 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 28,288 $ 6,549 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

Maximum Values

Maximum Values

Maximum Values
($/yr) (kWh/yr) ($/yr) ($/yr)

$ 84 97,867 $ 22,657 $ 1,168

$ 84 91,030 $ 21,074 $ 1,362

$ 84 85,153 $ 19,714 $ 1,624

$ 84 80,046 $ 18,532 $ 1,976

$ 84 75,568 $ 17,495 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 105,920 $ 24,522 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 222,092 $ 51,417 $ 1,883

$ 102 205,927 $ 47,674 $ 2,237

$ 102 192,113 $ 44,476 $ 2,713

$ 102 180,172 $ 41,712 $ 3,353

$ 102 169,747 $ 39,298 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 241,265 $ 55,855 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 25,884 $ 5,992 $ 349

$ 84 24,100 $ 5,579 $ 330

$ 84 22,563 $ 5,224 $ 315

$ 84 21,224 $ 4,914 $ 302

$ 84 20,047 $ 4,641 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 27,977 $ 6,477 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

Maximum Values

Maximum Values

Maximum Values
$ 84 106,996 $ 24,771 $ 1,464

$ 84 98,481 $ 22,799 $ 1,712

$ 84 91,301 $ 21,137 $ 2,045

$ 84 85,166 $ 19,717 $ 2,493

$ 84 79,863 $ 18,489 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 117,259 $ 27,147 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 238,645 $ 55,249 $ 2,513

$ 102 219,210 $ 50,749 $ 2,992

$ 102 202,884 $ 46,970 $ 3,637

$ 102 188,977 $ 43,750 $ 4,503

$ 102 176,989 $ 40,975 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 262,171 $ 60,695 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 26,627 $ 6,164 $ 349

$ 84 24,768 $ 5,734 $ 330

$ 84 23,170 $ 5,364 $ 315

$ 84 21,781 $ 5,043 $ 302

$ 84 20,564 $ 4,761 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 28,816 $ 6,671 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 110,703 $ 25,629 $ 1,464

Maximum Values

Maximum Values

Maximum Values
$ 84 101,762 $ 23,559 $ 1,712

$ 84 94,251 $ 21,820 $ 2,045

$ 84 87,853 $ 20,339 $ 2,493

$ 84 82,337 $ 19,062 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 121,528 $ 28,135 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 247,125 $ 57,212 $ 2,513

$ 102 226,693 $ 52,482 $ 2,992

$ 102 209,597 $ 48,524 $ 3,637

$ 102 195,081 $ 45,163 $ 4,503

$ 102 182,603 $ 42,274 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 271,975 $ 62,965 #NUM!

Maximum Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Maximum Values
102 103 104 105

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NAME? #NAME?

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

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 85,744 $ 74,137

$ 81,908 $ 68,835 $ 7,162 $ 5,302

$ 79,686 $ 76,558 $ 9,186 $ 6,742

$ 78,461 $ 78,461 $ 10,239 $ 7,308

$ 78,173 $ 78,173 $ 10,373 $ 7,037

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected
Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 421,704 $ 353,835

$ 372,259 $ 372,259 $ 49,445 $ 38,896

$ 348,575 $ 348,575 $ 73,129 $ 58,055

$ 329,949 $ 329,949 $ 91,755 $ 72,996

$ 315,246 $ 315,246 $ 106,458 $ 84,656

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 961,338 $ 800,141

$ 832,252 $ 832,252 $ 129,086 $ 102,400

$ 767,695 $ 767,695 $ 193,643 $ 155,226

$ 716,875 $ 716,875 $ 244,463 $ 196,644

$ 676,392 $ 676,392 $ 284,946 $ 229,462

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 115,320 $ 115,320

$ 101,410 $ 101,410 $ 13,910 $ 13,910

$ 93,436 $ 93,436 $ 21,884 $ 21,884

$ 86,681 $ 86,681 $ 28,639 $ 28,639

$ 80,921 $ 80,921 $ 34,399 $ 34,399

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

($) ($) ($) ($)

$ 354,799 $ 354,799

$ 327,490 $ 327,490 $ 27,309 $ 27,309

$ 322,763 $ 322,763 $ 32,036 $ 32,036

$ 324,678 $ 324,678 $ 30,120 $ 30,120

$ 334,336 $ 334,336 $ 20,463 $ 20,463

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 781,266 $ 781,266

$ 713,741 $ 713,741 $ 67,525 $ 67,525

$ 696,608 $ 696,608 $ 84,659 $ 84,659

$ 693,158 $ 693,158 $ 88,108 $ 88,108

$ 705,192 $ 705,192 $ 76,074 $ 76,074

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 119,080 $ 119,080

$ 104,606 $ 104,606 $ 14,474 $ 14,474

$ 96,273 $ 96,273 $ 22,807 $ 22,807

$ 89,225 $ 89,225 $ 29,855 $ 29,855

$ 83,225 $ 83,225 $ 35,855 $ 35,855

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 365,110 $ 365,110

$ 336,845 $ 336,845 $ 28,265 $ 28,265

$ 331,937 $ 331,937 $ 33,173 $ 33,173

$ 333,975 $ 333,975 $ 31,135 $ 31,135

$ 344,090 $ 344,090 $ 21,021 $ 21,021

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 805,053 $ 805,053

$ 735,001 $ 735,001 $ 70,053 $ 70,053

$ 717,147 $ 717,147 $ 87,906 $ 87,906

$ 713,633 $ 713,633 $ 91,421 $ 91,421

$ 726,294 $ 726,294 $ 78,760 $ 78,760

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 117,881 $ 117,881

$ 103,602 $ 103,602 $ 14,280 $ 14,280

$ 95,389 $ 95,389 $ 22,492 $ 22,492

$ 88,448 $ 88,448 $ 29,433 $ 29,433

$ 82,541 $ 82,541 $ 35,340 $ 35,340

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 399,554 $ 399,554

$ 364,937 $ 364,937 $ 34,617 $ 34,617

$ 356,570 $ 356,570 $ 42,984 $ 42,984

$ 356,188 $ 356,188 $ 43,366 $ 43,366

$ 364,770 $ 364,770 $ 34,784 $ 34,784

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 866,091 $ 866,091

$ 784,244 $ 784,244 $ 81,847 $ 81,847

$ 760,224 $ 760,224 $ 105,867 $ 105,867

$ 752,778 $ 752,778 $ 113,313 $ 113,313

$ 763,489 $ 763,489 $ 102,602 $ 102,602

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 121,826 $ 121,826

$ 106,953 $ 106,953 $ 14,874 $ 14,874

$ 98,365 $ 98,365 $ 23,461 $ 23,461

$ 91,119 $ 91,119 $ 30,707 $ 30,707

$ 84,962 $ 84,962 $ 36,864 $ 36,864

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 413,032 $ 413,032
$ 376,832 $ 376,832 $ 36,199 $ 36,199

$ 367,951 $ 367,951 $ 45,081 $ 45,081

$ 367,442 $ 367,442 $ 45,590 $ 45,590

$ 376,289 $ 376,289 $ 36,743 $ 36,743

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 896,391 $ 896,391

$ 810,709 $ 810,709 $ 85,682 $ 85,682

$ 785,275 $ 785,275 $ 111,116 $ 111,116

$ 777,249 $ 777,249 $ 119,141 $ 119,141

$ 788,196 $ 788,196 $ 108,195 $ 108,195

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
106 107 108 109

Presumptive

Energy only

Payback Payback

(Years) (Years)

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

Presumptive

Energy only

Payback Payback

(Years) (Years)

17.53 7.55

21.29 8.90

25.90 10.45

31.62 12.23

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive
Energy only

Payback Payback

(Years) (Years)

5.25 2.37

6.14 2.73

7.12 3.11

8.21 3.52

#NUM! 0.00

#NUM! 0.00

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

2.84 1.30

3.34 1.50

3.90 1.73

4.52 1.97

#NUM! 0.00

#NUM! 0.00

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.72 -22.53

-9.44 -21.85

-9.16 -21.17

-8.88 -20.50

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only
Payback Payback

(Years) (Years)

57.26 9.58

147.86 12.06

784.25 15.21

3,603.63 19.25

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

31.67 7.70

55.16 9.72

135.20 12.29

537.94 15.58

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.91 -46.54

-9.63 -45.18

-9.35 -43.81

-9.07 -42.48

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback
(Years) (Years)

3,312.25 19.73

22,865.92 24.87

5,937.84 31.42

358.30 39.80

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

62,518.38 15.83

129,785.50 20.01

1,476.26 25.34

7,994.42 32.16

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.22 -21.93

-8.97 -21.32

-8.72 -20.70

-8.47 -20.09

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)
44.24 7.52

119.68 9.56

1,556.11 12.17

31,448.99 15.52

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

28.39 6.26

55.55 7.97

225.03 10.16

1,464.38 12.97

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.37 -31.18

-9.13 -30.35

-8.89 -29.50

-8.64 -28.65

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)
1,023.94 10.60

6,208.65 13.51

13,160.23 17.22

2,546.53 21.99

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

458.05 8.82

3,871.04 11.25

8,179.46 14.37

3,400.65 18.36

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

#NUM! #NUM!
#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!
110 111 112 113

Customers LCC

Impacted Savings

% % Winners

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

Customers LCC

Impacted Savings

% % Winners

 - 100

 11 87

 32 48

 77 17

 95 5

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Customers LCC

Impacted Savings

% % Winners

 - 100

 2 100

 22 100

 67 100

 98 99

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 2 100

 22 100

 67 100

 98 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Impacted Savings

% % Winners

 - 100

 28 29

 58 6

 80 1

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 52

 58 15

 80 4

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
% % Winners

 - 100

 28 9

 58 1

 80 0

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 12

 58 1

 80 0

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 - 100

 28 45

 58 10

 80 3

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 64

 58 23

 80 5

 96 1

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 28 16

 58 6

 80 2

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 25

 58 9

 80 3

 96 1

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

#DIV/0! #NUM!
#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

Customers LCC

Impacted Savings

% % Winners

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

Of Impacted Customers
114 115 116 117

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 - -

 - -

 - 100

 - 100

 - 100

Presumptive

 Customers

 Customers

 Customers
Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 78 100

 35 100

 6 -

 2 -

 - 100

 - 100

 - -

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 96 100

 73 100

 48 100

 - 100

 - 100

 - -

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

 Customers

 Customers

 Customers
Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 0 -

 8 -

 34 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 1 -

 15 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

 Customers

 Customers

 Customers
% < 3 yrs % < 3 yrs

 - 100

 17 -

 46 -

 75 -

 89 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 8 -

 25 -

 53 -

 77 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 Customers

 Customers

 Customers
 - 100

 - -

 0 -

 11 -

 40 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 3 -

 25 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 Customers

 Customers

 Customers
 0 -

 14 -

 46 -

 72 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 6 -

 30 -

 57 -

 - 100

 - 100

 - 100

 Customers

#NUM! #NUM!
#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

 Customers
118 119 120 121

Net No Net

Cost Impact Benefit

% % %

#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 No Net

Cost Impact Benefit

% % %

0 100 0

1 89 9

17 68 15

64 23 13

90 5 5

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

Customers with

Customers with
Net No Net

Cost Impact Benefit

% % %

0 100 0

0 98 2

0 78 22

0 33 67

1 2 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 98 2

0 78 22

0 33 67

0 2 98

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Customers with

Customers with

Customers with
Cost Impact Benefit

% % %

0 100 0

20 72 8

54 42 4

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

13 72 15

49 42 9

77 20 3

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

Customers with

Customers with

Customers with
% % %

0 100 0

25 72 3

58 42 0

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

25 72 3

57 42 1

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

Customers with

Customers with

Customers with
0 100 0

15 72 13

52 42 6

78 20 2

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

10 72 18

44 42 14

76 20 4

95 4 1

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

Customers with

Customers with

Customers with
23 72 5

55 42 3

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

21 72 7

53 42 5

77 20 3

95 4 1

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

#DIV/0! #DIV/0! #NUM!
#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

Net No Net

Cost Impact Benefit

% % %

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

Customers with
122 123 124 125

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 10,055 $ 1,121

$ - $ 11,472 $ 1,121

$ - $ 13,138 $ 1,121

$ - $ 15,097 $ 1,121

$ - $ 17,399 $ 1,121

#NUM! $ 10,055 #NUM!

#NUM! $ 10,055 #NUM!

$ - $ 10,055 $ 1,121

Annual
Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 34,044 $ 2,948

$ - $ 36,174 $ 2,948

$ - $ 38,470 $ 2,948

$ - $ 40,945 $ 2,948

$ - $ 43,613 $ 2,948

#NUM! $ 34,044 #NUM!

#NUM! $ 34,044 #NUM!

$ - $ 34,044 $ 2,948

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 49,024 $ 4,347

$ - $ 52,091 $ 4,347

$ - $ 55,397 $ 4,347

$ - $ 58,961 $ 4,347

$ - $ 62,802 $ 4,347

#NUM! $ 49,024 #NUM!

#NUM! $ 49,024 #NUM!

$ - $ 49,024 $ 4,347

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 21,420 $ 1,004

$ - $ 18,149 $ 1,004

$ - $ 15,500 $ 1,004

$ - $ 13,355 $ 1,004

$ - $ 11,617 $ 1,004

#NUM! $ 21,420 #NUM!

#NUM! $ 21,420 #NUM!

$ - $ 21,420 $ 1,004

Annual

Water Equipment Installation
Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 19,388 $ 2,115

$ - $ 24,747 $ 2,115

$ - $ 31,949 $ 2,115

$ - $ 41,629 $ 2,115

$ - $ 54,640 $ 2,115

#NUM! $ 19,388 #NUM!

#NUM! $ 19,388 #NUM!

$ - $ 19,388 $ 2,115

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 36,801 $ 2,873

$ - $ 46,969 $ 2,873

$ - $ 60,634 $ 2,873

$ - $ 79,000 $ 2,873

$ - $ 103,681 $ 2,873

#NUM! $ 36,801 #NUM!

#NUM! $ 36,801 #NUM!

$ - $ 36,801 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 22,667 $ 1,004

$ - $ 19,206 $ 1,004

$ - $ 16,403 $ 1,004

$ - $ 14,133 $ 1,004

$ - $ 12,294 $ 1,004

#NUM! $ 22,667 #NUM!

#NUM! $ 22,667 #NUM!

$ - $ 22,667 $ 1,004

Annual

Water Equipment Installation

Bill - 2017 Price Cost
($/yr) ($) ($)

$ - $ 20,518 $ 2,115

$ - $ 26,188 $ 2,115

$ - $ 33,810 $ 2,115

$ - $ 44,054 $ 2,115

$ - $ 57,822 $ 2,115

#NUM! $ 20,518 #NUM!

#NUM! $ 20,518 #NUM!

$ - $ 20,518 $ 2,115

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 38,945 $ 2,873

$ - $ 49,705 $ 2,873

$ - $ 64,166 $ 2,873

$ - $ 83,601 $ 2,873

$ - $ 109,720 $ 2,873

#NUM! $ 38,945 #NUM!

#NUM! $ 38,945 #NUM!

$ - $ 38,945 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 21,420 $ 1,495

$ - $ 18,149 $ 1,495

$ - $ 15,500 $ 1,495

$ - $ 13,355 $ 1,495

$ - $ 11,617 $ 1,495

#NUM! $ 21,420 #NUM!

#NUM! $ 21,420 #NUM!

$ - $ 21,420 $ 1,495

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)
$ - $ 19,369 $ 3,262

$ - $ 24,721 $ 3,262

$ - $ 31,913 $ 3,262

$ - $ 41,579 $ 3,262

$ - $ 54,569 $ 3,262

#NUM! $ 19,369 #NUM!

#NUM! $ 19,369 #NUM!

$ - $ 19,369 $ 3,262

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 36,801 $ 2,873

$ - $ 46,969 $ 2,873

$ - $ 60,634 $ 2,873

$ - $ 79,000 $ 2,873

$ - $ 103,681 $ 2,873

#NUM! $ 36,801 #NUM!

#NUM! $ 36,801 #NUM!

$ - $ 36,801 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 22,667 $ 1,495

$ - $ 19,206 $ 1,495

$ - $ 16,403 $ 1,495

$ - $ 14,133 $ 1,495

$ - $ 12,294 $ 1,495

#NUM! $ 22,667 #NUM!

#NUM! $ 22,667 #NUM!

$ - $ 22,667 $ 1,495

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 20,497 $ 3,262
$ - $ 26,160 $ 3,262

$ - $ 33,772 $ 3,262

$ - $ 44,000 $ 3,262

$ - $ 57,747 $ 3,262

#NUM! $ 20,497 #NUM!

#NUM! $ 20,497 #NUM!

$ - $ 20,497 $ 3,262

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 38,945 $ 2,873

$ - $ 49,705 $ 2,873

$ - $ 64,166 $ 2,873

$ - $ 83,601 $ 2,873

$ - $ 109,720 $ 2,873

#NUM! $ 38,945 #NUM!

#NUM! $ 38,945 #NUM!

$ - $ 38,945 $ 2,873

#NUM! #NUM! #NUM!
#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!
126 127 128 129

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price 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?

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 11,280 $ 212 $ 84 26,597

$ 12,703 $ 226 $ 84 24,561

$ 14,375 $ 242 $ 84 22,839

$ 16,341 $ 262 $ 84 21,363

$ 18,652 $ 284 $ 84 20,083

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 11,280 #NUM! $ 84 29,040

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 37,331 $ 1,152 $ 84 99,696

$ 39,464 $ 1,199 $ 84 89,966

$ 41,764 $ 1,250 $ 84 82,107

$ 44,243 $ 1,304 $ 84 75,627

$ 46,915 $ 1,363 $ 84 70,192

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 37,331 #NUM! $ 84 99,696

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 53,867 $ 2,453 $ 102 238,524

$ 56,940 $ 2,564 $ 102 212,878

$ 60,251 $ 2,683 $ 102 192,574

$ 63,821 $ 2,811 $ 102 176,101

$ 67,669 $ 2,949 $ 102 162,469

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 53,867 #NUM! $ 102 238,524

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 22,555 $ 215 $ 84 24,387

$ 19,279 $ 200 $ 84 22,781

$ 16,626 $ 187 $ 84 21,389

$ 14,477 $ 177 $ 84 20,172

$ 12,737 $ 169 $ 84 19,097

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,555 #NUM! $ 84 26,260

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

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

$ 21,737 $ 1,084 $ 84 90,853

$ 27,105 $ 1,278 $ 84 84,663

$ 34,319 $ 1,540 $ 84 79,327

$ 44,015 $ 1,892 $ 84 74,679

$ 57,047 $ 2,364 $ 84 70,595

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 21,737 #NUM! $ 84 98,120

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 40,010 $ 1,781 $ 102 205,822

$ 50,195 $ 2,135 $ 102 191,213

$ 63,882 $ 2,611 $ 102 178,691

$ 82,278 $ 3,251 $ 102 167,838

$ 107,000 $ 4,110 $ 102 158,342

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 40,010 #NUM! $ 102 223,087

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,805 $ 215 $ 84 10,077

$ 20,338 $ 200 $ 84 9,701

$ 17,530 $ 187 $ 84 9,375

$ 15,256 $ 177 $ 84 9,091

$ 13,414 $ 169 $ 84 8,841

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,805 #NUM! $ 84 10,518

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) kWh/y

$ 22,868 $ 1,084 $ 84 37,458

$ 28,549 $ 1,278 $ 84 36,001

$ 36,183 $ 1,540 $ 84 34,749

$ 46,444 $ 1,892 $ 84 33,660

$ 60,235 $ 2,364 $ 84 32,706

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,868 #NUM! $ 84 39,174

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 42,157 $ 1,781 $ 102 83,834

$ 52,935 $ 2,135 $ 102 80,387

$ 67,420 $ 2,611 $ 102 77,442

$ 86,887 $ 3,251 $ 102 74,896

$ 113,049 $ 4,110 $ 102 72,673

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,157 #NUM! $ 102 87,922

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,093 $ 265 $ 84 24,067

$ 19,817 $ 246 $ 84 22,440

$ 17,164 $ 231 $ 84 21,037

$ 15,015 $ 218 $ 84 19,816

$ 13,274 $ 208 $ 84 18,742

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,093 #NUM! $ 84 25,976

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y
$ 22,975 $ 1,380 $ 84 99,273

$ 28,335 $ 1,628 $ 84 91,505

$ 35,539 $ 1,961 $ 84 84,955

$ 45,221 $ 2,409 $ 84 79,359

$ 58,233 $ 3,011 $ 84 74,521

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,975 #NUM! $ 84 108,634

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 40,010 $ 2,411 $ 102 221,337

$ 50,195 $ 2,890 $ 102 203,608

$ 63,882 $ 3,535 $ 102 188,716

$ 82,278 $ 4,401 $ 102 176,029

$ 107,000 $ 5,565 $ 102 165,093

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 40,010 #NUM! $ 102 242,798

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 24,343 $ 265 $ 84 15,186

$ 20,876 $ 246 $ 84 14,346

$ 18,068 $ 231 $ 84 13,624

$ 15,794 $ 218 $ 84 12,996

$ 13,952 $ 208 $ 84 12,446

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,343 #NUM! $ 84 16,175

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 24,104 $ 1,380 $ 84 61,939
$ 29,777 $ 1,628 $ 84 57,898

$ 37,401 $ 1,961 $ 84 54,503

$ 47,647 $ 2,409 $ 84 51,611

$ 61,416 $ 3,011 $ 84 49,117

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,104 #NUM! $ 84 66,832

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 42,157 $ 2,411 $ 102 137,804

$ 52,935 $ 2,890 $ 102 128,568

$ 67,420 $ 3,535 $ 102 120,840

$ 86,887 $ 4,401 $ 102 114,278

$ 113,049 $ 5,565 $ 102 108,637

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,157 #NUM! $ 102 149,036

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
130 131 132 133

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 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?

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,743 $ 296 $ 31,947 $ 32,541

$ 1,609 $ 310 $ 32,115 $ 31,703

$ 1,496 $ 326 $ 32,966 $ 32,470

$ 1,399 $ 346 $ 34,313 $ 34,008

$ 1,315 $ 368 $ 36,164 $ 36,164

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,904 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

5th Percentile Values

5th Percentile Values

5th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 6,507 $ 1,236 $ 115,192 $ 119,594

$ 5,866 $ 1,283 $ 111,003 $ 112,143

$ 5,348 $ 1,334 $ 108,830 $ 108,308

$ 4,921 $ 1,388 $ 107,618 $ 107,474

$ 4,563 $ 1,447 $ 107,365 $ 107,365

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,507 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 15,581 $ 2,555 $ 234,700 $ 245,070

$ 13,891 $ 2,666 $ 221,883 $ 224,573

$ 12,553 $ 2,785 $ 213,096 $ 212,197

$ 11,468 $ 2,913 $ 207,042 $ 206,634

$ 10,570 $ 3,052 $ 203,326 $ 203,326

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,581 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,559 $ 299 $ 41,627 $ 41,598

$ 1,456 $ 284 $ 37,129 $ 37,035

$ 1,366 $ 271 $ 33,382 $ 33,301

$ 1,288 $ 261 $ 30,253 $ 30,238

$ 1,219 $ 253 $ 27,695 $ 27,695

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,679 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

5th Percentile Values

5th Percentile Values

5th Percentile Values
Bill - 2017 Cost - 2017 Cost Cost

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

$ 5,808 $ 1,168 $ 91,720 $ 91,834

$ 5,410 $ 1,362 $ 94,852 $ 94,407

$ 5,067 $ 1,624 $ 101,459 $ 101,347

$ 4,768 $ 1,976 $ 111,778 $ 111,697

$ 4,506 $ 2,448 $ 127,165 $ 127,165

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,275 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 13,160 $ 1,883 $ 190,847 $ 190,825

$ 12,221 $ 2,237 $ 194,841 $ 194,013

$ 11,416 $ 2,713 $ 205,648 $ 205,213

$ 10,719 $ 3,353 $ 223,891 $ 223,676

$ 10,108 $ 4,212 $ 251,369 $ 251,369

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 14,270 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 743 $ 299 $ 35,686 $ 35,899

$ 715 $ 284 $ 31,435 $ 31,463

$ 691 $ 271 $ 28,127 $ 28,084

$ 670 $ 261 $ 25,425 $ 25,418

$ 652 $ 253 $ 23,223 $ 23,223

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 783 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

5th Percentile Values

5th Percentile Values

5th Percentile Values
($/yr) ($/yr) ($) ($)

$ 2,761 $ 1,168 $ 65,636 $ 66,148

$ 2,654 $ 1,362 $ 71,388 $ 71,501

$ 2,561 $ 1,624 $ 80,663 $ 80,735

$ 2,481 $ 1,976 $ 93,603 $ 93,597

$ 2,411 $ 2,448 $ 111,389 $ 111,389

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,921 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 6,198 $ 1,883 $ 130,503 $ 132,082

$ 5,925 $ 2,237 $ 140,449 $ 140,858

$ 5,708 $ 2,713 $ 157,149 $ 157,519

$ 5,521 $ 3,353 $ 181,104 $ 180,886

$ 5,357 $ 4,212 $ 214,447 $ 214,447

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,574 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,559 $ 349 $ 42,619 $ 42,593

$ 1,453 $ 330 $ 38,021 $ 37,975

$ 1,361 $ 315 $ 34,231 $ 34,185

$ 1,281 $ 302 $ 31,106 $ 31,090

$ 1,211 $ 292 $ 28,523 $ 28,523

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,684 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 6,438 $ 1,464 $ 101,866 $ 102,061

$ 5,930 $ 1,712 $ 104,489 $ 103,835

$ 5,502 $ 2,045 $ 110,715 $ 110,680

$ 5,136 $ 2,493 $ 121,459 $ 121,333

$ 4,820 $ 3,095 $ 137,541 $ 137,541

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 7,050 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 14,356 $ 2,513 $ 208,154 $ 208,360

$ 13,197 $ 2,992 $ 211,316 $ 209,716

$ 12,223 $ 3,637 $ 221,737 $ 221,570

$ 11,394 $ 4,503 $ 241,008 $ 240,623

$ 10,679 $ 5,667 $ 270,671 $ 270,671

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,759 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,105 $ 349 $ 39,871 $ 39,815

$ 1,037 $ 330 $ 35,368 $ 35,311

$ 979 $ 315 $ 31,724 $ 31,713

$ 929 $ 302 $ 28,767 $ 28,769

$ 884 $ 292 $ 26,352 $ 26,352

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,185 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 4,543 $ 1,464 $ 85,986 $ 86,644

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 4,217 $ 1,712 $ 90,538 $ 90,400

$ 3,944 $ 2,045 $ 98,760 $ 98,828

$ 3,711 $ 2,493 $ 111,147 $ 111,147

$ 3,510 $ 3,095 $ 129,082 $ 129,082

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 4,937 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 10,121 $ 2,513 $ 172,037 $ 173,670

$ 9,377 $ 2,992 $ 179,624 $ 179,322

$ 8,755 $ 3,637 $ 194,214 $ 194,870

$ 8,227 $ 4,503 $ 217,042 $ 217,042

$ 7,772 $ 5,667 $ 250,670 $ 250,670

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 11,026 #NUM! #NUM! #NUM!

5th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

5th Percentile Values
134 135 136 137

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (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?

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (1,012) $ (322) 5.47 7.55

$ (1,478) $ (841) 6.50 8.90

$ (2,588) $ (1,660) 7.70 10.45

$ (4,338) $ (3,294) 9.12 12.23

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 1,448 $ 1,914 1.69 2.37

$ 4,883 $ 2,309 1.96 2.73

$ 6,379 $ 1,291 2.24 3.11

$ 6,809 $ 629 2.55 3.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 7,619 $ 8,944 0.92 1.30

$ 18,816 $ 8,782 1.07 1.50

$ 25,540 $ 6,246 1.24 1.73

$ 29,286 $ 4,928 1.42 1.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,916 $ 3,872 -29.11 -22.53

$ 7,933 $ 3,833 -28.35 -21.85

$ 11,125 $ 3,182 -27.58 -21.17

$ 13,717 $ 2,910 -26.82 -20.50

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (6,295) $ (6,442) 8.52 9.58

$ (12,222) $ (10,949) 11.55 12.06

$ (22,267) $ (20,277) 16.16 15.21

$ (38,088) $ (35,056) 15.16 19.25

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (10,787) $ (11,067) 6.44 7.70

$ (19,717) $ (17,150) 8.58 9.72

$ (37,263) $ (32,807) 11.67 12.29

$ (65,150) $ (59,157) 16.40 15.58

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,892 $ 3,884 -80.76 -46.54

$ 7,377 $ 3,397 -79.21 -45.18

$ 10,124 $ 2,793 -77.62 -43.81

$ 12,362 $ 2,513 -76.03 -42.48

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ (7,380) $ (7,511) -346.32 19.73

$ (16,176) $ (15,569) -286.65 24.87

$ (29,715) $ (27,913) -976.37 31.42

$ (48,535) $ (45,709) -340.93 39.80

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (13,259) $ (13,480) -116.62 15.83

$ (28,863) $ (27,662) -419.77 20.01

$ (53,940) $ (49,796) -376.83 25.34

$ (88,515) $ (82,066) -1,181.92 32.16

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,996 $ 3,957 -27.66 -21.93

$ 8,066 $ 3,885 -27.01 -21.32

$ 11,284 $ 3,220 -26.34 -20.70

$ 13,912 $ 2,950 -25.68 -20.09

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (5,855) $ (5,957) 6.64 7.52

$ (11,390) $ (9,991) 9.13 9.56

$ (21,888) $ (19,345) 12.96 12.17

$ (38,365) $ (35,144) -187.13 15.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (10,032) $ (10,368) 5.30 6.26

$ (18,706) $ (15,597) 7.20 7.97

$ (37,061) $ (32,230) 10.02 10.16

$ (67,347) $ (61,390) 14.49 12.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,107 $ 4,075 -41.42 -31.18

$ 7,923 $ 3,681 -40.54 -30.35

$ 10,915 $ 3,030 -39.63 -29.50

$ 13,375 $ 2,760 -38.72 -28.65

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (6,598) $ (6,638) 7.41 10.60

$ (13,923) $ (13,220) 5.01 13.51

$ (26,798) $ (24,993) -731.97 17.22

$ (45,699) $ (43,166) -415.04 21.99

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (11,593) $ (11,755) 5.90 8.82

$ (24,296) $ (22,687) 8.06 11.25

$ (47,882) $ (43,889) -471.89 14.37

$ (82,955) $ (77,995) -402.22 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
138 139 140 141

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#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?

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 11,214 $ 1,811 $ 12,902

$ - $ 12,795 $ 1,811 $ 14,466

$ - $ 14,653 $ 1,811 $ 16,304

$ - $ 16,838 $ 1,811 $ 18,464

$ - $ 19,405 $ 1,811 $ 21,004

#NUM! $ 11,214 #NUM! #NUM!

#NUM! $ 11,214 #NUM! #NUM!

$ - $ 11,214 $ 1,811 $ 12,902

Annual Total Net
Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 37,969 $ 4,652 $ 42,206

$ - $ 40,345 $ 4,652 $ 44,555

$ - $ 42,906 $ 4,652 $ 47,088

$ - $ 45,666 $ 4,652 $ 49,818

$ - $ 48,641 $ 4,652 $ 52,761

#NUM! $ 37,969 #NUM! #NUM!

#NUM! $ 37,969 #NUM! #NUM!

$ - $ 37,969 $ 4,652 $ 42,206

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 54,676 $ 6,859 $ 60,937

$ - $ 58,097 $ 6,859 $ 64,320

$ - $ 61,784 $ 6,859 $ 67,967

$ - $ 65,759 $ 6,859 $ 71,898

$ - $ 70,043 $ 6,859 $ 76,136

#NUM! $ 54,676 #NUM! #NUM!

#NUM! $ 54,676 #NUM! #NUM!

$ - $ 54,676 $ 6,859 $ 60,937

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,889 $ 1,585 $ 25,282

$ - $ 20,242 $ 1,585 $ 21,634

$ - $ 17,287 $ 1,585 $ 18,683

$ - $ 14,895 $ 1,585 $ 16,316

$ - $ 12,957 $ 1,585 $ 14,399

#NUM! $ 23,889 #NUM! #NUM!

#NUM! $ 23,889 #NUM! #NUM!

$ - $ 23,889 $ 1,585 $ 25,282

Annual Total Net

Water Equipment Installation Installed
Bill - 2017 Price Cost Price

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

$ - $ 21,624 $ 3,337 $ 24,724

$ - $ 27,600 $ 3,337 $ 30,635

$ - $ 35,633 $ 3,337 $ 38,580

$ - $ 46,429 $ 3,337 $ 49,361

$ - $ 60,940 $ 3,337 $ 63,871

#NUM! $ 21,624 #NUM! #NUM!

#NUM! $ 21,624 #NUM! #NUM!

$ - $ 21,624 $ 3,337 $ 24,724

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 41,044 $ 4,534 $ 45,128

$ - $ 52,385 $ 4,534 $ 56,368

$ - $ 67,625 $ 4,534 $ 71,608

$ - $ 88,108 $ 4,534 $ 92,091

$ - $ 115,635 $ 4,534 $ 119,618

#NUM! $ 41,044 #NUM! #NUM!

#NUM! $ 41,044 #NUM! #NUM!

$ - $ 41,044 $ 4,534 $ 45,128

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 25,281 $ 1,585 $ 26,673

$ - $ 21,421 $ 1,585 $ 22,813

$ - $ 18,294 $ 1,585 $ 19,686

$ - $ 15,762 $ 1,585 $ 17,174

$ - $ 13,711 $ 1,585 $ 15,146

#NUM! $ 25,281 #NUM! #NUM!

#NUM! $ 25,281 #NUM! #NUM!

$ - $ 25,281 $ 1,585 $ 26,673

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price
($/yr) ($) ($) ($)

$ - $ 22,883 $ 3,337 $ 25,970

$ - $ 29,208 $ 3,337 $ 32,225

$ - $ 37,708 $ 3,337 $ 40,640

$ - $ 49,133 $ 3,337 $ 52,065

$ - $ 64,489 $ 3,337 $ 67,421

#NUM! $ 22,883 #NUM! #NUM!

#NUM! $ 22,883 #NUM! #NUM!

$ - $ 22,883 $ 3,337 $ 25,970

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 43,435 $ 4,534 $ 47,493

$ - $ 55,436 $ 4,534 $ 59,419

$ - $ 71,564 $ 4,534 $ 75,547

$ - $ 93,240 $ 4,534 $ 97,223

$ - $ 122,370 $ 4,534 $ 126,353

#NUM! $ 43,435 #NUM! #NUM!

#NUM! $ 43,435 #NUM! #NUM!

$ - $ 43,435 $ 4,534 $ 47,493

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,889 $ 2,359 $ 25,987

$ - $ 20,242 $ 2,359 $ 22,379

$ - $ 17,287 $ 2,359 $ 19,457

$ - $ 14,895 $ 2,359 $ 17,090

$ - $ 12,957 $ 2,359 $ 15,173

#NUM! $ 23,889 #NUM! #NUM!

#NUM! $ 23,889 #NUM! #NUM!

$ - $ 23,889 $ 2,359 $ 25,987

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)
$ - $ 21,602 $ 5,147 $ 26,512

$ - $ 27,571 $ 5,147 $ 32,416

$ - $ 35,592 $ 5,147 $ 40,349

$ - $ 46,373 $ 5,147 $ 51,012

$ - $ 60,861 $ 5,147 $ 65,382

#NUM! $ 21,602 #NUM! #NUM!

#NUM! $ 21,602 #NUM! #NUM!

$ - $ 21,602 $ 5,147 $ 26,512

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 41,044 $ 4,534 $ 45,128

$ - $ 52,385 $ 4,534 $ 56,368

$ - $ 67,625 $ 4,534 $ 71,608

$ - $ 88,108 $ 4,534 $ 92,091

$ - $ 115,635 $ 4,534 $ 119,618

#NUM! $ 41,044 #NUM! #NUM!

#NUM! $ 41,044 #NUM! #NUM!

$ - $ 41,044 $ 4,534 $ 45,128

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 25,281 $ 2,359 $ 27,363

$ - $ 21,421 $ 2,359 $ 23,545

$ - $ 18,294 $ 2,359 $ 20,453

$ - $ 15,762 $ 2,359 $ 17,948

$ - $ 13,711 $ 2,359 $ 15,920

#NUM! $ 25,281 #NUM! #NUM!

#NUM! $ 25,281 #NUM! #NUM!

$ - $ 25,281 $ 2,359 $ 27,363

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 22,860 $ 5,147 $ 27,757
$ - $ 29,177 $ 5,147 $ 34,004

$ - $ 37,665 $ 5,147 $ 42,400

$ - $ 49,074 $ 5,147 $ 53,683

$ - $ 64,405 $ 5,147 $ 68,927

#NUM! $ 22,860 #NUM! #NUM!

#NUM! $ 22,860 #NUM! #NUM!

$ - $ 22,860 $ 5,147 $ 27,757

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 43,435 $ 4,534 $ 47,493

$ - $ 55,436 $ 4,534 $ 59,419

$ - $ 71,564 $ 4,534 $ 75,547

$ - $ 93,240 $ 4,534 $ 97,223

$ - $ 122,370 $ 4,534 $ 126,353

#NUM! $ 43,435 #NUM! #NUM!

#NUM! $ 43,435 #NUM! #NUM!

$ - $ 43,435 $ 4,534 $ 47,493

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
142 143 144 145

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/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?

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 212 $ 84 28,782 $ 3,927

$ 226 $ 84 26,539 $ 3,624

$ 242 $ 84 24,641 $ 3,367

$ 262 $ 84 23,013 $ 3,147

$ 284 $ 84 21,603 $ 2,957

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 31,474 $ 4,291

Annual Annual Annual Annual

95th Percentile Values

95th Percentile Values

95th Percentile Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,152 $ 84 107,929 $ 14,723

$ 1,199 $ 84 97,206 $ 13,273

$ 1,250 $ 84 88,546 $ 12,102

$ 1,304 $ 84 81,404 $ 11,137

$ 1,363 $ 84 75,415 $ 10,327

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 107,929 $ 14,723

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,453 $ 102 258,632 $ 35,253

$ 2,564 $ 102 230,368 $ 31,432

$ 2,683 $ 102 207,993 $ 28,407

$ 2,811 $ 102 189,839 $ 25,952

$ 2,949 $ 102 174,815 $ 23,921

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 258,632 $ 35,253

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 25,424 $ 3,518

$ 200 $ 84 23,731 $ 3,285

$ 187 $ 84 22,264 $ 3,084

$ 177 $ 84 20,981 $ 2,908

$ 169 $ 84 19,848 $ 2,752

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 27,398 $ 3,789

Annual Annual Annual Annual

Repair Maint. Total Electricity

95th Percentile Values

95th Percentile Values

95th Percentile Values
Cost Cost Energy Use Bill - 2017

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

$ 1,084 $ 84 94,732 $ 13,107

$ 1,278 $ 84 88,207 $ 12,211

$ 1,540 $ 84 82,583 $ 11,438

$ 1,892 $ 84 77,685 $ 10,765

$ 2,364 $ 84 73,380 $ 10,173

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 102,390 $ 14,160

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 214,694 $ 29,698

$ 2,135 $ 102 199,296 $ 27,582

$ 2,611 $ 102 186,098 $ 25,769

$ 3,251 $ 102 174,659 $ 24,197

$ 4,110 $ 102 164,651 $ 22,821

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 232,891 $ 32,199

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 23,492 $ 2,363

$ 200 $ 84 21,957 $ 2,230

$ 187 $ 84 20,630 $ 2,114

$ 177 $ 84 19,472 $ 2,013

$ 169 $ 84 18,452 $ 1,924

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 25,288 $ 2,520

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

95th Percentile Values

95th Percentile Values

95th Percentile Values
($/yr) ($/yr) kWh/y ($/yr)

$ 1,084 $ 84 87,672 $ 8,812

$ 1,278 $ 84 81,743 $ 8,294

$ 1,540 $ 84 76,646 $ 7,849

$ 1,892 $ 84 72,218 $ 7,463

$ 2,364 $ 84 68,334 $ 7,123

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 94,655 $ 9,422

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 198,761 $ 19,900

$ 2,135 $ 102 184,742 $ 18,676

$ 2,611 $ 102 172,762 $ 17,630

$ 3,251 $ 102 162,406 $ 16,725

$ 4,110 $ 102 153,366 $ 15,936

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 215,388 $ 21,353

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 25,612 $ 3,524

$ 246 $ 84 23,852 $ 3,284

$ 231 $ 84 22,334 $ 3,077

$ 218 $ 84 21,013 $ 2,897

$ 208 $ 84 19,852 $ 2,738

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 27,678 $ 3,806

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 1,380 $ 84 105,840 $ 14,551

$ 1,628 $ 84 97,436 $ 13,404

$ 1,961 $ 84 90,351 $ 12,437

$ 2,409 $ 84 84,296 $ 11,611

$ 3,011 $ 84 79,062 $ 10,897

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 115,967 $ 15,933

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 236,052 $ 32,448

$ 2,890 $ 102 216,873 $ 29,831

$ 3,535 $ 102 200,762 $ 27,632

$ 4,401 $ 102 187,038 $ 25,759

$ 5,565 $ 102 175,207 $ 24,145

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 259,269 $ 35,616

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 25,568 $ 3,385

$ 246 $ 84 23,804 $ 3,156

$ 231 $ 84 22,287 $ 2,960

$ 218 $ 84 20,969 $ 2,789

$ 208 $ 84 19,813 $ 2,639

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 27,647 $ 3,654

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,380 $ 84 106,196 $ 14,032

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 1,628 $ 84 97,707 $ 12,932

$ 1,961 $ 84 90,577 $ 12,008

$ 2,409 $ 84 84,503 $ 11,221

$ 3,011 $ 84 79,266 $ 10,543

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 116,472 $ 15,363

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 237,021 $ 31,308

$ 2,890 $ 102 217,624 $ 28,795

$ 3,535 $ 102 201,394 $ 26,692

$ 4,401 $ 102 187,613 $ 24,907

$ 5,565 $ 102 175,767 $ 23,372

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 260,613 $ 34,365

95th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

95th Percentile Values
146 147 148 149

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#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?

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 296 $ 62,822 $ 64,044

$ 310 $ 60,478 $ 58,622 $ 3,228

$ 326 $ 59,449 $ 58,671 $ 3,927

$ 346 $ 59,201 $ 59,264 $ 3,805

$ 368 $ 59,709 $ 59,709 $ 3,062

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,236 $ 230,953 $ 226,749

$ 1,283 $ 213,039 $ 209,660 $ 19,780

$ 1,334 $ 202,605 $ 203,851 $ 29,244

$ 1,388 $ 195,132 $ 195,132 $ 36,210

$ 1,447 $ 189,289 $ 189,289 $ 41,607

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,555 $ 508,194 $ 498,234

$ 2,666 $ 459,503 $ 452,481 $ 53,544

$ 2,785 $ 430,364 $ 431,696 $ 80,855

$ 2,913 $ 407,568 $ 407,568 $ 102,274

$ 3,052 $ 390,058 $ 390,058 $ 118,973

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 70,313 $ 69,829

$ 284 $ 63,006 $ 62,817 $ 8,063

$ 271 $ 57,632 $ 57,674 $ 13,294

$ 261 $ 53,109 $ 53,084 $ 17,701

$ 253 $ 49,273 $ 49,273 $ 21,433

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2017 Cost Cost Savings

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

$ 1,168 $ 194,119 $ 192,566

$ 1,362 $ 189,111 $ 188,914 $ 7,877

$ 1,624 $ 191,651 $ 191,825 $ 4,970

$ 1,976 $ 199,280 $ 199,280 $ (2,634)

$ 2,448 $ 213,145 $ 213,145 $ (16,391)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 419,643 $ 416,721

$ 2,237 $ 403,592 $ 403,592 $ 21,926

$ 2,713 $ 404,142 $ 404,456 $ 20,414

$ 3,353 $ 414,860 $ 414,301 $ 9,363

$ 4,212 $ 437,652 $ 437,652 $ (13,329)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 57,488 $ 57,811

$ 284 $ 51,422 $ 51,527 $ 6,628

$ 271 $ 46,836 $ 46,791 $ 11,111

$ 261 $ 43,103 $ 43,096 $ 14,849

$ 253 $ 39,926 $ 39,926 $ 17,952

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings
($/yr) ($) ($) ($)

$ 1,168 $ 143,272 $ 143,772

$ 1,362 $ 143,999 $ 145,564 $ 1,292

$ 1,624 $ 149,976 $ 150,679 $ (5,421)

$ 1,976 $ 161,291 $ 161,194 $ (16,301)

$ 2,448 $ 178,193 $ 178,193 $ (32,293)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 303,796 $ 307,069

$ 2,237 $ 302,043 $ 303,961 $ 6,722

$ 2,713 $ 309,950 $ 311,059 $ (3,447)

$ 3,353 $ 328,728 $ 327,876 $ (21,890)

$ 4,212 $ 359,312 $ 359,312 $ (50,211)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 71,553 $ 71,176

$ 330 $ 64,071 $ 64,005 $ 8,180

$ 315 $ 58,582 $ 58,601 $ 13,504

$ 302 $ 53,986 $ 53,986 $ 17,976

$ 292 $ 50,153 $ 50,153 $ 21,728

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)
$ 1,464 $ 216,361 $ 214,828

$ 1,712 $ 208,662 $ 208,600 $ 10,596

$ 2,045 $ 209,826 $ 210,229 $ 9,007

$ 2,493 $ 217,073 $ 217,073 $ 1,855

$ 3,095 $ 231,065 $ 231,065 $ (12,061)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 459,283 $ 456,955

$ 2,992 $ 439,101 $ 439,061 $ 27,165

$ 3,637 $ 436,774 $ 437,696 $ 27,691

$ 4,503 $ 446,564 $ 446,461 $ 17,340

$ 5,667 $ 470,981 $ 470,981 $ (6,586)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 68,846 $ 69,581

$ 330 $ 60,948 $ 61,191 $ 8,158

$ 315 $ 55,626 $ 55,647 $ 13,519

$ 302 $ 51,210 $ 51,218 $ 17,988

$ 292 $ 47,469 $ 47,469 $ 21,721

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,464 $ 199,747 $ 202,635
$ 1,712 $ 193,035 $ 194,402 $ 9,393

$ 2,045 $ 195,988 $ 196,271 $ 6,889

$ 2,493 $ 204,652 $ 204,652 $ (1,302)

$ 3,095 $ 220,390 $ 220,390 $ (16,451)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 423,190 $ 429,866

$ 2,992 $ 404,439 $ 405,960 $ 24,477

$ 3,637 $ 405,584 $ 406,138 $ 23,392

$ 4,503 $ 419,726 $ 419,726 $ 10,513

$ 5,667 $ 447,017 $ 447,017 $ (16,101)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
150 151 152

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 3,532 12.19 7.55

$ 2,552 14.67 8.90

$ 1,087 17.66 10.45

$ 67 21.27 12.23

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive
Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 21,302 3.75 2.37

$ 12,676 4.36 2.73

$ 15,230 5.03 3.11

$ 17,791 5.77 3.52

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 57,147 2.03 1.30

$ 37,259 2.39 1.50

$ 45,373 2.77 1.73

$ 54,283 3.19 1.97

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 8,090 -14.71 -22.53

$ 12,456 -14.29 -21.85

$ 15,497 -13.87 -21.17

$ 18,656 -13.46 -20.50

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only
Savings Payback Payback

($) (Years) (Years)

$ 8,067 27.14 9.58

$ 1,538 45.44 12.06

$ (6,898) 98.85 15.21

$ (13,768) 421.61 19.25

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 22,345 18.08 7.70

$ 12,451 26.88 9.72

$ (3,926) 44.71 12.29

$ (22,647) 95.34 15.58

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 6,663 -24.18 -46.54

$ 10,626 -23.55 -45.18

$ 13,127 -22.91 -43.81

$ 15,851 -22.28 -42.48

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback
($) (Years) (Years)

$ 1,489 328.87 19.73

$ (5,396) 1,130.28 24.87

$ (11,258) 365.84 31.42

$ (16,981) 102.57 39.80

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 7,203 161.65 15.83

$ (6,111) 314.35 20.01

$ (19,574) 620.14 25.34

$ (30,583) 456.06 32.16

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 8,214 -14.07 -21.93

$ 12,654 -13.71 -21.32

$ 15,712 -13.34 -20.70

$ 18,894 -12.97 -20.09

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 10,866 21.19 7.52

$ 4,868 36.36 9.56

$ (4,972) 83.68 12.17

$ (13,814) 376.88 15.52

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 27,670 15.43 6.26

$ 17,938 24.32 7.97

$ 1,127 44.68 10.16

$ (22,916) 124.87 12.97

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 8,231 -15.59 -31.18

$ 12,684 -15.20 -30.35

$ 14,600 -14.81 -29.50

$ 17,503 -14.41 -28.65

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 9,757 73.58 10.60

$ 2,829 281.82 13.51

$ (7,844) 905.94 17.22

$ (16,054) 374.74 21.99

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 25,322 43.86 8.82

$ 13,651 103.99 11.25

$ (8,710) 344.66 14.37

$ (26,363) 303.99 18.36

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!
#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!
Reference High Econ Low Econ Reference

Case Case Case Case

Year (2011$ per kWh) (2011$ per kWh) (2011$ per kWh) (2011=1.00)

2010 $ 0.106 $ 0.106 $ 0.106 1.0335

2011 $ 0.103 $ 0.103 $ 0.103 1.0000

2012 $ 0.099 $ 0.099 $ 0.099 0.9637

2013 $ 0.096 $ 0.096 $ 0.096 0.9326

2014 $ 0.095 $ 0.096 $ 0.095 0.9227

2015 $ 0.094 $ 0.095 $ 0.093 0.9126

2016 $ 0.093 $ 0.094 $ 0.092 0.9038

2017 $ 0.093 $ 0.095 $ 0.092 0.9038

2018 $ 0.092 $ 0.094 $ 0.091 0.8987

2019 $ 0.092 $ 0.094 $ 0.091 0.8983

2020 $ 0.092 $ 0.095 $ 0.090 0.8966

2021 $ 0.092 $ 0.095 $ 0.090 0.8950

2022 $ 0.092 $ 0.095 $ 0.090 0.8987

2023 $ 0.092 $ 0.096 $ 0.090 0.8977

2024 $ 0.092 $ 0.096 $ 0.090 0.8987

2025 $ 0.093 $ 0.096 $ 0.090 0.8997

2026 $ 0.093 $ 0.097 $ 0.090 0.9007

2027 $ 0.093 $ 0.097 $ 0.090 0.9031

2028 $ 0.093 $ 0.098 $ 0.089 0.9048

2029 $ 0.093 $ 0.098 $ 0.089 0.9041

2030 $ 0.093 $ 0.098 $ 0.089 0.9044

2031 $ 0.093 $ 0.098 $ 0.088 0.9044

2032 $ 0.093 $ 0.098 $ 0.088 0.9014

2033 $ 0.093 $ 0.099 $ 0.088 0.9021

2034 $ 0.093 $ 0.100 $ 0.088 0.9041

2035 $ 0.093 $ 0.100 $ 0.088 0.9055

2036 $ 0.093 $ 0.099 $ 0.088 0.9082

2037 $ 0.094 $ 0.099 $ 0.088 0.9146

2038 $ 0.093 $ 0.098 $ 0.087 0.9064

2039 $ 0.093 $ 0.098 $ 0.086 0.9075

2040 $ 0.093 $ 0.098 $ 0.086 0.9086

2041 $ 0.094 $ 0.099 $ 0.086 0.9097

2042 $ 0.094 $ 0.099 $ 0.086 0.9108

2043 $ 0.094 $ 0.099 $ 0.086 0.9119

2044 $ 0.094 $ 0.099 $ 0.086 0.9130

U.S. Commercial Sector Electricity Price Forecasts
2045 $ 0.094 $ 0.099 $ 0.086 0.9141

2046 $ 0.094 $ 0.099 $ 0.086 0.9152

2047 $ 0.094 $ 0.099 $ 0.085 0.9163

2048 $ 0.094 $ 0.100 $ 0.085 0.9174

2049 $ 0.095 $ 0.100 $ 0.085 0.9185

2050 $ 0.095 $ 0.100 $ 0.085 0.9196

2051 $ 0.095 $ 0.100 $ 0.085 0.9207

2052 $ 0.095 $ 0.100 $ 0.085 0.9218

2053 $ 0.095 $ 0.100 $ 0.085 0.9229

2054 $ 0.095 $ 0.101 $ 0.084 0.9240

2055 $ 0.095 $ 0.101 $ 0.084 0.9251

2056 $ 0.095 $ 0.101 $ 0.084 0.9262

2057 $ 0.095 $ 0.101 $ 0.084 0.9273

2058 $ 0.096 $ 0.101 $ 0.084 0.9285

2059 $ 0.096 $ 0.101 $ 0.084 0.9296

2060 $ 0.096 $ 0.101 $ 0.084 0.9307
High Econ Low Econ Constant Price

Case Case Case

(2011=1.00) (2011=1.00) (2011=1.00) Year

1.0335 1.0335 1.0335 2010

1.0000 1.0000 1.0000 2011

0.9648 0.9644 0.9637 2012

0.9360 0.9336 0.9326 2013

0.9312 0.9200 0.9227 2014

0.9234 0.9065 0.9126 2015

0.9183 0.8953 0.9038 2016

0.9187 0.8902 0.9038 2017

0.9163 0.8841 0.8987 2018

0.9177 0.8824 0.8983 2019

0.9193 0.8787 0.8966 2020

0.9217 0.8756 0.8950 2021

0.9278 0.8780 0.8987 2022

0.9292 0.8746 0.8977 2023

0.9329 0.8712 0.8987 2024

0.9360 0.8702 0.8997 2025

0.9397 0.8709 0.9007 2026

0.9458 0.8706 0.9031 2027

0.9478 0.8689 0.9048 2028

0.9515 0.8665 0.9041 2029

0.9546 0.8624 0.9044 2030

0.9563 0.8584 0.9044 2031

0.9563 0.8543 0.9014 2032

0.9614 0.8543 0.9021 2033

0.9671 0.8556 0.9041 2034

0.9698 0.8550 0.9055 2035

0.9661 0.8560 0.9082 2036

0.9610 0.8567 0.9146 2037

0.9534 0.8420 0.9064 2038

0.9549 0.8407 0.9075 2039

0.9564 0.8393 0.9086 2040

0.9578 0.8380 0.9097 2041

0.9593 0.8367 0.9108 2042

0.9608 0.8354 0.9119 2043

0.9623 0.8341 0.9130 2044

city Price Forecasts
0.9637 0.8328 0.9141 2045

0.9652 0.8315 0.9152 2046

0.9667 0.8302 0.9163 2047

0.9682 0.8289 0.9174 2048

0.9697 0.8275 0.9185 2049

0.9712 0.8262 0.9196 2050

0.9727 0.8250 0.9207 2051

0.9742 0.8237 0.9218 2052

0.9757 0.8224 0.9229 2053

0.9772 0.8211 0.9240 2054

0.9787 0.8198 0.9251 2055

0.9802 0.8185 0.9262 2056

0.9817 0.8172 0.9273 2057

0.9832 0.8159 0.9285 2058

0.9847 0.8147 0.9296 2059

0.9862 0.8134 0.9307 2060
Reference High Econ Low Econ Reference High Econ

Case Case Case Case Case

(2010$/1000 gal) (2010$/1000 gal) (2010$/1000 gal) (2010=1.00) (2010=1.00)

$ 6.9161 $ 6.9161 $ 6.9161 1.000 1.000

$ 7.0568 $ 7.0920 $ 7.0216 1.020 1.025

$ 7.2003 $ 7.2723 $ 7.1287 1.041 1.052

$ 7.3468 $ 7.4572 $ 7.2375 1.062 1.078

$ 7.4963 $ 7.6468 $ 7.3479 1.084 1.106

$ 7.6488 $ 7.8413 $ 7.4600 1.106 1.134

$ 7.8043 $ 8.0407 $ 7.5738 1.128 1.163

$ 7.9631 $ 8.2451 $ 7.6894 1.151 1.192

$ 8.1251 $ 8.4548 $ 7.8067 1.175 1.222

$ 8.2904 $ 8.6698 $ 7.9258 1.199 1.254

$ 8.4590 $ 8.8902 $ 8.0467 1.223 1.285

$ 8.6311 $ 9.1163 $ 8.1695 1.248 1.318

$ 8.8067 $ 9.3481 $ 8.2941 1.273 1.352

$ 8.9858 $ 9.5858 $ 8.4207 1.299 1.386

$ 9.1686 $ 9.8295 $ 8.5492 1.326 1.421

$ 9.3551 $ 10.0795 $ 8.6796 1.353 1.457

$ 9.5454 $ 10.3358 $ 8.8120 1.380 1.494

$ 9.7396 $ 10.5986 $ 8.9465 1.408 1.532

$ 9.9377 $ 10.8681 $ 9.0830 1.437 1.571

$ 10.1399 $ 11.1445 $ 9.2215 1.466 1.611

$ 10.3462 $ 11.4278 $ 9.3622 1.496 1.652

$ 10.5566 $ 11.7184 $ 9.5051 1.526 1.694

$ 10.7714 $ 12.0164 $ 9.6501 1.557 1.737

$ 10.9905 $ 12.3219 $ 9.7973 1.589 1.782

$ 11.2141 $ 12.6353 $ 9.9468 1.621 1.827

$ 11.4422 $ 12.9566 $ 10.0985 1.654 1.873

$ 11.6749 $ 13.2860 $ 10.2526 1.688 1.921

$ 11.9124 $ 13.6238 $ 10.4090 1.722 1.970

$ 12.1548 $ 13.9703 $ 10.5678 1.757 2.020

$ 12.4020 $ 14.3255 $ 10.7291 1.793 2.071

$ 12.6543 $ 14.6898 $ 10.8928 1.830 2.124

$ 12.9117 $ 15.0633 $ 11.0589 1.867 2.178

$ 13.1744 $ 15.4463 $ 11.2277 1.905 2.233

$ 13.4424 $ 15.8391 $ 11.3990 1.944 2.290

$ 13.7158 $ 16.2419 $ 11.5729 1.983 2.348

U.S. Commercial Sector Water & Wastewater Price Forecasts (Not Used)
$ 13.9948 $ 16.6549 $ 11.7494 2.024 2.408

$ 14.2795 $ 17.0783 $ 11.9287 2.065 2.469

$ 14.5700 $ 17.5126 $ 12.1107 2.107 2.532

$ 14.8664 $ 17.9579 $ 12.2955 2.150 2.597

$ 15.1688 $ 18.4146 $ 12.4830 2.193 2.663

$ 15.4774 $ 18.8828 $ 12.6735 2.238 2.730

$ 15.7922 $ 19.3629 $ 12.8669 2.283 2.800

$ 16.1135 $ 19.8553 $ 13.0632 2.330 2.871

$ 16.4413 $ 20.3602 $ 13.2625 2.377 2.944

$ 16.7757 $ 20.8779 $ 13.4648 2.426 3.019

$ 17.1170 $ 21.4088 $ 13.6702 2.475 3.095

$ 17.1170 $ 21.4088 $ 13.6702 2.475 3.095

$ 17.1170 $ 21.4088 $ 13.6702 2.475 3.095

$ 17.1170 $ 21.4088 $ 13.6702 2.475 3.095

$ 17.1170 $ 21.4088 $ 13.6702 2.475 3.095

$ 17.1170 $ 21.4088 $ 13.6702 2.475 3.095
Low Econ Constant Price

Case Case

(2010=1.00) (2010=1.00)

1.000 1.000 2010 100.2%

1.015 1.000 2011 100.0%

1.031 1.000 2012 99.8%

1.046 1.000 2013 99.6%

1.062 1.000 2014 99.4%

1.079 1.000 2015 99.2%

1.095 1.000 2016 99.0%

1.112 1.000 2017 98.9%

1.129 1.000 2018 98.7%

1.146 1.000 2019 98.5%

1.163 1.000 2020 98.3%

1.181 1.000 2021 98.1%

1.199 1.000 2022 97.9%

1.218 1.000 2023 97.7%

1.236 1.000 2024 97.5%

1.255 1.000 2025 97.3%

1.274 1.000 2026 97.2%

1.294 1.000 2027 97.0%

1.313 1.000 2028 96.8%

1.333 1.000 2029 96.6%

1.354 1.000 2030 96.4%

1.374 1.000 2031 96.2%

1.395 1.000 2032 96.1%

1.417 1.000 2033 95.9%

1.438 1.000 2034 95.7%

1.460 1.000 2035 95.5%

1.482 1.000 2036 95.3%

1.505 1.000 2037 95.1%

1.528 1.000 2038 95.0%

1.551 1.000 2039 94.8%

1.575 1.000 2040 94.6%

1.599 1.000 2041 94.4%

1.623 1.000 2042 94.2%

1.648 1.000 2043 94.0%

1.673 1.000 2044 93.9%

asts (Not Used) Price Learning

Year

Price 

Learning 

Coefficient
1.699 1.000 2045 93.7%

1.725 1.000 2046 93.5%

1.751 1.000 2047 93.3%

1.778 1.000 2048 93.1%

1.805 1.000 2049 93.0%

1.832 1.000 2050 92.8%

1.860 1.000 2051 92.6%

1.889 1.000 2052 92.4%

1.918 1.000 2053 92.3%

1.947 1.000 2054 92.1%

1.977 1.000 2055 91.9%

1.977 1.000

1.977 1.000

1.977 1.000

1.977 1.000

1.977 1.000
Ref # Weight

1 0.0%

2 0.0%

3 100.0%

Source: U.S. Census Bureau, 2007 Economic Census.

Release Date: 12/17/2010; Downloaded 3/4/2011.

1 22.0%

2 78.0%

Baseline Markup Over Manufacturer Price (1/2 of Contractor) 50%

Incremental Markup Over Manufacturer Price (1/2 of Contractor) 50%

Alabama 1,425 2,010,305 113,782

Alaska 229 583,171 52,245

Arizona 1,510 3,522,116 179,103

Arkansas 1,045 1,065,754 68,417

California 7,272 16,726,969 1,070,065

Colorado 2,015 3,056,988 261,734

United States Mark-ups

Mechanical Contractor Baseline Mark-ups by State Index, 2007 (U.S

Distribution of Groups of Markups

Description

Sector 42: EC0742SXSB01: Wholesale Trade: Subject Series - Misc Subjects: Sales by Class of Customer for the United States: 2007

http://factfinder.census.gov/servlet/EconSectorServlet?_lang=en&ds_name=EC0700A1&_SectorId=42&_ts=319113238861

Based on NEMS Square footage forecasts and 8.5-year life of equipment

New Construction units as % of total shipments

Replacement units as % of total shipments

National Account / Mfg Direct to Customer (1-party)

Wholesaler to Customer (2-party)

Maufacturer or Distributor/Contractor/Customer (3-party)

State Number of Firms Value of Construction ($000)

Cost of 

Subcontract Work 

($000)

Distribution of New / Replacement (No Impact--Markups Same for New, Rpelacement)

Calculation Of Markup Factors For National Accounts (1-party) Distribution Channel (No Impact--Channel 

Not Used)

Select State United States
Connecticut 1,321 1,704,668 145,740

Delaware 306 481,900D

District of Columbia 22 34,600D

Florida 5,069 9,061,426 783,859

Georgia 2,534 4,700,799 365,010

Hawaii 280 800,221 46,753

Idaho 594 900,698 62,252

Illinois 3,848 7,641,642 602,251

Indiana 1,867 4,002,323 431,558

Iowa 1,066 1,868,483 144,869

Kansas 966 1,395,359 106,307

Kentucky 1,219 1,747,925 128,902

Louisiana 1,469 1,997,044 162,063

Maine 458 580,816 46,692

Maryland 2,024 5,329,135 698,381

Massachusetts 2,520 4,099,301 488,098

Michigan 3,051 4,420,638 604,850

Minnesota 1,635 3,402,921 386,669

Mississippi 655 1,025,452 76,709

Missouri 1,816 3,335,124 345,285

Montana 432 483,578 42,988

Nebraska 683 1,004,296 94,170

Nevada 498 2,327,842 121,091

New Hampshire 531 620,761 39,784

New Jersey 3,551 5,062,336 496,174

New Mexico 599 891,914 67,987

New York 5,750 10,364,779 1,219,468

North Carolina 2,978 5,111,396 341,129

North Dakota 272 360,683 36,037

Ohio 3,514 5,618,591 568,837

Oklahoma 1,158 1,352,943 94,153

Oregon 1,031 1,893,678 124,070

Pennsylvania 3,653 6,487,476 579,901

Rhode Island 397 631,202 56,234

South Carolina 1,472 1,991,303 126,123

South Dakota 337 386,186 11,037

Tennessee 1,370 2,595,613 189,293

Texas 5,653 10,810,308 823,920

Utah 892 1,746,398 146,052

Vermont 282 294,806 21,021

Virginia 2,547 4,623,151 347,055

Washington 1,602 4,111,543 370,741

West Virginia 416 655,100D

Wisconsin 1,839 2,926,545 234,962
Wyoming 262 289,391 14,391

United States

Standard Deviation

Mechanical Contractor Baseline Mark-ups by State, 2007

Sources: 2007 Economic Census. Release Date: 11/24/2009. Data accessed May 28, 2010.

Sector 23: EC0723A1: Construction: Geographic Area Series: Detailed Statistics for Establishments: 2007

http://factfinder.census.gov/servlet/IBQTable?_bm=y&-ds_name=EC0723A1&-NAICS2007=238220&-_lang=en

Notes: The Census Bureau withheld data for some states. Value of construction estimated for Delaware, District of Columb

and a Value of Net Construction per establishment. Baseline Markup set to national average where the Census Bureau wit

Relative Standard Deviation
Yellow Cells are Inputs

0.0%

0.0% Cost of Goods Sold

Gross Margin

Payroll Expenses

Occupancy Expenses

Other Operating Expenses

Total Operating Expenses

Operating Profit

876,341 411,100 1.435 0.972 Dollar Markup

171,575 120,909 1.692 1.146

1,508,903 638,469 1.514 1.025

461,924 213,054 1.434 0.971

6,330,469 3,464,667 1.539 1.043

1,195,057 627,663 1.467 0.993

As used in this ASHRAE_COMP_ LCC mod

% Markup

Source: Heating, Air Conditioning 

Note: Replacement is equipment replacing a 

same. 

Net Sales

ups by State Index, 2007 (U.S.=1.000)

omer for the United States: 2007

Id=42&_ts=319113238861

al shipments

omer (1-party)

ustomer (3-party)

Cost of Materials 

($000)

Construction 

Payroll ($000) Baseline Markup Relative Markup Index

w, Rpelacement)

annel (No Impact--Channel 
628,720 361,411 1.501 1.016 D 163,343 1.421 0.962 D 50,439 1.458 0.988

3,736,811 1,733,721 1.449 0.981

2,224,110 740,722 1.412 0.956

270,723 137,646 1.758 1.191 Direct Cost of Equipment Sales: 

387,181 167,732 1.459 0.988 Labor Expenses: Salaries (indirect) and 

2,833,489 1,622,307 1.511 1.023 Occupancy Expense:

1,319,523 854,157 1.536 1.040 Other Operating Expenses: 

801,239 359,775 1.431 0.969 Net Profit Before Taxes

580,764 279,636 1.443 0.978

674,500 353,958 1.510 1.023 Incremental Markup (

776,784 378,582 1.516 1.027

234,993 113,162 1.471 0.996

2,009,957 1,031,222 1.425 0.965

1,475,525 817,754 1.474 0.998

1,569,113 841,985 1.466 0.993

1,230,126 698,535 1.470 0.995

449,851 189,011 1.433 0.970

1,319,142 689,171 1.417 0.960

216,792 85,678 1.400 0.948

455,264 205,904 1.330 0.900

988,605 490,859 1.454 0.985 D 128,512 1.472 0.997

1,825,407 1,015,432 1.517 1.027

356,961 170,711 1.497 1.014

3,568,182 1,972,687 1.533 1.038

2,288,841 1,001,832 1.407 0.953

148,617 70,403 1.414 0.958

2,115,568 1,125,401 1.475 0.999

581,079 249,032 1.464 0.991

701,468 412,418 1.530 1.036

2,628,602 1,370,864 1.417 0.959

229,692 124,727 1.537 1.041

847,690 352,877 1.501 1.016

158,375 69,605 1.616 1.094

1,159,952 484,997 1.415 0.958

4,605,624 2,102,520 1.435 0.972

769,140 319,812 1.414 0.958 D 63,015 1.472 0.997

1,791,740 960,534 1.492 1.010

1,546,819 816,533 1.504 1.018 D 90,660 1.464 0.991

1,125,779 662,893 1.446 0.979

Source: U.S. Census Bureau. 2007.

Contractors. Industry Series: Preliminary 

Note: Mechanical contractor costs and ex

Baseline Markup (MUWHOLE BASE
128,922 54,792 1.461 0.989

1.477 1.000

0.070

0.048

blishments: 2007

20&-_lang=en

ed for Delaware, District of Columbia, and West Virginia based on number of establishments

age where the Census Bureau withheld data.
NEW CONSTRUCTION

Baseline

National Account 

Distributor (Mfg Direct)

Channel Mult 1.0000 1.4743 1.0000

Sales Tax 1.0726 1.0726 1.0726

Overall Multiplier 1.0726 1.5813 1.0726

NEW CONSTRUCTION

Incremental

National Account 

Distributor (Mfg Direct)

Channel Mult 1.0000 1.1844 1.0000

Sales Tax 1.0726 1.0726 1.0726

Overall Multiplier 1.0726 1.2704 1.0726

100.0% $1.000 $1.362

73.4% $0.734 $1.000

26.6% $0.266 $0.362

16.1% $0.161 $0.219

y Expenses 3.8% $0.038 $0.052

erating Expenses 5.4% $0.054 $0.074

rating Expenses 25.3% $0.253 $0.345

1.3% $0.013 $0.018

$0.362

0.0%

Distributor/Contractor

Distributor/Contractor

Markups for Commercial Ice Making Equipment

 in this ASHRAE_COMP_ LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets fo

separately, such is not necessary to model the CRAC market. Rather, the model creates one weig

e: Heating, Air Conditioning and Refrigeration Distributors International, 2010 Profit Report (2009 Data), Profit 

Planning Group, Boulder, Colorado

cement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, ma

Costs for Distributor Markup

Sales Basis Per Dollar of Sales

Median Control and Refrigeration Firm (Not Used)

Per Dollar of Cost of 

Goods Sold
st of Equipment Sales: Cost of goods sold

 Salaries (indirect) and benefits

y Expense: Rent, Communications, maintenance, and utilities

erating Expenses: Computing, Depreciation, Acctg, Advertising, Insurance, and other

 Before Taxes

tal Markup (MUWHOLE INCR ): Increased revenue per dollar increase cost of goods sold

U.S. Average Costs for Mechanical / Plumbing Contractor Markup

S. Census Bureau. 2007. Plumbing, Heating, and Air-Conditioning Contractors. Sector 23: 238220. 

s. Industry Series: Preliminary Detailed Statistics for Establishments: 2007.

hanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

Description

MUWHOLE BASE ): 

REPLACEMENT OVERALL

Baseline Baseline

National Account 

Distributor (Mfg Direct)

1.0000 1.4743 1.0000

1.0726 1.0726 1.0726

1.0726 1.5813 1.0726

REPLACEMENT OVERALL

Incremental Incremental

National Account 

Distributor (Mfg Direct)

1.0000 1.1844 1.0000

1.0726 1.0726 1.0726

1.0726 1.2704 1.0726

$0.091

0.0%

Distributor/Contractor

Distributor/Contractor

or Commercial Ice Making Equipment

1.47429

1.07261

1.58134

hree distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each 

CRAC market. Rather, the model creates one weighted average for all analyses.

Overall Markup

Overall Markup

t Report (2009 Data), Profit 

1.27038

dings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the 

Non-Payroll and 

Non-Occupancy 

1.18438

1.07261
Ratio

$0.6780 $1.000 

$0.1748 $0.258 

$0.0217 $0.032 

$0.0390 $0.058 

$0.0860 $0.127 

1.474 47.43%

1.184 18.44%

ing Contractor Markup

verted to percentage values. 

Per $ Sales 

Revenue Per $ Cost of Goods

State

OVERALL State Sales Tax

Baseline State Name Rates

1 Alabama 1.083

2 Alaska 1.014

3 Arizona 1.082

4 Arkansas 1.082

5 California 1.092

6 Colorado 1.064

OVERALL 7 Connecticut 1.060

Incremental 8 Delaware 1.000

9 District of Columbia 1.060

10 Florida 1.067

11 Georgia 1.070

12 Hawaii 1.044

13 Idaho 1.061

14 Illinois 1.082

15 Indiana 1.070

16 Iowa 1.069

17 Kansas 1.081

18 Kentucky 1.060

19 Louisiana 1.088

20 Maine 1.050

21 Maryland 1.060

22 Massachusetts 1.063

23 Michigan 1.060

24 Minnesota 1.072

25 Mississippi 1.070

26 Missouri 1.073

27 Montana 1.000

28 Nebraska 1.060

29 Nevada 1.079

30 New Hampshire 1.000

31 New Jersey 1.070

32 New Mexico 1.066

33 New York 1.085

34 North Carolina 1.079

35 North Dakota 1.059

Sales Tax and Contractor Marku

State-by-State Sales Tax Factor

1.47429

1.07261

1.58134

ufficient data is generated to model each 

Overall Markup

Overall Markup

1.27038

e, the two markets are assumed to be the 

1.18438

1.07261
36 Ohio 1.068

37 Oklahoma 1.082

38 Oregon 1.000

39 Pennsylvania 1.064

40 Rhode Island 1.070

41 South Carolina 1.072

42 South Dakota 1.055

43 Tennessee 1.095

44 Texas 1.081

45 Utah 1.067

46 Vermont 1.061

47 Virginia 1.050

48 Washington 1.088

49 West Virginia 1.060

50 Wisconsin 1.055

51 Wyoming 1.054

52 United States 1.073

Values selected for this scenario / analysis by selection of the value in the cell labeled "State."

52 United States 1.073

Relative

State Markup

State Name Index

1 Alabama 0.972

2 Alaska 1.146

3 Arizona 1.025

4 Arkansas 0.971

5 California 1.043

6 Colorado 0.993

7 Connecticut 1.016

8 Delaware 0.962

9 District of Columbia 0.988

10 Florida 0.981

11 Georgia 0.956

12 Hawaii 1.191

13 Idaho 0.988

14 Illinois 1.023

15 Indiana 1.040

16 Iowa 0.969

17 Kansas 0.978

18 Kentucky 1.023

19 Louisiana 1.027

20 Maine 0.996

21 Maryland 0.965

22 Massachusetts 0.998

23 Michigan 0.993

24 Minnesota 0.995

25 Mississippi 0.970

26 Missouri 0.960

27 Montana 0.948

28 Nebraska 0.900

29 Nevada 0.985

30 New Hampshire 0.997

31 New Jersey 1.027

32 New Mexico 1.014

33 New York 1.038

34 North Carolina 0.953

35 North Dakota 0.958

nd Contractor Markups, By State

Weighted Average Contractor Markups
36 Ohio 0.999

37 Oklahoma 0.991

38 Oregon 1.036

39 Pennsylvania 0.959

40 Rhode Island 1.041

41 South Carolina 1.016

42 South Dakota 1.094

43 Tennessee 0.958

44 Texas 0.972

45 Utah 0.958

46 Vermont 0.997

47 Virginia 1.010

48 Washington 1.018

49 West Virginia 0.991

50 Wisconsin 0.979

51 Wyoming 0.989

52 United States 1.000

e in the cell labeled "State."

52 United States 1.000
Legend IMH Ice Making Head

RCU Remote Condensing

SCU Self-Contained

Other Not Used

End User Equipment Cost (2011$)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $9,737.13 $32,968.89 $47,475.20

Level 1 $11,109.83 $35,031.70 $50,445.65

Level 2 $12,723.41 $37,255.18 $53,647.46

Level 3 $14,620.16 $39,651.83 $57,098.63

Level 4 $16,849.75 $42,235.14 $60,818.60

Level 5

Level 6

Level 7

Incremental Equipment Cost (2011$)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $ 6,681 $ 22,621 $ 32,575

Level 1 $ 1,172 $ 1,762 $ 2,537

Level 2 $ 2,551 $ 3,661 $ 5,272
Level 3 $ 4,171 $ 5,708 $ 8,219

Level 4 $ 6,075 $ 7,914 $ 11,397

Level 5

Level 6

Level 7

US Average End User Cost (2011$) (No Learning, Always U.S. Average))

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $9,849.86 $33,350.59 $48,024.85

Level 1 $11,238.45 $35,437.29 $51,029.70

Level 2 $12,870.72 $37,686.51 $54,268.57

Level 3 $14,789.43 $40,110.90 $57,759.70

Level 4 $17,044.83 $42,724.12 $61,522.74

Level 5

Level 6

Level 7

Active Energy Use (kWh/yr)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level 29940.57 102742.20 245963.60

Baseline 27405.56 102742.20 245963.60

Level 1 25293.05 92644.79 219348.78

Level 2 23505.54 84489.20 198278.72
Level 3 21973.39 77764.41 181184.14

Level 4 20645.52 72124.26 167036.91

Level 5

Level 6

Level 7 29940.57 102742.20 245963.60

0 Baseline Standby energy use

Standby Energy Use (Watts)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0.00 0.00 0.00

Level 1 0.00 0.00 0.00

Level 2 0.00 0.00 0.00

Level 3 0.00 0.00 0.00

Level 4 0.00 0.00 0.00

Level 5

Level 6

Level 7 0.00 0.00 0.00

Maximum Condenser Water Use (gal/100 lbs Ice) (Not Used)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0 0 0

Level 1 0 0 0
Level 2 0 0 0

Level 3 0 0 0

Level 4 0 0 0

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 0 0 0

Maximum Potable Water Use (gal/100 lbs Ice) (Not used)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0 0 0

Level 1 0 0 0

Level 2 0 0 0

Level 3 0 0 0

Level 4 0 0 0

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 0 0 0

Harvest Rate (lbs/24 hrs) (Not Used)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 300 850 1500
Level 1 300 850 1500

Level 2 300 850 1500

Level 3 300 850 1500

Level 4 300 850 1500

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 300 850 1500

100% Utilization load factor

Usage (%)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 100% 100% 100%

Level 1 100% 100% 100%

Level 2 100% 100% 100%

Level 3 100% 100% 100%

Level 4 100% 100% 100%

Level 5 100% 100% 100%

Level 6 100% 100% 100%

Level 7 100% 100% 100%

Standby Mode (%)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0% 0% 0%

Level 1 0% 0% 0%
Level 2 0% 0% 0%

Level 3 0% 0% 0%

Level 4 0% 0% 0%

Level 5 0% 0% 0%

Level 6 0% 0% 0%

Level 7 0% 0% 0%

Annual Maintenance Cost as % of End User Equipment Cost

Annual Maintenance Costs (2011$)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $83.98 $83.98 $102.10

Level 1 $83.98 $83.98 $102.10

Level 2 $83.98 $83.98 $102.10

Level 3 $83.98 $83.98 $102.10

Level 4 $83.98 $83.98 $102.10

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 $83.98 $83.98 $102.10

0.0% Annual Repair Cost as % of End User Equipment Cost

Base Annual Repair Costs (2011$)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $211.71 $1,152.48 $2,453.01

Level 1 $211.71 $1,152.48 $2,453.01

Level 2 $211.71 $1,152.48 $2,453.01
Level 3 $211.71 $1,152.48 $2,453.01

Level 4 $211.71 $1,152.48 $2,453.01

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 $211.71 $1,152.48 $2,453.01

Installation Cost (2011$) - Baseline plus incremental changes by efficiency level

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

1 Baseline $1,415.38 $3,635.78 $5,360.79

2 Level 1 $1,415.38 $3,635.78 $5,360.79

3 Level 2 $1,415.38 $3,635.78 $5,360.79

4 Level 3 $1,415.38 $3,635.78 $5,360.79

5 Level 4 $1,415.38 $3,635.78 $5,360.79

6 Level 5

7 Level 6

8 Level 7 $1,415.38 $3,635.78 $5,360.79

1 2 3

Lifetime (Yrs)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 17.12490515 17.12490515 17.12490515

Level 1 17.12490515 17.12490515 17.12490515

Level 2 17.12490515 17.12490515 17.12490515

Level 3 17.12490515 17.12490515 17.12490515
Level 4 17.12490515 17.12490515 17.12490515

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 17.12490515 17.12490515 17.12490515

0% Installation Cost as % of End User Equipment Cost

Base Installation Cost (2011$)

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $1,415.38 $3,635.78 $5,360.79

Level 1 $1,415.38 $3,635.78 $5,360.79

Level 2 $1,415.38 $3,635.78 $5,360.79

Level 3 $1,415.38 $3,635.78 $5,360.79

Level 4 $1,415.38 $3,635.78 $5,360.79

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 $1,415.38 $3,635.78 $5,360.79

Efficiency Level % Reduction Energy Use

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0.0% 0.0% 0.0%

Level 1 7.7% 9.8% 10.8%

Level 2 14.2% 17.8% 19.4%

Level 3 19.8% 24.3% 26.3%

Level 4 24.7% 29.8% 32.1%
Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 -9.2% 0.0% 0.0%

Market Shares

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level 0% 0% 0%

Baseline 11% 2% 2%

Level 1 20% 20% 20%

Level 2 45% 45% 45%

Level 3 18% 31% 31%

Level 4 5% 2% 2%

Level 5 0% 0% 0%

Level 6 0% 0% 0%

Level 7 0% 0% 0%

Capacity

Process Continuous Continuous Continuous

Equipment Type #N/A #N/A #N/A

Cooling Air Air Air

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level 29,941 102,742 245,964

Baseline 27,406 102,742 245,964

Level 1 25,293 92,645 219,349

Level 2 23,506 84,489 198,279

Level 3 21,973 77,764 181,184

Level 4 20,646 72,124 167,037

Level 5 - - -

United States
Level 6 

- - -

Level 7 29,941 102,742 245,964 1 2 3
A Air

N No Remote Compressor

R Remote Compressor

W Water

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$20,743.19 $18,775.92 $35,638.58 $21,951.35

$17,575.94 $23,965.31 $45,485.50 $18,599.63

$15,010.67 $30,940.07 $58,719.10 $15,884.95

$12,932.97 $40,314.42 $76,504.15 $13,686.24

$11,250.16 $52,913.92 $100,406.07 $11,905.42

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$ 14,233 $ 12,883 $ 24,453 $ 15,062

$ (2,705) $ 4,432 $ 8,410 $ (2,863)

$ (4,896) $ 10,389 $ 19,713 $ (5,181)
$ (6,671) $ 18,396 $ 34,903 $ (7,059)

$ (8,108) $ 29,157 $ 55,318 $ (8,580)

U.S. Average))

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$20,983.34 $18,993.30 $36,051.19 $22,205.50

$17,779.43 $24,242.77 $46,012.12 $18,814.97

$15,184.46 $31,298.28 $59,398.93 $16,068.86

$13,082.70 $40,781.17 $77,389.89 $13,844.69

$11,380.41 $53,526.54 $101,568.54 $12,043.25

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu

Water Cooled > 240 

kBtu

Water Cooled w/ FE <65 

kBtu

26630.41 99508.55 226275.77 16392.96

24724.01 92114.49 208707.22 15413.13

23089.96 85815.83 193841.53 14575.82

21673.78 80385.96 181099.50 13852.05
20434.63 75656.72 170056.41 13220.18

19341.26 71500.72 160393.71 12663.76

26630.41 99508.55 226275.77 16392.96

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

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

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

0 0 0 0

0 0 0 0
0 0 0 0

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

0 0 0 0

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

300 800 700 1500
300 800 700 1500

300 800 700 1500

300 800 700 1500

300 800 700 1500

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

300 800 700 1500

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

0% 0% 0% 0%

0% 0% 0% 0%
0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

ser Equipment Cost

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$83.98 $83.98 $102.10 $83.98

$83.98 $83.98 $102.10 $83.98

$83.98 $83.98 $102.10 $83.98

$83.98 $83.98 $102.10 $83.98

$83.98 $83.98 $102.10 $83.98

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$83.98 $83.98 $102.10 $83.98

ipment Cost

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$215.44 $1,083.65 $1,780.55 $215.44

$215.44 $1,083.65 $1,780.55 $215.44

$215.44 $1,083.65 $1,780.55 $215.44
$215.44 $1,083.65 $1,780.55 $215.44

$215.44 $1,083.65 $1,780.55 $215.44

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$215.44 $1,083.65 $1,780.55 $215.44

ges by efficiency level

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

4 5 6 7

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515
17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

17.12490515 17.12490515 17.12490515 17.12490515

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

$1,238.39 $2,607.89 $3,543.26 $1,238.39

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$1,238.39 $2,607.89 $3,543.26 $1,238.39

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

0.0% 0.0% 0.0% 0.0%

6.6% 6.8% 7.1% 5.4%

12.3% 12.7% 13.2% 10.1%

17.3% 17.9% 18.5% 14.2%

21.8% 22.4% 23.1% 17.8%
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

-7.7% -8.0% -8.4% -6.4%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

0% 0% 0% 0%

28% 28% 28% 28%

23% 30% 30% 23%

36% 22% 22% 36%

10% 16% 16% 10%

3% 4% 4% 3%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained Self-Contained Self-Contained

Remote Compressor Remote Compressor

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu Water Cooled 65 -240 kBtuWater Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

 26,630 99,509 226,276 16,393

 24,724 92,114 208,707 15,413

 23,090 85,816 193,842 14,576

 21,674 80,386 181,099 13,852

 20,435 75,657 170,056 13,220

 19,341 71,501 160,394 12,664

 - - - -
 

- - - -

 26,630 99,509 226,276 16,393 4 5 6 7
Small Small

 Med Medium

Large Large

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$19,869.50 $37,714.32 $20,743.19 $18,757.15

$25,361.15 $48,134.76 $17,575.94 $23,939.74

$32,742.14 $62,139.13 $15,010.67 $30,904.79

$42,662.49 $80,960.07 $12,932.97 $40,265.34

$55,995.84 $106,254.13 $11,250.16 $52,845.30

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$ 13,633 $ 25,878 $ 14,233 $ 12,870

$ 4,690 $ 8,900 $ (2,705) $ 4,426

$ 10,995 $ 20,861 $ (4,896) $ 10,375
$ 19,468 $ 36,936 $ (6,671) $ 18,370

$ 30,856 $ 58,540 $ (8,108) $ 29,115

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$20,099.54 $38,150.96 $20,983.34 $18,974.31

$25,654.77 $48,692.05 $17,779.43 $24,216.90

$33,121.22 $62,858.56 $15,184.46 $31,262.59

$43,156.43 $81,897.40 $13,082.70 $40,731.52

$56,644.14 $107,484.30 $11,380.41 $53,457.13

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

61237.00 138606.80 26638.50 111487.95

57426.42 129532.74 24667.88 101828.52

54191.02 121882.06 22989.20 93813.25

51409.71 115344.20 21542.07 87055.28
48993.17 109692.84 20281.66 81280.28

46874.04 104759.11 19174.03 76288.34

61237.00 138606.80 26638.50 111487.95

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

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

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

0 0 0 0

0 0 0 0
0 0 0 0

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

0 0 0 0

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

110 300 110 200
110 300 110 200

110 300 110 200

110 300 110 200

110 300 110 200

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

110 300 110 200

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

0% 0% 0% 0%

0% 0% 0% 0%
0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$83.98 $102.10 $83.98 $83.98

$83.98 $102.10 $83.98 $83.98

$83.98 $102.10 $83.98 $83.98

$83.98 $102.10 $83.98 $83.98

$83.98 $102.10 $83.98 $83.98

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$83.98 $102.10 $83.98 $83.98

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$1,083.65 $1,780.55 $265.26 $1,380.37

$1,083.65 $1,780.55 $265.26 $1,380.37

$1,083.65 $1,780.55 $265.26 $1,380.37
$1,083.65 $1,780.55 $265.26 $1,380.37

$1,083.65 $1,780.55 $265.26 $1,380.37

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$1,083.65 $1,780.55 $265.26 $1,380.37

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

8 9 10 11

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515
17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

17.12490515 17.12490515 17.12490515 17.12490515

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

$2,607.89 $3,543.26 $1,843.49 $4,022.44

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$2,607.89 $3,543.26 $1,843.49 $4,022.44

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

0.0% 0.0% 0.0% 0.0%

5.6% 5.9% 6.8% 7.9%

10.5% 11.0% 12.7% 14.5%

14.7% 15.3% 17.8% 20.2%

18.4% 19.1% 22.3% 25.1%
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

-6.6% -7.0% -8.0% -9.5%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

0% 0% 0% 0%

28% 28% 28% 28%

30% 30% 23% 30%

22% 22% 36% 22%

16% 16% 10% 16%

4% 4% 3% 4%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

Self-Contained Self-Contained #N/A #N/A

Remote Compressor Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -240 kBtu Water Cooled w/ FE > 240 kBtuGlycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

 61,237 138,607 26,638 111,488

 57,426 129,533 24,668 101,829

 54,191 121,882 22,989 93,813

 51,410 115,344 21,542 87,055

 48,993 109,693 20,282 81,280

 46,874 104,759 19,174 76,288

 - - - -
 - - - -

 61,237 138,607 26,638 111,488

8 9 10 11
B Batch 

C Continuous

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$35,638.58 $21,951.35 $19,849.64 $37,714.32

$45,485.50 $18,599.63 $25,334.08 $48,134.76

$58,719.10 $15,884.95 $32,704.81 $62,139.13

$76,504.15 $13,686.24 $42,610.56 $80,960.07

$100,406.07 $11,905.42 $55,923.22 $106,254.13

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$ 24,453 $ 15,062 $ 13,620 $ 25,878

$ 8,410 $ (2,863) $ 4,684 $ 8,900

$ 19,713 $ (5,181) $ 10,980 $ 20,861
$ 34,903 $ (7,059) $ 19,440 $ 36,936

$ 55,318 $ (8,580) $ 30,810 $ 58,540

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$36,051.19 $22,205.50 $20,079.45 $38,150.96

$46,012.12 $18,814.97 $25,627.40 $48,692.05

$59,398.93 $16,068.86 $33,083.45 $62,858.56

$77,389.89 $13,844.69 $43,103.89 $81,897.40

$101,568.54 $12,043.25 $56,570.69 $107,484.30

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 

kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

249208.47 21257.84 88831.24 198485.74

227063.76 19785.99 81552.92 181775.74

208770.30 18536.31 75540.40 168036.41

193403.79 17462.02 70489.89 156540.24
180313.80 16528.62 66187.60 146779.34

169029.33 15710.10 62478.72 138388.38

249208.47 21257.84 88831.24 198485.74

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

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

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

0 0 0 0

0 0 0 0
0 0 0 0

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

0 0 0 0

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

800 1000 310 1000
800 1000 310 1000

800 1000 310 1000

800 1000 310 1000

800 1000 310 1000

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

800 1000 310 1000

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

0% 0% 0% 0%

0% 0% 0% 0%
0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$102.10 $83.98 $83.98 $102.10

$102.10 $83.98 $83.98 $102.10

$102.10 $83.98 $83.98 $102.10

$102.10 $83.98 $83.98 $102.10

$102.10 $83.98 $83.98 $102.10

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$102.10 $83.98 $83.98 $102.10

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$2,410.72 $265.26 $1,380.37 $2,410.72

$2,410.72 $265.26 $1,380.37 $2,410.72

$2,410.72 $265.26 $1,380.37 $2,410.72
$2,410.72 $265.26 $1,380.37 $2,410.72

$2,410.72 $265.26 $1,380.37 $2,410.72

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$2,410.72 $265.26 $1,380.37 $2,410.72

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

12 13 14 15

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515
17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

17.12490515 17.12490515 17.12490515 17.12490515

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

$3,543.26 $1,843.49 $4,022.44 $3,543.26

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$3,543.26 $1,843.49 $4,022.44 $3,543.26

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

0.0% 0.0% 0.0% 0.0%

8.1% 6.3% 7.4% 7.6%

14.8% 11.7% 13.6% 13.9%

20.6% 16.5% 18.8% 19.3%

25.6% 20.6% 23.4% 23.9%
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

-9.8% -7.4% -8.9% -9.2%

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

0% 0% 0% 0%

28% 28% 28% 28%

30% 23% 30% 30%

22% 36% 22% 22%

16% 10% 16% 16%

4% 3% 4% 4%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

#N/A #N/A #N/A #N/A

No Remote Compressor No Remote Compressor No Remote Compressor No Remote Compressor

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu Glycol Cooled w/ FE > 240 kBtu

 249,208 21,258 88,831 198,486

 227,064 19,786 81,553 181,776

 208,770 18,536 75,540 168,036

 193,404 17,462 70,490 156,540

 180,314 16,529 66,188 146,779

 169,029 15,710 62,479 138,388

 - - - -
 - - - -

 249,208 21,258 88,831 198,486

12 13 14 15
N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

0.00 0.00 0.00 0.00

N/A N/A N/A N/A

Other Other Other Other

0 0 0 0

0 0 0 0
0 0 0 0

N/A N/A N/A N/A

Other Other Other Other

0 0 0 0

0 0 0 0

0 0 0 0

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

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

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

N/A N/A N/A N/A

Other Other Other Other

0% 0% 0% 0%

0% 0% 0% 0%
0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

16 17 18 19

N/A N/A N/A N/A

Other Other Other Other

17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
16 17 18 19
N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

0.00 0.00

N/A N/A N/A N/A

Other Other Other Other

0 0

0 0
0 0

0

#VALUE!

#VALUE!

#VALUE!

#VALUE!

N/A N/A N/A N/A

Other Other Other Other

0 0

0 0

0 0

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

0 0
#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

100% 100%

100% 100%

100% 100%

100% 100%

100% 100%

100% 100%

100% 100%

100% 100%

N/A N/A N/A N/A

Other Other Other Other

0% 0%

0% 0%
0% 0%

0% 0%

0% 0%

0% 0%

0% 0%

0% 0%

N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00

#VALUE! #VALUE!

#VALUE! #VALUE!
#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

$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

$0.00 $0.00

20 21 22 23

N/A N/A N/A N/A

Other Other Other Other

17.12490515 17.12490515

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!
#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
20 21 22 23
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

$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

$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

24 25 26 27

N/A N/A N/A N/A

Other Other Other Other
N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

N/A N/A N/A N/A

Other Other Other Other

N/A N/A N/A N/A

Other Other Other Other
24 25 26 27
N/A

Other

N/A

Other
N/A

Other

N/A

Other
N/A

Other

N/A

Other
N/A

Other

N/A

Other
N/A

Other

N/A

Other
N/A

Other

N/A

Other
N/A

Other

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

28

N/A

Other
N/A

Other

N/A

Other

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!
#VALUE!

#VALUE!

#VALUE!

N/A

Other

N/A

Other
28
Equipment Cost With National 

Ave Markup For Rebuttable 

Installation Cost For Rebuttable 

Presumption (Dollars)

$9,850 $1,415

$11,238 $1,415

$12,871 $1,415

$14,789 $1,415

$17,045 $1,415

$9,850 $1,415

$9,850 $1,415

$9,850 $1,415









Total Equipment Cost With National Ave 

Sales Tax For Rebuttable Presumption 

Side note: The 

Rebuttable Presumption 

Energy Use

$11,980 27,406 ASHRAE

$13,470 25,293 1

$15,221 23,506 2

$17,279 21,973 3

$19,698 20,646 4

$11,980 0 5

$11,980 0 6

$11,980 29,941 7

$ 0.0933

<=== Average Price 

(Electricity Prices! 

$n$58)








































1 Air Cooled <65 kBtu

Electricity Water Repair Electricity Water Repair

2017 1 $2,659.06 $0.00 $295.69 $2,454.09 $0.00 $309.72

2018 2 $2,544.34 $0.00 $282.93 $2,348.22 $0.00 $296.36

2019 3 $2,434.57 $0.00 $270.73 $2,234.27 $0.00 $283.57

2020 4 $2,329.54 $0.00 $259.05 $2,137.07 $0.00 $271.34

2021 5 $2,229.04 $0.00 $247.87 $2,041.02 $0.00 $259.63

2022 6 $2,132.87 $0.00 $237.18 $1,949.28 $0.00 $248.43

2023 7 $2,040.86 $0.00 $226.95 $1,872.95 $0.00 $237.71

2024 8 $1,952.81 $0.00 $217.15 $1,790.12 $0.00 $227.46

2025 9 $1,868.56 $0.00 $207.79 $1,714.83 $0.00 $217.64

2026 10 $1,787.95 $0.00 $198.82 $1,642.70 $0.00 $208.25

2027 11 $1,710.81 $0.00 $190.24 $1,573.61 $0.00 $199.27

2028 12 $1,637.00 $0.00 $182.04 $1,509.69 $0.00 $190.67

2029 13 $1,566.38 $0.00 $174.18 $1,447.26 $0.00 $182.45

2030 14 $1,498.80 $0.00 $166.67 $1,383.79 $0.00 $174.58

2031 15 $1,434.14 $0.00 $159.48 $1,324.59 $0.00 $167.04

2032 16 $1,372.27 $0.00 $152.60 $1,267.44 $0.00 $159.84

2033 17 $1,313.07 $0.00 $146.01 $1,208.67 $0.00 $152.94

2034 18 $1,256.42 $0.00 $139.71 $1,157.40 $0.00 $146.34

2035 19 $1,202.21 $0.00 $133.69 $1,109.96 $0.00 $140.03

2036 20 $1,150.35 $0.00 $127.92 $1,063.67 $0.00 $133.99

2037 21 $1,100.72 $0.00 $122.40 $1,020.82 $0.00 $128.21

2038 22 $1,053.23 $0.00 $117.12 $983.71 $0.00 $122.68

2039 23 $1,007.79 $0.00 $112.07 $932.86 $0.00 $117.38

2040 24 $964.31 $0.00 $107.23 $893.69 $0.00 $112.32

2041 25 $922.71 $0.00 $102.61 $856.16 $0.00 $107.47

2042 26 $882.90 $0.00 $98.18 $820.20 $0.00 $102.84

2043 27 $844.81 $0.00 $93.94 $785.76 $0.00 $98.40

2044 28 $808.37 $0.00 $89.89 $752.77 $0.00 $94.16

2045 29 $773.49 $0.00 $86.01 $721.15 $0.00 $90.09

2046 30 $740.12 $0.00 $82.30 $690.87 $0.00 $86.21

Electricity Water Repair Electricity Water Repair

2017 1 $2,659.06 $0.00 $295.69 $2,454.09 $0.00 $309.72

2018 2 $5,203.40 $0.00 $578.62 $4,802.31 $0.00 $606.07

2019 3 $7,637.98 $0.00 $849.35 $7,036.58 $0.00 $889.64

2020 4 $9,967.52 $0.00 $1,108.40 $9,173.65 $0.00 $1,160.98

2021 5 $12,196.56 $0.00 $1,356.27 $11,214.67 $0.00 $1,420.61

2022 6 $14,329.43 $0.00 $1,593.45 $13,163.95 $0.00 $1,669.04

Discounted Annual Costs (2011$)

Efficiency Level 1 Efficiency Level 2

Year

Efficiency Level 1 Efficiency Level 2

Year

Discounted Annual Costs (Cumulative) (2010$)
2023 7 $16,370.29 $0.00 $1,820.39 $15,036.90 $0.00 $1,906.75

2024 8 $18,323.10 $0.00 $2,037.55 $16,827.01 $0.00 $2,134.21

2025 9 $20,191.66 $0.00 $2,245.33 $18,541.84 $0.00 $2,351.85

2026 10 $21,979.61 $0.00 $2,444.15 $20,184.54 $0.00 $2,560.10

2027 11 $23,690.42 $0.00 $2,634.40 $21,758.15 $0.00 $2,759.37

2028 12 $25,327.43 $0.00 $2,816.43 $23,267.84 $0.00 $2,950.05

2029 13 $26,893.81 $0.00 $2,990.62 $24,715.10 $0.00 $3,132.49

2030 14 $28,392.61 $0.00 $3,157.28 $26,098.89 $0.00 $3,307.07

2031 15 $29,826.75 $0.00 $3,316.76 $27,423.48 $0.00 $3,474.11

2032 16 $31,199.02 $0.00 $3,469.36 $28,690.92 $0.00 $3,633.95

2033 17 $32,512.09 $0.00 $3,615.37 $29,899.59 $0.00 $3,786.89

2034 18 $33,768.51 $0.00 $3,755.09 $31,056.98 $0.00 $3,933.23

2035 19 $34,970.72 $0.00 $3,888.78 $32,166.94 $0.00 $4,073.26

2036 20 $36,121.07 $0.00 $4,016.70 $33,230.61 $0.00 $4,207.25

2037 21 $37,221.79 $0.00 $4,139.10 $34,251.43 $0.00 $4,335.46

2038 22 $38,275.02 $0.00 $4,256.22 $35,235.14 $0.00 $4,458.13

2039 23 $39,282.81 $0.00 $4,368.29 $36,168.00 $0.00 $4,575.52

2040 24 $40,247.13 $0.00 $4,475.52 $37,061.69 $0.00 $4,687.84

2041 25 $41,169.84 $0.00 $4,578.12 $37,917.84 $0.00 $4,795.31

2042 26 $42,052.74 $0.00 $4,676.30 $38,738.05 $0.00 $4,898.15

2043 27 $42,897.56 $0.00 $4,770.25 $39,523.81 $0.00 $4,996.55

2044 28 $43,705.92 $0.00 $4,860.14 $40,276.57 $0.00 $5,090.71

2045 29 $44,479.41 $0.00 $4,946.15 $40,997.73 $0.00 $5,180.80

2046 30 $45,219.54 $0.00 $5,028.45 $41,688.60 $0.00 $5,267.01

Discount To 2017

1 2

Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost

2017 1 $2,659.06 $0.00 $295.69 $2,454.09 $0.00 $309.72

First Year Operating Costs (2010$)

Year

Efficiency Level Efficiency Level
Electricity Water Repair Electricity Water Repair Electricity

$2,280.66 $0.00 $326.21 $2,132.00 $0.00 $345.59 $2,003.16

$2,182.26 $0.00 $312.13 $2,040.02 $0.00 $330.68 $1,916.74

$2,076.37 $0.00 $298.67 $1,941.03 $0.00 $316.41 $1,823.73

$1,986.04 $0.00 $285.78 $1,856.59 $0.00 $302.76 $1,744.39

$1,896.78 $0.00 $273.45 $1,773.14 $0.00 $289.70 $1,665.99

$1,811.52 $0.00 $261.66 $1,693.44 $0.00 $277.20 $1,591.10

$1,740.58 $0.00 $250.37 $1,627.13 $0.00 $265.24 $1,528.80

$1,663.61 $0.00 $239.57 $1,555.17 $0.00 $253.80 $1,461.19

$1,593.64 $0.00 $229.23 $1,489.76 $0.00 $242.85 $1,399.73

$1,526.61 $0.00 $219.34 $1,427.10 $0.00 $232.37 $1,340.86

$1,462.40 $0.00 $209.88 $1,367.08 $0.00 $222.35 $1,284.46

$1,402.99 $0.00 $200.82 $1,311.54 $0.00 $212.76 $1,232.29

$1,344.98 $0.00 $192.16 $1,257.31 $0.00 $203.58 $1,181.33

$1,285.99 $0.00 $183.87 $1,202.17 $0.00 $194.79 $1,129.52

$1,230.97 $0.00 $175.94 $1,150.74 $0.00 $186.39 $1,081.20

$1,177.87 $0.00 $168.35 $1,101.09 $0.00 $178.35 $1,034.55

$1,123.25 $0.00 $161.08 $1,050.04 $0.00 $170.66 $986.58

$1,075.60 $0.00 $154.13 $1,005.49 $0.00 $163.29 $944.73

$1,031.52 $0.00 $147.48 $964.28 $0.00 $156.25 $906.01

$988.49 $0.00 $141.12 $924.06 $0.00 $149.51 $868.22

$948.68 $0.00 $135.03 $886.84 $0.00 $143.06 $833.25

$914.19 $0.00 $129.21 $854.60 $0.00 $136.89 $802.95

$866.93 $0.00 $123.63 $810.42 $0.00 $130.98 $761.45

$830.53 $0.00 $118.30 $776.39 $0.00 $125.33 $729.47

$795.65 $0.00 $113.20 $743.79 $0.00 $119.92 $698.84

$762.24 $0.00 $108.31 $712.55 $0.00 $114.75 $669.49

$730.23 $0.00 $103.64 $682.63 $0.00 $109.80 $641.38

$699.57 $0.00 $99.17 $653.97 $0.00 $105.06 $614.45

$670.19 $0.00 $94.89 $626.50 $0.00 $100.53 $588.64

$642.05 $0.00 $90.80 $600.20 $0.00 $96.19 $563.93

Electricity Water Repair Electricity Water Repair Electricity

$2,280.66 $0.00 $326.21 $2,132.00 $0.00 $345.59 $2,003.16

$4,462.92 $0.00 $638.34 $4,172.01 $0.00 $676.27 $3,919.90

$6,539.29 $0.00 $937.01 $6,113.04 $0.00 $992.68 $5,743.63

$8,525.33 $0.00 $1,222.79 $7,969.63 $0.00 $1,295.45 $7,488.02

$10,422.11 $0.00 $1,496.24 $9,742.77 $0.00 $1,585.15 $9,154.01

$12,233.63 $0.00 $1,757.90 $11,436.21 $0.00 $1,862.35 $10,745.11

Efficiency Level 3 Efficiency Level 4 Efficiency Level 5

Efficiency Level 3 Efficiency Level 4 Efficiency Level 5
$13,974.21 $0.00 $2,008.27 $13,063.34 $0.00 $2,127.59 $12,273.91

$15,637.82 $0.00 $2,247.83 $14,618.50 $0.00 $2,381.40 $13,735.10

$17,231.45 $0.00 $2,477.06 $16,108.26 $0.00 $2,624.25 $15,134.83

$18,758.06 $0.00 $2,696.40 $17,535.37 $0.00 $2,856.62 $16,475.69

$20,220.46 $0.00 $2,906.28 $18,902.44 $0.00 $3,078.97 $17,760.16

$21,623.46 $0.00 $3,107.11 $20,213.98 $0.00 $3,291.73 $18,992.44

$22,968.44 $0.00 $3,299.26 $21,471.30 $0.00 $3,495.30 $20,173.78

$24,254.43 $0.00 $3,483.13 $22,673.47 $0.00 $3,690.10 $21,303.30

$25,485.41 $0.00 $3,659.07 $23,824.20 $0.00 $3,876.49 $22,384.49

$26,663.28 $0.00 $3,827.42 $24,925.30 $0.00 $4,054.84 $23,419.05

$27,786.53 $0.00 $3,988.50 $25,975.33 $0.00 $4,225.49 $24,405.63

$28,862.13 $0.00 $4,142.64 $26,980.82 $0.00 $4,388.79 $25,350.35

$29,893.64 $0.00 $4,290.12 $27,945.10 $0.00 $4,545.03 $26,256.36

$30,882.14 $0.00 $4,431.24 $28,869.16 $0.00 $4,694.54 $27,124.58

$31,830.82 $0.00 $4,566.28 $29,756.00 $0.00 $4,837.60 $27,957.83

$32,745.00 $0.00 $4,695.48 $30,610.60 $0.00 $4,974.48 $28,760.79

$33,611.94 $0.00 $4,819.12 $31,421.03 $0.00 $5,105.46 $29,522.24

$34,442.46 $0.00 $4,937.42 $32,197.42 $0.00 $5,230.79 $30,251.71

$35,238.11 $0.00 $5,050.61 $32,941.20 $0.00 $5,350.71 $30,950.55

$36,000.35 $0.00 $5,158.92 $33,653.76 $0.00 $5,465.46 $31,620.04

$36,730.58 $0.00 $5,262.56 $34,336.39 $0.00 $5,575.26 $32,261.42

$37,430.15 $0.00 $5,361.73 $34,990.36 $0.00 $5,680.32 $32,875.87

$38,100.34 $0.00 $5,456.62 $35,616.86 $0.00 $5,780.85 $33,464.52

$38,742.38 $0.00 $5,547.42 $36,217.06 $0.00 $5,877.04 $34,028.44

3 4

Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost Elec Cost

$2,280.66 $0.00 $326.21 $2,132.00 $0.00 $345.59 $2,003.16

Efficiency Level Efficiency Level Efficiency Level
Water Repair Electricity Water Repair Electricity Water Repair

$0.00 $368.37 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $352.48 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $337.27 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $322.72 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $308.80 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $295.48 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $282.73 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $270.53 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $258.86 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $247.69 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $237.01 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $226.78 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $217.00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $207.64 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $198.68 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $190.11 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $181.91 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $174.06 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $166.55 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $159.36 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $152.49 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $145.91 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $139.61 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $133.59 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $127.83 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $122.31 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $117.04 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $111.99 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $107.16 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $102.53 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Water Repair Electricity Water Repair Electricity Water Repair

$0.00 $368.37 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $720.86 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $1,058.13 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $1,380.85 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $1,689.65 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $1,985.13 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Efficiency Level 5 Efficiency Level 6

Efficiency Level 5 Efficiency Level 6

Efficiency Level 7

Efficiency Level 7
$0.00 $2,267.86 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $2,538.40 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $2,797.26 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $3,044.95 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $3,281.96 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $3,508.74 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $3,725.74 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $3,933.38 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $4,132.06 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $4,322.17 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $4,504.07 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $4,678.13 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $4,844.68 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,004.04 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,156.53 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,302.44 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,442.06 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,575.65 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,703.48 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,825.79 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $5,942.83 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $6,054.82 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $6,161.97 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

$0.00 $6,264.50 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

5 6 7

Wat Cost Op Cost Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost

$0.00 $368.37 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Efficiency Level Efficiency Level Efficiency Level
Electricity

Electricity Water Repair Year Rate Year Rate Water

$2,905.02 $0.00 #VALUE! 2017 $0.0970 2017 $7.8043

$2,779.69 $0.00 #VALUE! 2018 $0.0970 2018 $7.9631

$2,644.81 $0.00 #VALUE! 2019 $0.0965 2019 $8.1251

$2,529.76 $0.00 #VALUE! 2020 $0.0964 2020 $8.2904

$2,416.05 $0.00 #VALUE! 2021 $0.0963 2021 $8.4590

$2,307.45 $0.00 #VALUE! 2022 $0.0961 2022 $8.6311

$2,217.10 $0.00 #VALUE! 2023 $0.0965 2023 $8.8067

$2,119.05 $0.00 #VALUE! 2024 $0.0964 2024 $8.9858

$2,029.92 $0.00 #VALUE! 2025 $0.0965 2025 $9.1686

$1,944.54 $0.00 #VALUE! 2026 $0.0966 2026 $9.3551

$1,862.75 $0.00 #VALUE! 2027 $0.0967 2027 $9.5454

$1,787.09 $0.00 #VALUE! 2028 $0.0970 2028 $9.7396

$1,713.20 $0.00 #VALUE! 2029 $0.0971 2029 $9.9377

$1,638.06 $0.00 #VALUE! 2030 $0.0971 2030 $10.1399

$1,567.97 $0.00 #VALUE! 2031 $0.0971 2031 $10.3462

$1,500.33 $0.00 #VALUE! 2032 $0.0971 2032 $10.5566

$1,430.76 $0.00 #VALUE! 2033 $0.0968 2033 $10.7714

$1,370.06 $0.00 #VALUE! 2034 $0.0968 2034 $10.9905

$1,313.91 $0.00 #VALUE! 2035 $0.0971 2035 $11.2141

$1,259.11 $0.00 #VALUE! 2036 $0.0972 2036 $11.4422

$1,208.40 $0.00 #VALUE! 2037 $0.0975 2037 $11.6749

$1,164.46 $0.00 #VALUE! 2038 $0.0982 2038 $11.9124

$1,104.27 $0.00 #VALUE! 2039 $0.0973 2039 $12.1548

$1,057.90 $0.00 #VALUE! 2040 $0.0974 2040 $12.4020

$1,013.47 $0.00 #VALUE! 2041 $0.0975 2041 $12.6543

$970.91 $0.00 #VALUE! 2042 $0.0977 2042 $12.9117

$930.14 $0.00 #VALUE! 2043 $0.0978 2043 $13.1744

$891.08 $0.00 #VALUE! 2044 $0.0979 2044 $13.4424

$853.66 $0.00 #VALUE! 2045 $0.0980 2045 $13.7158

$817.82 $0.00 #VALUE! 2046 $0.0981 2046 $13.9948

Electricity Water Repair

$2,905.02 $0.00 #VALUE!

$5,684.72 $0.00 #VALUE!

$8,329.53 $0.00 #VALUE!

$10,859.29 $0.00 #VALUE!

$13,275.34 $0.00 #VALUE!

$15,582.79 $0.00 #VALUE!

Rebuttable 

Energy Cost

Water

Reference Case Reference Case

Electricity

Efficiency Level 8

Efficiency Level 8
$17,799.88 $0.00 #VALUE!

$19,918.93 $0.00 #VALUE!

$21,948.85 $0.00 #VALUE!

$23,893.40 $0.00 #VALUE!

$25,756.15 $0.00 #VALUE!

$27,543.24 $0.00 #VALUE!

$29,256.43 $0.00 #VALUE!

$30,894.49 $0.00 #VALUE!

$32,462.46 $0.00 #VALUE!

$33,962.79 $0.00 #VALUE!

$35,393.55 $0.00 #VALUE!

$36,763.61 $0.00 #VALUE!

$38,077.53 $0.00 #VALUE!

$39,336.64 $0.00 #VALUE!

$40,545.03 $0.00 #VALUE!

$41,709.49 $0.00 #VALUE!

$42,813.76 $0.00 #VALUE!

$43,871.66 $0.00 #VALUE!

$44,885.13 $0.00 #VALUE!

$45,856.05 $0.00 #VALUE!

$46,786.19 $0.00 #VALUE!

$47,677.28 $0.00 #VALUE!

$48,530.94 $0.00 #VALUE!

$49,348.76 $0.00 #VALUE!

8

Elec Cost Wat Cost Op Cost

$2,905.02 $0.00 #VALUE!

Efficiency Level
Level Level Level Level Level Level

1 2 3 4 5 6

kWh 27,406 25,293 23,506 21,973 20,646 #VALUE!

Gal - - - - - #VALUE!

$/kWh $ 0.0970 $ 0.0970 $ 0.0970 $ 0.0970 $ 0.0970 $ 0.0970

Bill $ 2,659.06 $ 2,454.09 $ 2,280.66 $ 2,132.00 $ 2,003.16 #VALUE!

Annual Consumption Of Electricity & Water

Level Level

7 8

#VALUE! 29,941

#VALUE! -

$ 0.0970 $ 0.0970

#VALUE! $ 2,905.02
Application Rate

HealthCare 4.10%

Lodging 6.97%

Food Service 4.98%

Retail 4.18%

Education 2.68%

Food Sales 3.71%

Office 4.51%

To update this spreadsheet, enter the following

Risk Free Rate1 = 6.743%

Risk Premium to Use for Equity2 = 3.23%

Use the marginal tax rate for cost of debt (Y/N)? no

If yes, enter the marginal tax rate to use 35.00%

Estimate of inflation used to translate nominal discount rates to real discount rates

based on 40-yr average GDP deflator (1971 – 2010) 3

3.832%

Sources:

http://pages.stern.nyu.edu/~adamodar/ Hyperlink last verified 6/27/2011.

1 Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Fede

Hyperlink last verified on 6/27/2011. Rate calculated with 1971–2010 data.

http://www.federalreserve.gov/releases/h15/data.htm.

2 Risk premium calculated as 40-year geometric average of the S&P 500 Index, less the risk free rate.

Rate calculated with 1971–2010 data. Data used in the calculation of the S&p 500 index from Damodaran. 

Weighted Average Cost of Capital Calculation

DISTRIBUTION OF COMPUTER ROOM AIR CONDITIONER DISCOUNT RATES

Notes about derivation

Calculated from Damodaran Online 

 http://pages.stern.nyu.edu/~adamodar/New_Home_Page/home.htm

Major source of information was the Damodaran on-line database.
http://www.bea.gov/national/nipaweb/SelectTable.asp

Downloaded on 3/21/2011 At 9:15:02 AM Last Revised February 25, 2011 

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Community Health $12,275.70 1.2 10.62% 27.41% 0.5413

Health Mgmt. Assoc. $5,416.60 1.45 11.43% 43.86% 0.7965

LifePoint Hospitals $3,384.00 1 9.97% 58.63% 0.3676

Tenet Healthcare $7,574.20 1.1 10.30% 43.57% 0.9158

Universal Health Sv. `B' $5,195.00 0.85 9.49% 81.54% 0.3838

Weighted Avg $ 33,846 1.1439 10.44% 45.09% 62.44%

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Players Network Inc $9.40 0.95 9.81% 100.00% 2.6414

President Casinos Inc. $1.30 0.45 8.20% 100.00% 1.7336

WMS Industries $2,611.40 1.2 10.62% 100.00% 0.4943

Canterbury Pk Hldg Corp $47.20 0.6 8.68% 100.00% 0.3558

Full House Resorts Inc. $65.20 0.9 9.65% 97.70% 0.6679

Diamondhead Casino Corp $23.10 1.1 10.30% 96.10% 1.1356

PokerTek Inc. $11.50 0.9 9.65% 93.04% 1.3987

Bally Technologies $2,454.60 1.4 11.27% 91.48% 0.5443

Choice Hotels Int'l $2,613.60 1 9.97% 89.37% 0.2834

Marriott Int'l $17,654.60 1.3 10.94% 86.98% 0.4525

Churchill Downs $825.90 1.15 10.46% 86.71% 0.3822

Shuffle Master $696.60 1.5 11.59% 86.62% 0.6233

Entertainment Gaming Asia $48.40 1.6 11.91% 86.16% 1.3807

Monarch Casino & Resort $258.50 1.45 11.43% 81.24% 0.8218

Starwood Hotels $14,744.70 1.55 11.75% 79.92% 0.6171

Vail Resorts $2,446.80 1.25 10.78% 78.47% 0.4916

Century Casinos Inc $75.80 1.25 10.78% 78.36% 0.6948

Wynn Resorts $16,459.30 1.9 12.88% 78.32% 0.8268

Littlefield Corporation $14.30 0.9 9.65% 76.92% 0.7514

Lakes Entertainment Inc. $72.60 1.35 11.10% 74.79% 0.7612

Las Vegas Sands $41,464.30 2.8 15.79% 73.41% 1.2754

Int'l Game Tech. $7,337.90 1.4 11.27% 70.36% 0.5153

3

 U.S. Bureau of Economic Analysis. Table 1.1.9. Implicit Price Deflators for Gross Domestic Product.

Weighted Average, Lodging (Not used)

Weighted Average, Health Care
Sonesta Int'l Hotels Corp. $104.00 0.95 9.81% 69.33% 0.5206

Marcus Corp. $613.50 1.3 10.94% 67.89% 0.5597

Host Hotels and Resorts $17,560.40 1.5 11.59% 66.76% 0.7362

Archon Corp $109.10 0.75 9.17% 63.43% 0.5175

Kenilworth Systems Corp. $9.40 0.5 8.36% 62.77% 1.4823

Wyndham Worldwide $8,949.50 1.95 13.04% 60.65% 1.1969

Gaylord Entertainm. $2,902.90 1.95 13.04% 59.40% 0.8232

Orient-Express Hotels Ltd $1,995.20 1.75 12.40% 58.98% 0.7801

Dover Downs Gaming & Entrtnmnt $205.90 1.25 10.78% 53.72% 0.5847

Penn Nat'l Gaming $5,045.70 1.45 11.43% 53.59% 0.5181

Empire Resorts Inc $138.00 1.75 12.40% 52.90% 1.2459

Red Lion Hotels Corp $287.30 0.95 9.81% 52.25% 0.6412

Pinnacle Entertain. $1,917.70 1.95 13.04% 44.55% 0.7764

Florida Gaming Corp $16.40 0.85 9.49% 42.68% 1.1522

Scientific Games $2,274.60 1.55 11.75% 39.90% 0.5869

Ameristar Casinos Inc. $2,622.80 1.6 11.91% 36.06% 0.5919

MGM Resorts Int'l $20,556.70 2.3 14.17% 31.62% 1.7188

Global Casinos Inc $1.90 0.7 9.00% 31.58% 0.4527

Morgans Hotel Group $1,013.60 1.55 11.75% 27.09% 0.85

Boyd Gaming $3,477.20 1.9 12.88% 24.53% 1.0528

Isle of Capri Casinos Inc $1,558.30 1.9 12.88% 22.94% 1.0175

MTR Gaming Group Inc $441.80 1.25 10.78% 13.42% 1.0429

Silverleaf Resorts Inc. $450.70 1.25 10.78% 8.39% 0.9365

Magna Entertainment Corp $588.50 1.35 11.10% 0.05% 2.2036

Weighted Avg $ 182,778 1.92747 12.97% 66.23% 94.31%

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Cosi Inc $61.00 1.7 12.23% 100.00% 1.1914

Caribou Coffee Company $202.20 0.95 9.81% 100.00% 0.9014

Buffalo Wild Wings $819.80 1.05 10.13% 100.00% 0.5301

Panera Bread Co. $3,152.40 0.95 9.81% 100.00% 0.3179

Nathan's Famous Inc. $90.90 0.4 8.04% 100.00% 0.2433

Chipotle Mex. Grill $7,171.10 1 9.97% 100.00% 0.4888

Jamba Inc $141.80 1.4 11.27% 99.86% 0.9743

BJ's Restaurants $1,016.50 1.05 10.13% 99.51% 0.401

Ark Restaurants Corp. $51.10 0.7 9.00% 99.02% 0.5185

Starbucks Corp. $25,039.50 1.15 10.46% 97.81% 0.4142

Tim Hortons $7,532.10 0.85 9.49% 95.64% 0.2574

California Pizza $453.60 1.2 10.62% 95.08% 0.5336

Cheesecake Factory $1,941.60 1.3 10.94% 94.85% 0.5918

Weighted Average, Food Service (Not Used)
Texas Roadhouse $1,343.70 0.95 9.81% 92.45% 0.4463

Krispy Kreme $554.80 1.3 10.94% 92.16% 0.9956

McDonald's Corp. $91,940.00 0.65 8.84% 88.49% 0.1667

P.F. Chang's $1,316.40 1.05 10.13% 87.92% 0.3949

Yum! Brands $26,708.10 0.95 9.81% 87.77% 0.2776

Papa John's Int'l $803.00 0.85 9.49% 87.66% 0.2995

Benihana Inc $150.50 1.25 10.78% 85.12% 0.3684

Kona Grill Inc $47.50 1.35 11.10% 85.05% 0.8895

McCormick & Schmicks Seafood $161.30 1.45 11.43% 84.69% 0.8682

Bob Evans Farms $1,226.00 0.95 9.81% 84.49% 0.3629

Famous Dave's of America $111.80 1.2 10.62% 83.72% 0.8087

Luby's Inc. $215.80 1.1 10.30% 80.77% 0.4605

Darden Restaurants $8,224.50 1.05 10.13% 79.44% 0.4767

Brinker Int'l $2,593.10 1.25 10.78% 79.12% 0.6315

Noble Romans $24.80 0.75 9.17% 77.42% 0.7129

Biglari Hldgs. $677.00 1.15 10.46% 77.40% 0.6189

Frisch's Restaurants $142.00 0.65 8.84% 77.04% 0.3459

Ruby Tuesday $1,159.70 1.5 11.59% 75.05% 1.4972

Red Robin Gourmet $467.00 1.25 10.78% 73.55% 0.641

Jack in the Box $1,606.10 0.95 9.81% 73.52% 0.3441

Cracker Barrel $1,884.90 1.05 10.13% 69.20% 0.4147

CEC Entertainment $1,186.10 1.15 10.46% 69.16% 0.4944

Einstein Noah Restaurant Grou $338.10 1.15 10.46% 66.84% 0.8321

Rick's Cabaret Intl $112.60 1.45 11.43% 66.34% 0.7789

Morton's Restaurant Group $179.20 1.15 10.46% 62.28% 0.7688

J. Alexander's Corp $55.80 0.85 9.49% 58.06% 0.5332

Ruth's Hospitality Group Inc $293.30 1.65 12.07% 57.21% 1.3461

O'Charley's Inc. $302.60 1.7 12.23% 56.41% 1.0467

Wendy's/Arby's Group $3,468.30 0.95 9.81% 56.09% 0.4279

Sonic Corp. $1,410.80 1.15 10.46% 47.62% 0.5119

Mexican Restaurants Inc. $11.50 0.7 9.00% 44.35% 0.5343

Good Times Restaurants $6.00 1 9.97% 41.67% 0.7341

Domino's Pizza $2,533.00 1.25 10.78% 37.90% 0.6319

Carrols Restaurant Group Inc. $451.80 1.25 10.78% 37.34% 0.7477

DineEquity Inc. $3,055.80 1.35 11.10% 30.48% 1.2668

Star Buffet $19.00 0.55 8.52% 11.05% 0.7201

Grill Concepts Inc $22.00 0.55 8.52% 7.73% 1.8504

Weighted Avg $ 202,478 0.8728 9.56% 86.89% 31.78%

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Weighted Average, Retail (Not Used)
Alimentation Couche-Tard Inc $5,736.50 0.55 8.52% 87.08% 0.3505

Alimentation Couche-Tard Inc. $6,266.30 0.5 8.36% 86.12% 0.5222

Barnes & Noble $1,047.00 1.05 10.13% 75.13% 0.5358

BJ's Wholesale Club $2,469.20 0.7 9.00% 99.96% 0.2582

Borders Group $367.60 1.65 12.07% 23.29% 2.1976

Cost Plus Inc. $427.10 0.9 9.65% 60.20% 1.373

Costco Wholesale $33,472.20 0.75 9.17% 93.12% 0.234

Flanigan's Enterprises Inc $22.20 0.5 8.36% 69.37% 0.3527

Fred's Inc. 'A' $550.40 0.9 9.65% 99.11% 0.3616

PriceSmart $1,129.10 1 9.97% 96.10% 0.4723

Target Corp. $59,309.20 1 9.97% 71.65% 0.3311

Wal-Mart Stores $232,329.70 0.6 8.68% 82.21% 0.1745

Weighted Avg $ 343,127 0.6865 8.96% 81.69% 22.33%

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Capella Education Company $1,268.70 0.6 8.68% 100.00% 0.3568

DeVry Inc. $4,178.50 0.55 8.52% 100.00% 0.4199

Learning Tree Int'l $171.50 0.95 9.81% 100.00% 0.4823

Renaissance Learning $317.50 1.15 10.46% 100.00% 0.4021

Scientific Learning Corp $92.80 0.7 9.00% 100.00% 0.5187

SmartPros Ltd $16.30 0.5 8.36% 100.00% 0.4417

Strayer Education $2,975.20 0.6 8.68% 100.00% 0.2887

Universal Tech Institute Inc $476.10 0.75 9.17% 100.00% 0.4238

Career Education $2,002.30 0.7 9.00% 99.81% 0.6061

Apollo Group `A' $8,981.60 0.6 8.68% 97.83% 0.5124

ITT Educational $3,614.30 0.65 8.84% 93.15% 0.5994

PLATO Learning $100.70 0.7 9.00% 89.55% 0.7385

Lincoln Educational Svcs $588.40 0.7 9.00% 85.81% 0.3513

Nobel Learning Communities Inc $91.60 0.55 8.52% 77.99% 0.2646

New Horizons Worldwide $11.20 0.55 8.52% 69.91% 0.81

Corinthian Colleges $1,209.40 0.75 9.17% 55.49% 0.587

SkillSoft ADR $1,136.40 0.95 9.81% 42.58% 0.369

Tigrent Inc $10.00 0.4 8.04% 21.05% 0.7199

Questar Assessment Inc $13.40 0.65 8.84% 9.49% 2.6442

EVCI Career Colleges Hld C $14.80 0.65 8.84% 1.36% 1.5225

Weighted Average, Education
10 Yr A Municipal Bond Yield

Weighted Avg $ 27,271 0.6414 0.0881 0.9344 0.4776

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Weis Markets $957.00 0.65 8.84% 100.00% 0.2757

Arden Group 'A' $296.20 0.65 8.84% 99.54% 0.2822

Green Mtn. Coffee $2,859.30 1 9.97% 98.21% 0.5572

Pizza Inn Inc. $13.50 0.6 8.68% 98.05% 0.4946

Whole Foods Market $4,935.70 1.05 10.13% 94.53% 0.5425

Village Super Market 'A' $407.30 0.75 9.17% 91.45% 0.3278

Core-Mark Holding Co. Inc $379.80 0.85 9.49% 90.97% 0.3717

Casey's Gen'l Stores $1,795.40 0.75 9.17% 90.06% 0.3263

Sysco Corp. $19,346.90 0.75 9.17% 87.34% 0.1999

United Natural Foods $1,406.40 0.85 9.49% 86.26% 0.4272

Metro Inc. $5,270.50 0.45 8.20% 82.74% 0.2924

Ruddick Corp. $1,593.80 0.6 8.68% 82.68% 0.2484

Empire Company Ltd. $4,654.50 0.45 8.20% 75.68% 0.2289

Loblaw Companies Limited $13,754.70 0.6 8.68% 70.44% 0.2554

Spartan Stores $526.20 0.75 9.17% 68.07% 0.3832

AMCON Distributing Co. $68.50 0.55 8.52% 64.68% 0.7317

Weston (George) $14,805.70 0.45 8.20% 64.08% 0.2706

Nash Finch Co. $751.80 0.7 9.00% 64.02% 0.3452

Kroger Co. $21,471.30 0.6 8.68% 63.15% 0.2047

Safeway Inc. $14,160.20 0.7 9.00% 62.85% 0.2341

Ingles Markets $1,090.50 1 9.97% 36.61% 0.377

Susser Holdings Corp $556.00 0.9 9.65% 34.53% 0.6072

Synergy Brands Inc $24.10 0.85 9.49% 27.32% 0.7399

SUPERVALU INC. $11,204.00 0.8 9.33% 20.45% 0.4437

G't Atlantic & Pacific $1,780.10 1.35 11.10% 16.67% 0.7144

Weighted Avg $ 124,109 0.6737 0.0892 0.6776 0.2877

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

21st Century Hldg Co. $32.60 1.05 10.13% 100.00% 0.5278

Weighted Average, Food Sales (Not Used)

Weighted Average, Office
Administaff Inc $625.80 1.2 10.62% 100.00% 0.4021

Advant-E Corporation $14.70 0.4 8.04% 100.00% 0.6725

Advent Software $1,090.70 1 9.97% 100.00% 0.4913

Alleghany Corp. $2,316.40 0.85 9.49% 100.00% 0.2351

Allot Communications Ltd $86.50 0.85 9.49% 100.00% 0.5335

Ambase Corp $5.60 0.35 7.87% 100.00% 0.5911

Amer. Software 'A' $156.10 1.1 10.30% 100.00% 0.4401

Analysts Int'l $16.40 1 9.97% 100.00% 0.6577

Apple Inc. $181,850.60 1.1 10.30% 100.00% 0.4442

Astea Intl Inc $11.60 0.45 8.20% 100.00% 0.6816

Astro-Med $52.30 0.65 8.84% 100.00% 0.3826

Asure Software Inc $7.80 0.8 9.33% 100.00% 1.544

Authentidate Hldg Corp $35.70 0.85 9.49% 100.00% 1.1062

Autodesk Inc. $5,811.90 1.15 10.46% 100.00% 0.5062

Aware Inc Mass $53.00 0.65 8.84% 100.00% 0.4367

Baldwin & Lyons $345.50 0.5 8.36% 100.00% 0.2829

Baldwin & Lyons Inc.'B' $360.00 0.8 9.33% 100.00% 0.2881

Bank South Carolina $40.00 0.65 8.84% 100.00% 0.2821

Bitstream Inc $74.80 0.85 9.49% 100.00% 0.3974

BKF Capital Group Inc $7.50 0.4 8.04% 100.00% 0.4492

Broadcaster Inc $1.10 1.1 10.30% 100.00% 2.368

BroadVision Inc. $61.00 0.85 9.49% 100.00% 0.7581

BSQUARE Corporation $25.20 0.7 9.00% 100.00% 0.6794

Callidus Software Inc $92.10 1 9.97% 100.00% 0.5375

Cass Information Sys Inc $288.60 0.65 8.84% 100.00% 0.3279

Cbeyond Inc. $445.60 1.1 10.30% 100.00% 0.503

CDI Corp. $240.90 1.2 10.62% 100.00% 0.5525

CDSI Hldgs Inc $0.30 0.65 8.84% 100.00% 0.9254

China Huaren Organic Products $0.60 0.85 9.49% 100.00% 1.2846

Citizens Inc. 'A' $316.60 0.85 9.49% 100.00% 0.4949

Citrix Sys. $7,689.30 0.95 9.81% 100.00% 0.3351

CKX Lands Inc $23.50 0.5 8.36% 100.00% 0.2654

Clancy Systems International I $3.60 0.9 9.65% 100.00% 1.1244

ClickSoftware Technologies $188.00 1 9.97% 100.00% 0.7331

Cognizant Technology $13,627.60 1.2 10.62% 100.00% 0.3832

Cohen & Steers Inc $912.20 1.5 11.59% 100.00% 0.5663

Community Bankers Trust Corp $65.00 0.45 8.20% 100.00% 0.2944

CommVault Systems Inc $999.90 0.9 9.65% 100.00% 0.5001

Computer Horizons $3.70 0.3 7.71% 100.00% 0.6121

Computer Task Group $108.40 0.9 9.65% 100.00% 0.4914

Compuware Corp. $1,712.40 0.9 9.65% 100.00% 0.4386

Conmed Healthcare Mgmt Inc $39.80 0.55 8.52% 100.00% 0.601

Convera Corp $12.30 1.1 10.30% 100.00% 0.7786

Cover-All Tech Inc $24.60 0.9 9.65% 100.00% 0.5104
Cray Inc $210.90 1.35 11.10% 100.00% 0.7748

CSP Inc. $14.70 0.75 9.17% 100.00% 0.3426

CVF Technologies Corp $0.20 0.55 8.52% 100.00% 1.3002

Datawatch Corp $14.70 0.7 9.00% 100.00% 0.6858

Descartes Sys Group Inc $315.401 9.97% 100.00% 0.3959

Diamond Hill Investment Group $172.50 1.05 10.13% 100.00% 0.4538

Digi Int'l $221.60 0.95 9.81% 100.00% 0.4002

Echo Therapeutics Inc $34.90 0.8 9.33% 100.00% 1.8637

eGames Inc $2.30 0.8 9.33% 100.00% 1.2308

Emulex Corp. $868.601 9.97% 100.00% 0.7389

Erie Indemnity Co. $2,036.90 0.7 9.00% 100.00% 0.2169

Evolution Petroleum Corp $113.50 1.25 10.78% 100.00% 0.6591

Extreme Networks $250.90 1.15 10.46% 100.00% 0.5039

First Century Bankshares Inc $27.20 0.4 8.04% 100.00% 0.2481

First Financial Bankshares $1,141.50 0.75 9.17% 100.00% 0.2204

Fremont Michigan InsuraCorp $45.20 0.5 8.36% 100.00% 0.3338

Fundtech Ltd. $191.10 0.85 9.49% 100.00% 0.4688

Gateway Inds Inc $0.10 0.4 8.04% 100.00% 0.5398

Geeknet Inc. $74.40 0.95 9.81% 100.00% 0.535

Gen'l Employment Ent. $8.40 0.55 8.52% 100.00% 0.8015

Glowpoint Inc $27.30 0.75 9.17% 100.00% 0.7435

GSE Sys Inc $99.40 0.8 9.33% 100.00% 0.5359

HCC Insurance Hldgs. $3,198.50 0.85 9.49% 100.00% 0.2744

Heidrick & Struggles $516.50 0.95 9.81% 100.00% 0.4206

Heritage Financial $92.10 0.55 8.52% 100.00% 0.1876

Icad Inc. $65.70 1.15 10.46% 100.00% 0.7878

iGO Inc $36.90 0.8 9.33% 100.00% 0.6271

Imation Corp. $341.50 0.85 9.49% 100.00% 0.4939

Immersion Corp $125.20 1.6 11.91% 100.00% 0.727

IndyMac Bancorp Inc. $3.502 13.20% 100.00% 2.1711

Information Analysis Inc. $2.00 0.85 9.49% 100.00% 0.6867

Infosys Techn. ADR $31,855.10 1.1 10.30% 100.00% 0.3554

Interactive Intelligence Inc $314.80 1.2 10.62% 100.00% 0.5985

Intevac Inc $264.40 1.4 11.27% 100.00% 0.6077

Investors Title Co $71.20 0.55 8.52% 100.00% 0.3064

Isilon Systems Inc. $450.90 1.35 11.10% 100.00% 0.6032

ITEX Corp $14.30 0.75 9.17% 100.00% 0.4761

Jacada Ltd. $29.70 0.65 8.84% 100.00% 0.3788

Kansas City Life Ins $353.20 0.9 9.65% 100.00% 0.5321

KBW Inc $864.10 1.15 10.46% 100.00% 0.5244

Kent Finl Svs Inc $3.70 0.35 7.87% 100.00% 0.3592

Korn/Ferry Int'l $763.00 1.05 10.13% 100.00% 0.387

Life Partners Holdings Inc $328.00 0.85 9.49% 100.00% 0.8258

Linktone Ltd $40.60 0.95 9.81% 100.00% 0.6107
LivePerson Inc $344.50 0.9 9.65% 100.00% 0.5567

Logitech Int'l $3,050.70 1.25 10.78% 100.00% 0.5057

Magic Software Enterprises $59.10 0.95 9.81% 100.00% 0.4831

Manhattan Assoc. $554.00 0.85 9.49% 100.00% 0.2804

ManTech Int'l 'A' $1,771.10 0.8 9.33% 100.00% 0.2995

Market Leader Inc $52.70 0.65 8.84% 100.00% 0.3627

MarketAxess Holdings Inc $475.00 1.15 10.46% 100.00% 0.4598

McAfee Inc. $6,420.50 0.95 9.81% 100.00% 0.3222

MGT Capital Inv. Inc. $11.10 1.05 10.13% 100.00% 1.179

Micromem Technologies Inc. $52.30 0.9 9.65% 100.00% 1.1015

MicroStrategy Inc $1,116.10 0.9 9.65% 100.00% 0.4761

MIND C.T.I. Ltd $18.10 0.8 9.33% 100.00% 0.4639

Morningstar Inc. $2,341.70 0.9 9.65% 100.00% 0.4445

Nat'l Western Life $622.60 0.95 9.81% 100.00% 0.3885

Network Engines Inc $56.50 0.85 9.49% 100.00% 0.5652

Network-1 Security Solutions I $27.50 0.55 8.52% 100.00% 1.3468

Ninetowns Internet Tech Group $52.80 0.9 9.65% 100.00% 0.5637

Novell Inc. $1,557.00 1 9.97% 100.00% 0.4053

OPNET Technologies Inc $259.20 0.75 9.17% 100.00% 0.3854

OPTi Inc. $36.60 0.6 8.68% 100.00% 0.5318

optionsXpress Holdings Inc. $933.90 1.2 10.62% 100.00% 0.4492

Paulson Capital $8.80 0.5 8.36% 100.00% 0.5412

Paychex Inc. $11,148.60 0.85 9.49% 100.00% 0.2419

PCTEL Inc. $102.70 1 9.97% 100.00% 0.426

Peerless Systems $42.60 0.5 8.36% 100.00% 0.457

Pegasystems Inc $1,264.90 1.05 10.13% 100.00% 0.4328

Performance Tech Inc $30.00 0.65 8.84% 100.00% 0.3377

Pervasive Software $87.30 0.55 8.52% 100.00% 0.3114

PPT Vision Inc. $0.60 0.5 8.36% 100.00% 0.7368

Presidential Life $291.30 1.35 11.10% 100.00% 0.4865

Price (T. Rowe) Group $13,785.60 1.3 10.94% 100.00% 0.4134

Quality Systems $1,834.90 0.85 9.49% 100.00% 0.4502

Qualstar Corp $26.00 0.7 9.00% 100.00% 0.3603

RADVISION Ltd. $116.20 0.9 9.65% 100.00% 0.5165

Red Hat Inc. $5,868.70 1.1 10.30% 100.00% 0.5253

Rimage Corp. $153.60 0.9 9.65% 100.00% 0.383

Riverbed Technology Inc $1,606.00 1.15 10.46% 100.00% 0.5866

RLI Corp. $1,158.20 0.8 9.33% 100.00% 0.1897

Robocom Systems Int'l Inc $0.20 0.05 6.90% 100.00% 1.0292

Rodman & Renshaw Capital Grp $136.20 1.3 10.94% 100.00% 1.6212

RRSat Global Com. Network Ltd $202.10 0.75 9.17% 100.00% 0.5332

Safety Insurance Group Inc $556.20 0.75 9.17% 100.00% 0.2544

Sandston Corp $0.30 0.5 8.36% 100.00% 2.978

SAP AG $55,656.90 1.1 10.30% 100.00% 0.3187
Siebert Finl Corp $51.90 0.7 9.00% 100.00% 0.4427

Silicom Ltd $55.00 1.25 10.78% 100.00% 0.6646

Silicon Graphics Int'l Corp $201.40 1.2 10.62% 100.00% 0.5513

SRA Int'l Inc. $1,170.50 0.95 9.81% 100.00% 0.3201

STEC Inc $766.901 9.97% 100.00% 0.9597

Steelcloud Co $4.90 0.75 9.17% 100.00% 1.0162

Summit Financial Services Grp $12.70 0.45 8.20% 100.00% 0.4834

Synopsys Inc. $3,184.60 0.85 9.49% 100.00% 0.263

Technology Solutions $0.70 0.6 8.68% 100.00% 0.9761

Tempco Inc $1.70 0.45 8.20% 100.00% 1.5703

TigerLogic Corporation $73.80 0.7 9.00% 100.00% 0.6698

TradeStation Group $327.00 1.1 10.30% 100.00% 0.3711

Trident Microsystems $138.90 1.05 10.13% 100.00% 0.6039

TSR INC $9.10 0.55 8.52% 100.00% 0.2771

U S Global Invs Inc $200.50 1.7 12.23% 100.00% 0.7144

Ulticom Inc $105.40 0.5 8.36% 100.00% 0.5091

Unico American Corp. $52.60 0.5 8.36% 100.00% 0.2622

Utd. Fire & Casualty $478.10 0.95 9.81% 100.00% 0.5123

VASCO Data Security Intl Inc $242.50 1.3 10.94% 100.00% 0.6916

Versant Corporation $53.50 0.85 9.49% 100.00% 0.5362

Winmill & Co Inc $3.70 0.5 8.36% 100.00% 0.6185

Wireless Ronin Tech Inc $54.40 1.45 11.43% 100.00% 1.0432

WisdomTree Investments Inc $189.60 1.05 10.13% 100.00% 0.6541

Xyratex Ltd $407.80 1.1 10.30% 100.00% 0.7745

Zix Corp $110.50 1.1 10.30% 100.00% 0.7732

Accenture Plc $29,421.30 0.85 9.49% 100.00% 0.2216

Bottomline Technologies Inc $441.60 1.2 10.62% 99.98% 0.4566

Sybase Inc. $3,955.40 0.8 9.33% 99.98% 0.2837

Mercury Computer Sys. $279.70 0.95 9.81% 99.98% 1.0722

eHealth Inc. $377.10 0.9 9.65% 99.97% 0.5186

Hyperdynamics Corp $57.00 1.3 10.94% 99.96% 1.216

MICROS Systems $2,511.401 9.97% 99.96% 0.363

Vocus Inc $325.20 1.15 10.46% 99.96% 0.5221

Robert Half Int'l $4,088.80 1.05 10.13% 99.96% 0.3517

iGate Corp. $550.60 1.4 11.27% 99.96% 0.5433

Taleo Corp. $765.40 1.4 11.27% 99.96% 0.6038

Hancock Holding $1,388.801 9.97% 99.95% 0.4043

Progress Software $1,168.50 0.95 9.81% 99.94% 0.2875

Kenexa Corp $270.30 1.35 11.10% 99.94% 0.693

DealerTrack Hldgs. $785.70 1.05 10.13% 99.92% 0.498

TrueBlue Inc. $649.90 1.25 10.78% 99.91% 0.5587

Tier Technologies $147.70 0.95 9.81% 99.91% 0.4173

Wave Systems 'A' $94.30 0.95 9.81% 99.91% 0.9846

Guidance Software Inc. $118.80 1.1 10.30% 99.88% 0.5743
SCM Microsystems $61.10 0.8 9.33% 99.88% 0.5655

Blackbaud Inc $1,140.401 9.97% 99.87% 0.4071

Innodata Isogen Inc $147.20 1.05 10.13% 99.86% 0.6442

PDF Solutions Inc $104.10 1.05 10.13% 99.85% 0.7268

Automatic Data Proc. $21,588.20 0.7 9.00% 99.83% 0.2323

Web.com Group Inc $171.40 1.1 10.30% 99.82% 0.5691

Trintech Group PLC $57.50 0.75 9.17% 99.82% 0.5511

Lenco Mobile Inc $255.90 0.75 9.17% 99.80% 1.9909

Retalix Ltd. $250.90 1.05 10.13% 99.78% 0.3992

Synaptics $1,131.801 9.97% 99.78% 0.6869

MasterCard Inc. $33,187.50 1.2 10.62% 99.74% 0.4387

Franklin Resources $24,320.30 1.35 11.10% 99.74% 0.3478

Willis Group Holdings Ltd $7,108.60 0.9 9.65% 99.73% 0.2801

Ultimate Software Group Inc $735.70 1.1 10.30% 99.71% 0.4802

Barrett Bus. Svcs $127.00 0.9 9.65% 99.70% 0.416

NetList Inc $107.40 1.05 10.13% 99.69% 4.7014

Alliance Fiber Optic $51.10 0.8 9.33% 99.67% 0.4299

SafeStitch Medical Inc $25.10 0.35 7.87% 99.62% 0.8658

MakeMusic Inc. $19.30 0.9 9.65% 99.59% 0.5205

Federated Investors $2,894.801 9.97% 99.51% 0.2927

Dot Hill Systems Corp $95.30 1.35 11.10% 99.38% 0.7825

Numerex Corp $72.40 1.1 10.30% 99.36% 0.672

SkyTerra Communications Inc $1,369.30 0.75 9.17% 99.34% 0.8688

Neonode Inc $8.40 1.05 10.13% 99.32% 1.1511

Kforce Inc $498.40 1.15 10.46% 99.28% 0.5035

Unica Corp $147.10 1.05 10.13% 99.28% 0.585

INX Inc. $55.60 1.05 10.13% 99.27% 0.9461

Net 1 UEPS Technologies Inc $895.401 9.97% 99.23% 0.5344

Mitek Systems Inc $11.70 1.65 12.07% 99.18% 1.6256

Intelligent Sys Corp. $5.10 0.8 9.33% 99.15% 0.5638

Intelligroup Inc $132.80 0.6 8.68% 99.15% 0.5122

ECtel Limited $20.20 0.75 9.17% 99.14% 0.6957

First Cash Inc. $745.30 0.85 9.49% 99.02% 0.5138

Financial Fed. $1,734.001 9.97% 99.02% 0.3899

Elephant Talk Communications $78.10 0.85 9.49% 99.00% 1.275

Kongzhong Corp $381.501 9.97% 98.79% 0.7087

Acorn Energy Inc. $89.00 1.15 10.46% 98.78% 0.9496

PMA Cap Corp $331.20 1.1 10.30% 98.61% 0.565

Altair Nanotechnologies Inc $89.90 1.55 11.75% 98.60% 0.6973

United America Indemnity Ltd $608.70 0.9 9.65% 98.60% 0.4673

Intellicheck Mobilisa Inc. $33.00 0.85 9.49% 98.55% 0.6189

Greenhill & Co $2,406.30 0.95 9.81% 98.49% 0.2974

GTSI Corp $81.30 0.55 8.52% 98.28% 0.3949

Parametric Technology $1,938.30 1.1 10.30% 97.89% 0.4022
Evolving Sys Inc $68.30 1.05 10.13% 97.81% 0.7268

KVH Inds Inc $215.30 1.05 10.13% 97.80% 0.4979

New Generation Holdings Inc $0.10 0.1 7.07% 97.67% 0.9747

Community Bancorp $157.60 1.4 11.27% 97.66% 1.2412

Chyron Corp. $31.00 1.05 10.13% 97.60% 0.6939

Microsoft Corp. $280,934.00 0.8 9.33% 97.60% 0.2943

RADCOM Ltd $11.40 0.8 9.33% 97.60% 1.5632

Voxware Inc $14.30 1.05 10.13% 97.59% 1.4296

China Mobile Hong Kong Ltd $185,615.50 1.1 10.30% 97.58% 0.3638

EZCORP Inc. $829.50 1.05 10.13% 97.52% 0.4255

ProAssurance Corp. $1,811.90 0.8 9.33% 97.52% 0.17

Quest Software $1,642.00 0.95 9.81% 97.48% 0.333

Thomas Weisel Partners Grp $143.90 1.3 10.94% 97.44% 0.5977

eLoyalty Corp $95.30 0.85 9.49% 97.35% 0.6928

HealthWarehouse.com Inc $17.10 0.6 8.68% 97.27% 2.9661

Avatech Solutions Inc $9.20 0.95 9.81% 97.25% 0.439

City Holding $533.10 0.85 9.49% 97.22% 0.2729

CNA Surety Corp $706.40 1.15 10.46% 97.16% 0.5305

Energy Infrastructure Acq. $4.30 1.25 10.78% 97.05% 1.52

Sonic Foundry Inc. $18.10 0.6 8.68% 96.99% 0.7616

Key Tronic Corp. $38.80 1.05 10.13% 96.94% 0.6152

Wipro Limited $34,260.20 1.3 10.94% 96.93% 0.4538

Amer. Nat'l Ins. $3,237.90 0.9 9.65% 96.87% 0.4322

ANTs software inc $65.00 0.6 8.68% 96.87% 0.6699

Maxwell Technologies Inc. $448.40 1.45 11.43% 96.79% 0.6455

Donegal Group $427.00 0.55 8.52% 96.76% 0.1964

ScanSource $722.80 1.15 10.46% 96.66% 0.4822

IntercontinentalExch. $8,242.50 1.3 10.94% 96.63% 0.5041

Manhattan Scientifics Inc $48.50 0.4 8.04% 96.56% 2.0824

National Interstate Corp $353.20 0.85 9.49% 96.55% 0.3706

Artificial Life Inc $51.60 1.05 10.13% 96.47% 1.0112

Lantronix Inc $35.30 0.85 9.49% 96.30% 0.4903

Adept Technology Inc $28.40 1.15 10.46% 96.30% 0.9859

AllianceBernstein Hldg. $2,754.80 1.5 11.59% 96.24% 0.4719

Bank of Hawaii $2,486.501 9.97% 96.23% 0.2243

California First Natl Bancorp $149.90 0.55 8.52% 96.08% 0.4801

BancFirst Corp. OK $607.70 0.9 9.65% 96.06% 0.3208

BMC Software $7,595.70 0.85 9.49% 95.93% 0.2538

Satyam Computer Services Ltd $1,671.80 1.55 11.75% 95.56% 0.821

ANSYS Inc. $4,116.70 1.15 10.46% 95.55% 0.3951

Datalink Corporation $52.40 0.9 9.65% 95.38% 0.4992

Western Digital $10,427.00 1.3 10.94% 95.11% 0.5125

Jones Lang LaSalle $3,043.60 1.45 11.43% 94.87% 0.4749

Warwick Valley Tel Co $74.80 0.5 8.36% 94.78% 0.3252
NetApp Inc. $12,512.10 1.15 10.46% 94.75% 0.4194

Ambient Corp /NY $126.00 0.55 8.52% 94.72% 1.4035

Hudson Highland Group Inc. $123.60 1.4 11.27% 94.69% 0.859

SEI Investments $3,394.40 1.1 10.30% 94.66% 0.3011

Willdan Group Inc. $15.70 1.35 11.10% 94.52% 0.5954

Cimatron Ltd $11.00 1.05 10.13% 94.47% 0.969

Blue Coat Sys. $1,259.00 1.2 10.62% 94.42% 0.6492

Cimetrix Inc $4.30 0.9 9.65% 94.33% 1.0719

Herborium Group Inc $1.90 0.35 7.87% 94.25% 2.2568

Adobe Systems $19,725.90 1.2 10.62% 94.02% 0.4074

Aspen Technology Inc. $1,008.50 0.9 9.65% 94.02% 0.4099

Intuit Inc. $10,894.50 0.9 9.65% 94.01% 0.2936

Waddell & Reed Finl 'A' $2,746.70 1.5 11.59% 93.89% 0.4303

Integral Systems $149.30 0.75 9.17% 93.86% 0.4917

EMC Corp. $39,310.10 0.9 9.65% 93.83% 0.3453

Total System Svcs. $3,647.10 0.9 9.65% 93.72% 0.2848

Investment Techn. $986.50 1.15 10.46% 93.69% 0.4705

LML Payment Sys Inc $28.10 0.75 9.17% 93.61% 0.8811

Eastern Insurance Holdings Inc $88.60 0.9 9.65% 93.37% 0.4223

Shenandoah Telecom. $516.60 0.8 9.33% 93.29% 0.4269

Dataram Corp. $32.60 0.7 9.00% 93.24% 0.6332

Wright Express $1,401.501 9.97% 93.24% 0.4947

ENGlobal Corp $105.00 1.9 12.88% 93.18% 0.8555

Schwab (Charles) $23,077.90 1.2 10.62% 93.10% 0.3535

Conseco Inc $3,034.70 2.05 13.36% 93.09% 1.0946

CGI Group Inc. $4,536.30 0.95 9.81% 92.90% 0.289

Brown & Brown $2,849.30 0.7 9.00% 92.81% 0.232

Sykes Enterprises $1,074.30 0.95 9.81% 92.78% 0.3837

Mercer Insurance Group $131.90 0.45 8.20% 92.60% 0.2284

NetScout Systems Inc $690.301 9.97% 92.59% 0.6923

Aflac Inc. $23,066.40 1.15 10.46% 92.56% 0.534

East West Bancorp $1,764.70 1.35 11.10% 92.53% 0.8622

ACI Worldwide $678.50 0.95 9.81% 92.44% 0.3772

Radiant Systems $445.90 1.2 10.62% 92.34% 0.6868

AGF Management Ltd. 'B' $1,632.30 1.15 10.46% 92.24% 0.2467

SanDisk Corp. $7,676.60 1.35 11.10% 92.22% 0.676

Navarre Corp $101.10 1.2 10.62% 92.04% 0.9611

America Movil $91,870.50 1.3 10.94% 91.64% 0.3305

Arch Cap Group Ltd $4,659.50 0.65 8.84% 91.62% 0.1637

Oracle Corp. $134,184.80 0.9 9.65% 91.57% 0.2544

Sanders Morris Harris Group $150.10 0.95 9.81% 91.54% 0.4687

Manulife Fin'l $32,380.30 1.5 11.59% 91.18% 0.5908

Stifel Financial Corp. $1,871.00 1.2 10.62% 91.17% 0.4653

PAR Technology $103.00 1.1 10.30% 91.13% 0.6181
Bank of Nova Scotia $52,225.90 0.85 9.49% 90.72% 0.2231

Comm Bancorp Inc $38.90 0.55 8.52% 90.63% 0.2164

LaserCard Corp. $77.50 1.1 10.30% 90.58% 0.979

Wizzard Software Corp $21.30 0.8 9.33% 90.58% 0.4264

Cullen/Frost Bankers $3,401.70 0.85 9.49% 90.57% 0.1982

Old Republic $2,432.60 1.1 10.30% 90.44% 0.3893

CME Group $24,996.20 1.15 10.46% 90.42% 0.4692

Knight Capital Group $1,493.50 0.85 9.49% 90.41% 0.3439

Blackboard Inc. $1,616.80 0.85 9.49% 90.30% 0.4167

Amerisafe Inc. $374.70 0.85 9.49% 90.30% 0.3218

Indl Alliance Ins and Finl $2,880.20 0.8 9.33% 90.27% 0.3944

Lenovo Group Ltd $6,554.40 1.25 10.78% 90.20% 0.6727

Wilhelmina International Corp $11.60 0.8 9.33% 90.05% 0.4698

EPIQ Sys Inc $571.70 0.6 8.68% 90.05% 0.3517

Investors Heritage Capital $25.60 0.55 8.52% 90.00% 0.3457

TN-K Energy Group Inc $14.50 0.45 8.20% 90.00% 3.8497

Aspen Insurance Hldgs Ltd $2,346.00 0.9 9.65% 89.92% 0.2968

Actuate Corporation $208.40 1.05 10.13% 89.86% 0.5303

Rainmaker Systems Inc $32.40 1.1 10.30% 89.86% 0.7679

Heartland Payment Systems Inc $594.40 1.05 10.13% 89.79% 0.5712

Axis Capital Holdings Ltd $4,466.30 0.9 9.65% 89.69% 0.2594

Mercury General $2,295.70 0.75 9.17% 89.68% 0.2793

Centerstate Banks Inc $288.60 0.9 9.65% 89.59% 0.4089

Harleysville Group $1,007.50 0.75 9.17% 89.34% 0.2938

Harleysville Nat'l $1,138.00 1.05 10.13% 89.34% 0.5306

Great West Lifeco Inc. $26,670.80 0.85 9.49% 89.14% 0.2898

On2 Technologies Inc. $107.90 1.2 10.62% 89.09% 1.0057

Hypercom Corp $213.20 1.65 12.07% 88.97% 0.7475

CA Inc. $13,721.50 0.9 9.65% 88.97% 0.2682

FPIC Insurance $303.40 0.75 9.17% 88.90% 0.2587

California United Bank $66.70 0.45 8.20% 88.90% 0.3698

Intrusion Inc. $5.201 9.97% 88.89% 1.5812

EMC Insurance $329.80 1.05 10.13% 88.56% 0.3325

Atlantic Tele-Network $922.80 0.95 9.81% 88.54% 0.5355

TD Ameritrade Holding $12,890.60 1.1 10.30% 88.53% 0.3467

Ingram Micro 'A' $3,403.90 0.95 9.81% 88.50% 0.3265

Bank of Montreal $31,622.20 0.85 9.49% 88.28% 0.312

Eaton Vance Corp. $4,017.80 1.4 11.27% 88.09% 0.4501

Community Tr Bancorp $430.90 0.95 9.81% 87.98% 0.2886

Community Valley Bancorp $9.60 0.45 8.20% 87.98% 0.5308

Global Payments $4,491.00 0.85 9.49% 87.96% 0.3081

CopyTele Inc. $87.30 0.6 8.68% 87.86% 0.9281

NCI Inc $415.60 0.75 9.17% 87.86% 0.3336

Socket Mobile Inc $13.00 0.9 9.65% 87.65% 0.8088
Navigators Group $928.30 0.65 8.84% 87.62% 0.2483

Singapore Telecommunications $39,308.00 0.75 9.17% 87.56% 0.3181

Manpower Inc. $5,338.60 1.2 10.62% 87.44% 0.435

Chemical Financial $704.30 1.05 10.13% 87.44% 0.3888

Int'l Business Mach. $204,694.30 0.9 9.65% 87.42% 0.2266

Symantec Corp. $16,495.50 0.9 9.65% 87.39% 0.3749

Guardian Cap Group Ltd $351.60 0.55 8.52% 87.31% 0.2246

InnerWorkings Inc. $321.50 1.25 10.78% 87.24% 0.8269

Principal Fin'l Group $9,400.10 1.9 12.88% 87.07% 0.9262

BlackRock Inc. $32,962.80 1.25 10.78% 87.01% 0.4322

Lawson Software Inc $1,326.60 1.2 10.62% 86.98% 0.3941

ACE Limited $19,603.20 0.85 9.49% 86.97% 0.2474

Henry (Jack) & Assoc. $1,984.70 0.8 9.33% 86.95% 0.2367

GAMCO Investors Inc $1,501.30 1.25 10.78% 86.94% 0.546

Cincinnati Financial $4,996.50 0.95 9.81% 86.92% 0.2884

Dell Inc. $30,045.70 0.85 9.49% 86.78% 0.4107

Guardian Capital Group 'A' $319.10 0.6 8.68% 86.55% 0.2256

Ameriprise Fin'l $12,030.40 1.45 11.43% 86.50% 0.5031

Smart Modular Tech. (WWH) $489.20 1.45 11.43% 86.49% 0.9196

American Safety Insurance Grou $189.10 1.1 10.30% 86.14% 0.4342

Aon Corp. $12,569.60 0.7 9.00% 86.11% 0.2307

First Midwest Bancorp $821.00 1.2 10.62% 86.07% 0.4687

First Montauk Finl $1.00 0.65 8.84% 86.07% 0.805

Ladenburg Thalmann Finl Svcs $138.30 1.4 11.27% 85.91% 0.7113

Progressive (Ohio) $14,178.00 0.95 9.81% 85.79% 0.2846

Nuance Communic. $5,122.70 1.25 10.78% 85.68% 0.4411

Can. Imperial Bank $32,133.90 1 9.97% 85.57% 0.3016

Mentor Graphics $1,115.50 1.05 10.13% 85.49% 0.6248

State Auto Fin'l $819.90 0.95 9.81% 85.16% 0.4177

Gallagher (Arthur J.) $2,809.30 0.75 9.17% 85.04% 0.3179

Gyrodyne Co Amer Inc $60.30 0.5 8.36% 85.01% 0.4757

Hewitt Associates 'A' $4,809.30 0.75 9.17% 84.85% 0.2554

Commercial Natl Finl Corp Pa $80.10 0.35 7.87% 84.59% 0.2326

Nat'l Bank of Canada $11,759.60 0.65 8.84% 84.56% 0.2608

AMICAS Inc $157.30 0.85 9.49% 84.48% 0.4921

Torchmark Corp. $4,252.80 1.25 10.78% 84.21% 0.4749

Ciprico Inc. $0.10 1.35 11.10% 84.20% 0.8958

Cowen Group Inc. $317.20 1.2 10.62% 84.13% 0.5854

Kelly Services 'A' $533.10 1.15 10.46% 84.02% 0.4244

Vertex Energy Inc $1.80 0.85 9.49% 84.00% 2.519

IGM Financial Inc. $12,758.10 0.85 9.49% 83.94% 0.2615

Bridge Bancorp Inc $163.30 0.5 8.36% 83.91% 0.2372

Cadence Design Sys. $2,072.50 1.25 10.78% 83.77% 0.4814

Infosmart Group Inc $20.30 0.5 8.36% 83.74% 1.2
Allied World Assurance Hldgs $2,788.40 0.7 9.00% 83.50% 0.2536

Tech Data $2,809.10 0.95 9.81% 83.45% 0.3684

Lakeland Finl Corp $340.10 0.85 9.49% 83.28% 0.2689

BancorpSouth $2,409.30 1.05 10.13% 83.12% 0.3319

American Natl Bnkshrs Inc VA $164.10 0.4 8.04% 83.08% 0.2631

Command Center Inc $9.40 0.45 8.20% 83.06% 0.9035

World Acceptance $778.20 1.35 11.10% 82.97% 0.6768

Hanover Insurance $2,768.90 0.85 9.49% 82.92% 0.2394

Torotel Inc $2.101 9.97% 82.86% 0.9266

NetSol Technologies Inc $53.00 1.6 11.91% 82.80% 1.0067

Network Equip. Tech. $152.90 1.3 10.94% 82.74% 0.739

Chubb Corp. $20,558.30 0.9 9.65% 82.66% 0.216

BGC Partners Inc. $506.80 1.3 10.94% 82.64% 0.5195

Iowa Telecom. Svcs. $1,088.10 0.75 9.17% 82.59% 0.3556

Mobile Telesystems OJSC $22,499.70 1.8 12.56% 82.56% 0.4635

Newport Digital Tech. Inc $38.30 0.15 7.23% 82.52% 1.8288

Financial Institutions Inc $173.60 1.25 10.78% 82.45% 1.1084

Affiliated Computer $8,191.60 0.7 9.00% 82.06% 0.2739

Security Natl Finl Corp $52.40 0.6 8.68% 82.04% 0.6035

Tower Group Inc $1,035.70 0.8 9.33% 82.02% 0.3632

JDA Software Group $897.60 1.1 10.30% 82.00% 0.4462

1st Source Corp. $515.60 0.95 9.81% 81.89% 0.4501

Cross Country Health. $430.901 9.97% 81.86% 0.463

Affiliated Managers $4,561.20 1.65 12.07% 81.83% 0.5666

BVR Systems 1998 Ltd $20.00 0.5 8.36% 81.52% 0.4149

Meadowbrook Ins Grou $552.50 0.85 9.49% 81.42% 0.3737

Amer. Financial Group $3,803.50 1.1 10.30% 81.04% 0.3231

Assurant Inc $4,405.701 9.97% 80.83% 0.4739

UTG Inc $54.30 0.45 8.20% 80.80% 0.3938

Dynamics Research Corp. $140.50 0.7 9.00% 80.79% 0.3888

Rapid Link Inc $13.10 0.6 8.68% 80.64% 1.2737

Infinity Prop. & Casualty $753.50 0.7 9.00% 80.64% 0.2591

infoGROUP Inc $765.20 1.05 10.13% 80.64% 0.5742

MRV Communic. $149.20 1.7 12.23% 80.56% 0.7132

Marsh & McLennan $15,179.30 0.75 9.17% 80.50% 0.2726

Hewlett-Packard $139,968.80 0.95 9.81% 80.39% 0.2576

On Assignment $386.50 1.5 11.59% 80.38% 0.5661

Bank of McKenney $13.10 0.5 8.36% 80.36% 0.3753

Montpelier Re Holdings Ltd $1,875.20 0.95 9.81% 80.31% 0.2687

Portfolio Recovery Associates $988.50 1.1 10.30% 80.19% 0.4309

Legg Mason $8,086.90 1.6 11.91% 80.02% 0.5109

City National Corp. $2,796.601 9.97% 80.00% 0.2831

Western Union $16,609.60 1.1 10.30% 79.90% 0.3862

Travelers Cos. $33,126.70 0.9 9.65% 79.76% 0.2102
StanCorp Finl Group Inc $2,533.20 1.3 10.94% 79.62% 0.4895

Markel Corp. $4,016.60 0.9 9.65% 79.55% 0.199

Magma Design Automation Inc $168.90 1.55 11.75% 79.36% 1.0127

Canadian Western Bank $1,869.701 9.97% 79.26% 0.3586

Sanswire Corporation $29.20 0.55 8.52% 79.15% 0.8996

Dycom Inds. $456.20 1.35 11.10% 79.13% 0.7237

Block (H&R) $8,025.30 0.9 9.65% 79.12% 0.3139

Fairfax Financial Holdings $9,132.70 0.55 8.52% 78.85% 0.4063

W.P. Carey & Co. LLC $1,421.60 0.9 9.65% 78.80% 0.2838

Selective Ins. Group $1,161.30 0.95 9.81% 78.29% 0.3886

First Northn Community Bancorp $44.90 0.4 8.04% 78.17% 0.3816

X-Change Corp $1.20 0.45 8.20% 78.13% 1.7359

Enterprise Bancorp Inc $101.70 0.45 8.20% 78.10% 0.2966

CTI Group Holdings Inc $5.50 0.6 8.68% 78.05% 0.799

Horace Mann Eductrs. $731.90 1.15 10.46% 78.03% 0.3542

Argo Group International $1,211.40 0.65 8.84% 78.00% 0.2481

First W Va Bancorp Inc $29.50 0.5 8.36% 77.84% 0.3574

Lazard Ltd. $5,675.00 1.2 10.62% 77.51% 0.4203

Heritage Oaks Bancorp $66.20 0.55 8.52% 77.41% 0.4769

Hudson Valley Hldgs Corp $510.80 0.45 8.20% 77.04% 0.3219

Geo Group (The) $1,596.401 9.97% 76.85% 0.3777

Reinsurance Group $4,375.00 0.85 9.49% 76.69% 0.3708

First Invs Finl Svcs Grp Inc $452.80 0.55 8.52% 76.64% 0.3822

First Ipswich Bancorp $10.00 0.35 7.87% 76.64% 0.4204

Stewart Info Svcs $490.60 1.15 10.46% 76.60% 0.9113

GFI Group Inc. $791.10 1.7 12.23% 76.53% 0.7211

Glacier Bancorp Inc. $1,125.30 1.05 10.13% 76.41% 0.3786

Formula Systems (1985) Ltd $239.801 9.97% 76.38% 0.3928

Credit Acceptance $1,944.60 1.05 10.13% 76.27% 0.5736

Power Financial Corp. $27,173.50 0.85 9.49% 76.24% 0.2536

CCFNB Bancorp Inc $74.40 0.35 7.87% 76.23% 0.168

CNA Fin'l $8,183.70 1.35 11.10% 76.11% 0.5693

HopFed Bancorp $45.10 0.3 7.71% 75.99% 0.2117

Chino Commercial Bancorp $13.60 0.6 8.68% 75.97% 0.2412

First Bancorp. NC $343.90 1.05 10.13% 75.93% 0.4376

MGIC Investment $1,755.10 2.35 14.33% 75.83% 1.0415

Bank of Marin Bancorp $215.70 0.65 8.84% 75.77% 0.2983

Independence Hldg. Co $124.10 1.15 10.46% 75.59% 0.5998

Unum Group $8,835.60 1.4 11.27% 75.39% 0.482

XO Communications Inc. $118.90 1.15 10.46% 75.39% 0.9313

Ness Technologies Inc $282.30 0.9 9.65% 75.32% 0.5775

Fonix Corp $1.00 0.7 9.00% 75.27% 1.6263

CIBER Inc. $409.00 1.25 10.78% 75.26% 0.4739

Janus Capital Group $3,550.40 1.9 12.88% 75.25% 0.6852
CACI Int'l $2,118.10 0.75 9.17% 75.03% 0.2865

Zhone Technologies Inc $85.50 1.4 11.27% 74.78% 0.8411

Delphi Fin'l `A' $1,724.30 1.4 11.27% 74.74% 0.5629

FirstMerit Corp. $2,545.601 9.97% 74.53% 0.3363

Allstate Corp. $21,798.00 1.1 10.30% 74.43% 0.4515

Acxiom Corp. $1,672.40 0.95 9.81% 74.39% 0.5364

Overland Storage Inc. $16.40 1.5 11.59% 74.38% 1.1943

Raymond James Fin'l $5,180.80 1.55 11.75% 74.33% 0.4876

Northern Trust Corp. $17,154.40 1.1 10.30% 74.31% 0.3064

First Commonwealth $656.501 9.97% 74.00% 0.3791

Int'l Monetary Systems Ltd. $10.70 0.5 8.36% 73.91% 1.1702

BluePhoenix Solutions Ltd $71.20 1.55 11.75% 73.81% 0.7136

Commerce Bancshs. $5,040.70 0.8 9.33% 73.80% 0.207

Seagate Technology $10,951.20 1.25 10.78% 73.70% 0.5849

NYSE Euronext $9,863.20 1.55 11.75% 73.69% 0.4599

Unitrin Inc. $1,963.80 1.2 10.62% 73.61% 0.4817

Sceptre Investment Counsel $77.20 0.85 9.49% 73.21% 0.4154

White Mtns Ins Group Ltd $4,302.50 0.95 9.81% 73.19% 0.3258

Universal American Corp $1,350.60 1.25 10.78% 73.10% 0.4942

Euronet Worldwide Inc. $1,526.10 1.15 10.46% 72.95% 0.514

Bancinsurance Corp $44.90 0.25 7.55% 72.90% 0.504

Central Jersey Bancorp $57.40 0.55 8.52% 72.63% 0.2367

First Finl Bancorp $934.60 1.05 10.13% 72.60% 0.5003

Hurray! Holding Co. Ltd. $88.20 0.85 9.49% 72.49% 0.7081

Telephone & Data $5,268.00 0.8 9.33% 72.48% 0.3505

BCE Inc. $31,776.60 0.75 9.17% 72.42% 0.3273

First Citzn BncSh-NC $2,431.20 0.9 9.65% 72.16% 0.3285

Interphase Corp. $20.20 0.75 9.17% 72.00% 0.8398

Epicor Software Cp $809.90 1.05 10.13% 71.89% 0.5829

Berkley (W.R.) $5,092.10 0.75 9.17% 71.88% 0.2404

Medical Staffing Network Hldgs $132.70 0.75 9.17% 71.83% 1.0301

AssuranceAmerica Corporation $19.80 0.7 9.00% 71.82% 0.7479

Oncologix Tech Inc. $5.80 0.8 9.33% 71.79% 0.9563

Cash Amer. Int'l $1,430.90 1.05 10.13% 71.79% 0.4866

First Citizens Bancshares Inc $2,465.10 0.5 8.36% 71.78% 0.1842

Bank Of Kentucky Financial Cor $158.20 0.4 8.04% 71.66% 0.3334

Sand Technology Inc $6.30 0.65 8.84% 71.43% 0.7797

L-1 Identity Sol. $1,068.10 1.55 11.75% 71.25% 0.5951

FBL Finl Group Inc $930.10 1.6 11.91% 70.86% 0.8717

COMSYS IT Partners Inc. $251.10 1.4 11.27% 70.84% 1.0277

BearingPoint $977.00 1.45 11.43% 70.77% 2.247

Fiserv Inc. $11,592.20 0.95 9.81% 70.77% 0.3038

RadiSys Corp $324.30 1.35 11.10% 70.76% 0.4804

Quantum Corporation $1,040.50 1.75 12.40% 70.73% 1.5406
Nat'l Fin'l Partners $559.60 2 13.20% 70.70% 1.1317

TELUS Corporation $17,040.40 0.6 8.68% 70.64% 0.2547

The National Security Group $34.20 0.7 9.00% 70.55% 0.4225

Corrections Corp. Amer. $4,030.30 1.05 10.13% 70.54% 0.3516

AT&T Inc. $240,427.00 0.75 9.17% 70.49% 0.2256

Dimeco Inc $73.80 0.45 8.20% 70.28% 0.1899

AMN Healthcare $453.10 0.9 9.65% 70.23% 0.5189

Vonage Holdings $508.50 1.05 10.13% 70.23% 1.6538

CoBiz Financial Inc $259.40 1 9.97% 70.16% 0.5594

Bancolombia S.A. $12,925.60 1.2 10.62% 70.02% 0.4235

OneBeacon Insurance Group Ltd $2,056.00 0.8 9.33% 70.01% 0.4311

Vodafone Group ADR $178,990.90 0.8 9.33% 69.67% 0.2442

Advance Amer Cash Advance Ctrs $561.80 1.7 12.23% 69.57% 1.0463

Nasdaq OMX Group $6,782.20 1.35 11.10% 69.56% 0.4234

Intl Assets Hldg Corp. $274.50 1.3 10.94% 69.39% 0.6762

Brocade Communic. $4,175.70 1.25 10.78% 69.37% 0.6658

FNBH Bancorp Inc. $1.80 0.8 9.33% 69.23% 0.7615

Highlands Bankshares $40.70 0.35 7.87% 69.21% 0.2115

Calamos Asset Mgmt $359.10 2 13.20% 69.17% 1.1621

SAVVIS Inc $1,395.30 1.75 12.40% 69.07% 0.72

Hartford Fin'l Svcs. $14,762.90 2.1 13.53% 68.92% 0.9691

Ameris Bancorp $206.80 1.6 11.91% 68.73% 0.5794

F.N.B. Corp. $1,477.50 1.1 10.30% 68.72% 0.4624

Iberiabank Corp $1,705.20 0.85 9.49% 68.64% 0.3456

Dundee Corp. 'A' $1,591.40 1.25 10.78% 68.36% 0.6699

First Busey Corp $409.90 0.9 9.65% 68.34% 0.4752

Bank of New York Mellon $49,162.30 1.2 10.62% 68.25% 0.2792

Capital One Fin'l $25,706.60 1.45 11.43% 68.24% 0.6339

Central Valley Community Banco $67.10 0.55 8.52% 68.20% 0.3388

NII Holdings $7,973.50 1.8 12.56% 68.15% 0.5972

Piper Jaffray Co Inc $927.60 1.4 11.27% 67.93% 0.4601

First Mid Illinois Bancshares $181.60 0.4 8.04% 67.83% 0.1958

Capital City Bank Group Inc $350.50 0.9 9.65% 67.64% 0.4587

Capital Corp of the West $270.70 1.05 10.13% 67.64% 1.4793

tw telecom $3,921.90 1.45 11.43% 66.86% 0.4645

Computer Sciences $13,010.80 0.95 9.81% 66.84% 0.3157

Secured Digital Applications $3.00 0.75 9.17% 66.76% 0.9872

Arrow Financial $458.20 0.85 9.49% 66.69% 0.3008

Communication Intelligence $17.40 0.6 8.68% 66.67% 1.1226

Frontier Communic. $7,139.90 0.95 9.81% 66.27% 0.2798

Global Axcess Corporation $26.20 0.9 9.65% 65.76% 0.933

Telecom N. Zealand $5,006.20 0.95 9.81% 65.75% 0.3012

Track Data Corp $6.20 0.5 8.36% 65.66% 0.6507

Corel Corp $259.60 0.95 9.81% 65.61% 0.6049
Ohio Legacy Corp $24.20 0.7 9.00% 65.38% 0.828

Apollo Investment $2,417.20 1.35 11.10% 65.27% 0.5479

QAD Inc. $205.30 1 9.97% 65.19% 0.3992

MetLife Inc. $47,682.70 1.7 12.23% 65.14% 0.4659

Avistar Communications Corp $27.60 0.5 8.36% 65.12% 1.4622

Bank of the Ozarks $902.90 0.85 9.49% 64.99% 0.4578

German American Bancorp $288.10 0.45 8.20% 64.84% 0.2483

AMCORE Financial $406.00 1.55 11.75% 64.68% 0.8755

ECB Bancorp Inc $59.70 0.6 8.68% 64.59% 0.2857

Lincoln Nat'l Corp. $12,398.10 2 13.20% 64.46% 0.8196

CenturyTel Inc. $14,056.00 0.75 9.17% 64.46% 0.2685

Evans&Suthrlnd Cmptr $4.30 0.6 8.68% 64.42% 1.3644

Genworth Fin'l $10,021.40 2.55 14.98% 64.35% 1.3245

Encore Capital Group Inc $720.10 1.2 10.62% 64.22% 0.8498

Farmers National Banc Corp /OH $103.50 0.5 8.36% 64.16% 0.3786

Steel Vault Corp $7.00 0.65 8.84% 64.08% 1.8426

Litewave Corp $1.70 1.15 10.46% 64.00% 2.8424

ViewCast.com Inc $11.00 0.55 8.52% 63.95% 0.5738

Center Financial Corp $294.40 0.8 9.33% 63.93% 0.6125

Allied Capital Corp. $2,588.30 2 13.20% 63.82% 0.832

Fair Isaac $1,601.80 1.1 10.30% 63.69% 0.4594

instaCare Corp $9.30 0.9 9.65% 63.49% 1.561

Britton & Koontz Capital $31.10 0.5 8.36% 63.40% 0.2272

CNB Finl Corp $252.20 0.65 8.84% 63.30% 0.3237

Manitoba Telecom Services Inc $2,924.20 0.5 8.36% 63.30% 0.4072

DST Systems $3,570.40 1 9.97% 63.08% 0.3278

Home Bancshares Inc $1,048.00 0.75 9.17% 62.87% 0.2833

Evercore Partners Inc $883.50 1.25 10.78% 62.02% 0.6092

Loews Corp. $24,308.80 1.15 10.46% 61.95% 0.3041

Great Southern Bancorp $437.00 1.05 10.13% 61.63% 0.5576

Verizon Communic. $146,346.70 0.7 9.00% 61.50% 0.2048

NewMarket Technology Inc $7.60 0.7 9.00% 61.48% 0.3184

PC Mall Inc $97.60 1.8 12.56% 61.44% 0.74

Double-Take Software Inc. $220.10 1.15 10.46% 61.07% 0.5372

Top Image Systems $14.10 0.65 8.84% 60.64% 0.4632

Citizens Financial Corp/DE $20.70 0.4 8.04% 60.50% 0.3892

Park National $1,743.70 1.05 10.13% 60.41% 0.3982

Hydrogen Power Inc $1.90 0.9 9.65% 60.00% 1.0142

Old Nat'l Bancorp $1,915.80 1 9.97% 59.82% 0.385

Evans Bancorp Inc $60.90 0.45 8.20% 59.81% 0.2063

BOK Financial $5,116.90 0.95 9.81% 59.60% 0.2985

Voice Mobility International I $12.30 0.55 8.52% 59.52% 1.4147

TNS Inc $828.50 0.95 9.81% 59.47% 0.7832

Prudential Fin'l $42,687.30 1.95 13.04% 59.21% 0.6839
First Acceptance Corp $148.60 0.8 9.33% 59.09% 0.4293

First Amer Corp $3,973.50 0.85 9.49% 59.09% 0.4728

E*Trade Fin'l $5,935.10 1.75 12.40% 59.01% 0.704

Alanco Technologies Inc. $17.20 0.9 9.65% 58.91% 0.8549

First Fin'l Corp. IN $792.20 0.9 9.65% 58.84% 0.3565

PMI Group $679.10 2.75 15.63% 58.58% 1.3929

Premiere Global Services $758.10 1.15 10.46% 58.31% 0.5278

Pinnacle Resources Inc $0.40 1.15 10.46% 58.23% 1.1378

Sielox Inc $2.70 0.4 8.04% 58.06% 0.6492

CBIZ Inc $684.60 0.7 9.00% 58.04% 0.2343

Hastings Entmt Inc $87.40 0.9 9.65% 58.02% 0.5982

Telecommunication Sys Inc $473.50 0.8 9.33% 57.99% 0.5838

1st Colonial Bancorp Inc $22.50 0.5 8.36% 57.96% 0.3328

First South Bancorp $158.60 0.9 9.65% 57.86% 0.6841

Assoc. Banc-Corp $3,279.00 0.95 9.81% 57.60% 0.3329

Volt Info. Sciences $353.10 1.6 11.91% 57.42% 0.6997

Fulton Fin'l $3,343.20 1 9.97% 57.40% 0.3526

Access National Corp. $109.70 0.6 8.68% 56.97% 0.3816

Veritec Inc $3.30 0.2 7.39% 56.82% 1.7202

AEGON $15,378.30 1.75 12.40% 56.79% 0.5699

Optibase Ltd $21.50 0.95 9.81% 56.74% 0.4796

Amer Equity Investment Life $889.60 1.1 10.30% 56.39% 0.574

Huntington Bancshs. $9,499.90 1.3 10.94% 56.37% 0.7547

First Of Long Island $307.20 0.55 8.52% 56.29% 0.2584

Cambex Corp. $1.60 0.75 9.17% 56.25% 1.3556

Telefonica SA ADR $204,187.50 0.85 9.49% 56.13% 0.3029

KT Corporation $14,607.30 0.95 9.81% 55.61% 0.3337

NTELOS Hldgs. $1,355.50 0.85 9.49% 55.57% 0.4127

Fidelity D&D Bancorp Inc $83.80 0.45 8.20% 55.37% 0.2295

First National Corp /VA/ $83.90 0.45 8.20% 55.10% 0.2972

Advanced Oxygen Technologies $0.80 0.25 7.55% 54.77% 0.9207

Unisys Corp. $2,715.40 1.8 12.56% 54.67% 1.0715

Croghan Bancshares Inc $79.10 0.45 8.20% 54.55% 0.2845

Cardinal Financial Corp. $551.60 1 9.97% 54.22% 0.4122

Hart Stores Inc $39.20 0.8 9.33% 54.08% 0.3139

BT Group ADR $37,009.60 0.9 9.65% 53.73% 0.4183

NextMart Inc $6.80 0.7 9.00% 53.56% 0.8477

Image Technology Laboratories $1.30 0.45 8.20% 53.33% 3.1386

First Keystone Corp $171.30 0.45 8.20% 53.00% 0.147

First Litchfield Financial Cor $160.20 0.5 8.36% 53.00% 0.7783

View Systems Inc $2.30 0.95 9.81% 52.94% 4.133

Cordia Corp $2.30 0.7 9.00% 52.78% 0.7442

Fifth Third Bancorp $21,482.50 1.25 10.78% 52.71% 0.8335

Nicholas Financial Inc $181.00 1.05 10.13% 52.69% 0.6352
ACNB Corporation $180.50 0.5 8.36% 52.54% 0.248

Community Bank Sys. $1,089.60 0.9 9.65% 52.51% 0.3057

Asset Acceptance Capital Corp $370.20 1.15 10.46% 52.43% 0.6387

VillageEDOCS Inc $4.00 1.5 11.59% 52.27% 1.4395

Windstream Corp. $10,317.70 0.95 9.81% 52.23% 0.3137

Radian Group Inc $1,601.80 2.2 13.85% 52.06% 1.5796

MicroFinancial Inc $75.80 0.6 8.68% 52.03% 0.5826

Preo Software Inc $5.90 0.55 8.52% 51.64% 0.8995

Bryn Mawr Bank Corp. $306.50 0.7 9.00% 51.56% 0.3367

Chemung Financial Corp $159.50 0.3 7.71% 51.50% 0.1762

Protective Life $2,692.70 1.5 11.59% 51.37% 0.9184

QC Holdings Inc. $149.20 0.8 9.33% 50.72% 0.5309

Heritage Commerce Corp $110.10 1.25 10.78% 50.66% 0.7231

Spherion Corp $335.00 1.45 11.43% 50.58% 0.7646

Crawford & Co. 'B' $408.70 0.95 9.81% 50.29% 0.6425

Hickory Tech Corp $257.40 0.6 8.68% 50.10% 0.2982

Empyrean Holdings Inc $0.30 0.2 7.39% 50.00% 2.2024

Emtec Inc. $29.50 0.45 8.20% 50.00% 0.7924

FinancialContent Inc $0.20 0.6 8.68% 50.00% 1.3573

First Security Group Inc. $43.80 0.7 9.00% 49.75% 0.4084

Alliance Financial Corp $322.90 0.6 8.68% 49.40% 0.282

First Horizon National $8,072.20 1.15 10.46% 49.07% 0.4632

Globalstar Inc. $443.10 1.45 11.43% 48.89% 0.9789

Alaska Communic. $938.10 0.8 9.33% 48.73% 0.3972

CSB Bancorp Inc /OH $92.70 0.45 8.20% 48.51% 0.192

Qwest Communic. $21,047.00 1.05 10.13% 48.51% 0.3585

Asta Funding Inc $323.00 1.6 11.91% 48.48% 0.7956

Georgia Carolina Bancshares In $54.10 0.9 9.65% 48.38% 0.4447

Digital Angel Corp. $29.00 1.35 11.10% 48.34% 0.9702

ATSI Communications $3.00 0.6 8.68% 48.28% 0.5918

GAINSCO Inc. $89.30 0.55 8.52% 48.22% 0.7888

AmeriServ Finl Inc $59.80 0.65 8.84% 47.86% 0.2714

NexCen Brands Inc $118.00 1.35 11.10% 47.34% 1.0219

Dollar Fin'l Corp. $1,120.50 1.35 11.10% 46.83% 0.6992

Fauquier Bankshares Inc. $94.40 0.75 9.17% 46.49% 0.318

Otelco Inc $475.30 0.75 9.17% 46.47% 0.3917

Citizens First Corporation $42.30 0.35 7.87% 46.43% 0.7618

CVB Financial $2,233.70 1.25 10.78% 46.22% 0.4247

BB&T Corp. $35,644.40 1.05 10.13% 46.22% 0.4961

MBIA Inc. $3,256.50 2 13.20% 46.20% 1.3849

Zanett Inc $15.20 0.8 9.33% 45.97% 1.759

Bank of Commerce $182.50 0.45 8.20% 45.37% 0.3045

Gen'l Communication 'A' $1,182.20 1.15 10.46% 45.25% 0.4239

LaBranche & Co Inc $345.20 1.25 10.78% 45.18% 0.6178
BNC Bancorp $155.20 0.45 8.20% 45.15% 0.3159

Atlantic American Corp $81.50 0.7 9.00% 45.02% 0.7491

SunVesta Inc $14.40 0.4 8.04% 44.98% 1.3844

ITC Deltacom $455.40 1.35 11.10% 44.93% 0.8264

Global Cash Access Holdings $820.20 0.9 9.65% 44.65% 0.8486

MainSource Financial Group $578.00 1.1 10.30% 44.04% 0.517

Amer. Express $132,980.70 1.3 10.94% 44.03% 0.6493

Camden Natl Corp $671.20 0.9 9.65% 43.93% 0.3663

Multiband Corp $24.10 0.75 9.17% 43.16% 2.0501

Enterprise Informatics Inc $4.50 0.8 9.33% 43.15% 0.7164

Franklin Financial Services Co $123.10 0.45 8.20% 43.05% 0.2105

XL Capital Ltd. $9,385.80 1.6 11.91% 42.92% 0.86

GiveMePower Corp. $0.70 0.25 7.55% 42.86% 2.0142

Deutsche Telekom ADR $130,595.20 0.75 9.17% 42.80% 0.2462

BMB Munai Inc $127.30 2.05 13.36% 42.77% 0.8755

ENB Financial Corp $148.00 0.4 8.04% 42.31% 0.1318

Cicero Inc $6.00 0.6 8.68% 42.11% 0.9727

Citizens & Northern Corp $350.20 0.8 9.33% 41.86% 0.4581

Phoenix (The) Cos. $787.50 2.1 13.53% 41.71% 1.1829

CRAWFORD & CO 'A' $357.60 1 9.97% 41.59% 0.5517

Ascendant Solutions Inc $11.10 1 9.97% 41.44% 0.7021

Xfone Inc. $47.20 0.65 8.84% 40.81% 0.5822

SED Intl Hldgs $36.50 0.45 8.20% 40.69% 0.7315

Comerica Inc. $19,528.60 1.2 10.62% 40.52% 0.385

Emclaire Financial Corp $56.30 0.45 8.20% 40.48% 0.2007

Bank of the James Fin'l Grp $22.90 0.4 8.04% 40.40% 0.3537

National Holdings Corp $17.70 1.35 11.10% 40.34% 0.6137

Sagemark Companies Ltd $14.20 0.8 9.33% 40.00% 1.2676

Amer. Capital Ltd. $5,104.20 2.5 14.82% 39.91% 0.8356

Cogent Inc $890.00 0.75 9.17% 39.84% 0.4544

Chesapeake Financial Shares $110.10 0.4 8.04% 39.15% 0.1662

CapitalSource $7,862.70 1.75 12.40% 39.15% 1.1308

Consol. Communic. $1,383.00 0.95 9.81% 38.80% 0.4024

Resource America Inc. $624.60 1.35 11.10% 38.67% 0.4815

Fidelity Southern Corp $151.90 0.9 9.65% 38.48% 0.6933

Auburn Natl Bancorp $194.00 0.5 8.36% 38.22% 0.273

PAETEC Holding Corp. $1,548.60 1.15 10.46% 37.77% 0.981

CallWave Inc $33.20 0.95 9.81% 37.63% 0.6196

Sprint Nextel Corp. $32,251.20 1.35 11.10% 37.38% 0.6575

Citizens Bancshares Corp /GA/ $36.10 0.45 8.20% 37.23% 0.8646

SWS Group Inc $463.10 1.45 11.43% 36.80% 0.5131

Brookfield Asset Mgmt. $44,605.00 1.3 10.94% 36.07% 0.417

Marshall & Ilsley $11,650.50 1.3 10.94% 35.91% 0.6224

Hellenic Telecom Org. SA (OTE) $15,789.20 1.05 10.13% 35.86% 0.3364
Century BanCorp. $395.70 0.6 8.68% 35.64% 0.3432

Penson Worldwide Inc. $448.60 1.1 10.30% 35.50% 0.7671

Global Crossing $2,183.70 1 9.97% 35.04% 0.5599

Boston Private Fin'l Hldgs $1,901.10 1.2 10.62% 34.62% 0.5821

New Ulm Telecom Inc $80.40 0.45 8.20% 34.18% 0.4072

F&M Bank Corp $118.10 0.5 8.36% 34.13% 0.1705

Codorus Valley Bancorp $50.20 0.55 8.52% 33.75% 0.2704

First Merchants Corp $731.30 1.15 10.46% 33.72% 0.4526

CompuCredit Holdings Corp $758.30 1.9 12.88% 33.70% 0.919

American Bank Inc. $105.40 0.4 8.04% 33.70% 0.2532

First Business Fin'l Svcs $107.10 0.65 8.84% 33.46% 0.2868

Banco Latinoamericano S.A. $1,517.30 1.05 10.13% 32.73% 0.4335

Center Bancorp Inc $344.70 0.7 9.00% 32.63% 0.2586

BancTrust Financial Group Inc $163.50 1.2 10.62% 32.36% 0.6448

Cathay General Bancorp $3,645.40 1.1 10.30% 32.33% 0.5456

First California Finan. Group $225.00 0.75 9.17% 32.21% 0.5374

AeroCentury Corp $97.70 0.85 9.49% 30.86% 0.847

DPAC Technologies Corp $6.20 1.3 10.94% 30.56% 2.0255

C2 Global Technologies Inc $1.80 0.15 7.23% 30.34% 1.7828

Bank Of Granite $22.10 0.85 9.49% 30.31% 0.9

Bancorp Rhode Island Inc $378.90 0.7 9.00% 30.16% 0.2919

C & F Finl Corp $222.70 0.75 9.17% 29.85% 0.3898

Carolina Bank Holdings Inc $35.80 0.55 8.52% 29.69% 0.3267

Marlin Business Svcs Inc $708.80 0.95 9.81% 29.41% 0.6978

Case Financial Inc $1.10 2.45 14.66% 28.81% 1.6678

Verifone Holdings Inc. $1,954.20 1.35 11.10% 28.71% 0.8349

BCB Bancorp Inc $157.00 0.4 8.04% 28.37% 0.1861

Bar Harbor Bankshares $381.60 0.7 9.00% 27.89% 0.2328

Citigroup Inc. $434,815.40 2.1 13.53% 27.40% 0.8351

Amer. Physicians Capital $337.20 0.8 9.33% 27.39% 0.2573

Amer. Physicians Service Gp $162.10 0.7 9.00% 27.39% 0.1665

Dearborn Bancorp Inc $39.00 0.65 8.84% 27.20% 0.5988

Walter Investment Management $331.90 0.5 8.36% 26.78% 2.3772

Jefferies Group $16,482.00 1.55 11.75% 26.65% 0.5133

NewStar Financial Inc. $1,621.20 1.2 10.62% 26.45% 0.8606

Leap Wireless $3,939.90 1.3 10.94% 26.44% 2.1448

Telvue Corporation $23.30 0.2 7.39% 26.03% 1.8086

DNB Financial Corp /PA/ $85.50 0.55 8.52% 26.00% 0.4747

Guaranty Bancorp $267.80 1.2 10.62% 25.88% 0.6527

Aircastle Ltd. $3,233.00 1.55 11.75% 25.60% 0.7039

Cortland Bancorp Inc $87.60 0.3 7.71% 25.19% 0.3806

Bay Banks of Virginia Inc $44.40 0.65 8.84% 25.00% 0.2225

Goldman Sachs $332,472.20 1.3 10.94% 24.87% 0.4087

First Reliance BancShares $76.50 0.8 9.33% 24.80% 0.5225
Annapolis Bancorp Inc. $56.50 0.6 8.68% 24.75% 0.428

ERF Wireless Inc $39.70 0.4 8.04% 24.19% 1.6717

Community West Bancshares $127.40 0.7 9.00% 23.60% 0.4795

Baylake Corp $128.90 0.55 8.52% 23.56% 0.9376

Bank of America $399,690.30 1.85 12.72% 23.44% 0.7766

MoneyGram Int'l Inc $1,223.10 1.15 10.46% 23.34% 0.8302

First Chester County Corp $213.10 0.55 8.52% 23.12% 0.3833

Forest City Enterprises Inc $10,508.50 1.55 11.75% 22.88% 1.0364

Forest City Enterpr. $10,509.00 1.6 11.91% 22.38% 1.0578

Regal One Corporation $0.80 1.35 11.10% 22.22% 2.2024

Carrollton Bancorp $77.80 0.5 8.36% 21.84% 0.3285

Atlantic Bancgroup Inc $14.00 0.75 9.17% 21.67% 0.5581

First Citizens Banc Corp /OH $154.60 0.55 8.52% 21.37% 0.3089

FirstCity Finl Corp $321.201 9.97% 20.54% 0.9906

Colony Bankcorp $182.30 0.55 8.52% 20.47% 0.3527

Level 3 Communic. $9,039.70 1.35 11.10% 20.18% 0.7426

Community Capital $194.50 0.5 8.36% 20.05% 0.335

Capital Financial Holdings $6.50 0.7 9.00% 20.00% 0.6339

Global Payment Tech $0.50 0.3 7.71% 20.00% 1.6314

Capital Bank Corp $206.40 0.55 8.52% 19.86% 0.4011

Cincinnati Bell $2,662.10 1.05 10.13% 19.53% 0.4782

Access Worldwide Comm $3.60 0.45 8.20% 19.44% 0.9949

First Natl Community Bancorp I $322.30 0.5 8.36% 17.81% 0.3141

First M&F Corp $201.60 0.6 8.68% 17.48% 0.3214

TransNet Corp $2.20 0.6 8.68% 17.39% 0.725

Ampal-Amer. Israel $754.10 1.4 11.27% 17.34% 0.8674

Green Bankshares Inc $338.20 0.95 9.81% 16.85% 0.6255

First Community Corp /SC/ $144.60 0.7 9.00% 16.15% 0.3107

Community Bk Shs Ind Inc $151.00 0.55 8.52% 16.11% 0.3694

Morgan Stanley $213,885.30 1.7 12.23% 15.74% 0.4859

Affirmative Ins. Hldgs $267.80 1.15 10.46% 15.55% 0.7084

Fentura Financial Inc. $32.00 0.45 8.20% 15.38% 0.6263

Preferred Voice Inc $3.00 0.55 8.52% 15.38% 1.2735

Eastern VA Bankshares $188.40 0.5 8.36% 15.24% 0.276

Jackson Hewitt Tax Svce Inc $401.50 0.9 9.65% 15.20% 0.6686

First Capital Bancorp Inc $70.40 0.7 9.00% 14.88% 0.4652

Bnccorp Inc $114.60 0.55 8.52% 14.83% 0.6074

Millenium Holding Group Inc/AZ $1.60 1.7 12.23% 14.73% 2.8448

Cash Technologies Inc. $6.30 0.4 8.04% 14.58% 2.5887

Citizens Republic $2,452.50 1.45 11.43% 14.28% 0.96

Four Oaks Fincorp Inc $163.70 0.5 8.36% 14.12% 0.2658

Sedona Corp $12.00 0.9 9.65% 13.40% 1.4605

Cornestone Bancshares Inc. $84.20 0.6 8.68% 13.05% 0.4428

DCB Financial Corp $109.00 0.45 8.20% 12.91% 0.3597
KKR Financial Holdings LLC $10,904.50 2.35 14.33% 12.75% 1.188

CaminoSoft Corp $3.40 0.8 9.33% 12.50% 1.5202

Doral Fin'l Corp $849.80 1.65 12.07% 12.24% 1.2194

enherent Corp $5.50 0.15 7.23% 12.20% 0.9543

Crescent Financial Corp. $147.80 0.7 9.00% 12.18% 0.3202

Georgia Bancshares Inc $24.30 1 9.97% 12.15% 0.6099

Ameritrans Cap Corp $16.80 0.6 8.68% 11.51% 0.6684

United PanAm Fin Corp $661.20 1.25 10.78% 11.33% 1.3239

Central Bancorp Inc Mass $149.30 0.95 9.81% 11.03% 0.5482

Community Shores Bank Corporat $11.50 0.8 9.33% 11.02% 0.6886

MPS Group $1,286.30 1.25 10.78% 10.97% 0.4469

FPB Bancorp Inc. $13.60 0.45 8.20% 10.43% 0.5289

Farmers Capital Bank Corp. $410.00 0.95 9.81% 10.35% 0.6583

Royal Invest Int'l $130.80 1.65 12.07% 9.94% 1.9538

Coastal Banking Company Inc $66.60 0.35 7.87% 9.01% 0.4114

Manfelder Metals Ltd $12.50 0.6 8.68% 8.80% 5.1496

Advance Nanotech Inc $12.20 0.4 8.04% 8.64% 0.7525

Triad Guaranty Inc. $40.30 2.15 13.69% 8.24% 1.3778

Phoenix Technologies $102.20 1.4 11.27% 8.10% 0.7875

Camco Finl Corp $180.30 0.7 9.00% 7.78% 0.9144

Wyndstorm Corp $5.20 0.75 9.17% 7.69% 2.1072

National Datacomputer Inc $0.10 0.8 9.33% 7.14% 5.4258

First United Corp $316.00 0.5 8.36% 7.01% 0.3938

Central Pacific Finl $691.50 1.4 11.27% 6.60% 0.7218

CCF Holding Co. $20.60 0.75 9.17% 6.47% 0.8505

Amer. Int'l Group $141,012.70 1.65 12.07% 6.24% 1.8617

United Western Bancorp Inc $188.20 0.7 9.00% 6.14% 0.6952

SofTech Inc $12.50 0.75 9.17% 5.98% 1.7012

Cascade Bancorp $216.90 1.3 10.94% 5.78% 0.7826

Nelnet Inc $21,037.80 1.5 11.59% 5.75% 0.8588

Columbia Commercial Bancorp $74.90 0.7 9.00% 5.72% 0.5396

Workstream Inc $15.20 0.8 9.33% 5.56% 1.6144

Central VA Bankshares $58.90 0.6 8.68% 5.24% 0.3896

Centrue Financial Corporation $182.80 0.6 8.68% 5.18% 0.6208

First Mariner Bancorp $257.60 1.1 10.30% 4.72% 0.6919

BPO Managment Services Inc $7.30 1.45 11.43% 4.69% 1.6662

ACT Teleconferencing $4.30 0.85 9.49% 4.65% 3.0616

Actel Corp. $310.00 0.95 9.81% 4.65% 0.4279

SLM Corporation $123,510.00 1.55 11.75% 4.63% 0.7454

Diversified Thermal Solutions $5.00 1.75 12.40% 4.17% 1.465

Hampton Roads Bankshares $90.80 0.5 8.36% 3.61% 0.4474

Ambac Fin'l Group $2,102.50 2.15 13.69% 3.43% 1.9779

Federal Agric Mtg Corp Cl C $4,716.50 1.5 11.59% 2.93% 0.9418

iDNA Inc $18.00 0.95 9.81% 2.81% 1.466
Habersham Bancorp Inc $41.50 0.75 9.17% 2.56% 0.606

ATC Healthcare Inc $17.90 0.55 8.52% 2.44% 2.0252

Jesup & Lamont Inc. $21.50 0.55 8.52% 2.37% 0.9804

Federal Agric Mtg Corp $4,713.00 1.3 10.94% 2.25% 0.9115

Capitol Bancorp Ltd $648.70 1.65 12.07% 2.08% 0.8597

Student Loan Corp. $26,406.90 1.3 10.94% 2.06% 0.5561

Capital Trust $2,108.50 2 13.20% 1.94% 0.9374

Eurobancshares Inc. $50.60 0.7 9.00% 1.64% 0.9957

Velocity Portfolio Group Inc $13.00 0.7 9.00% 1.60% 1.0913

FNB United Corp $326.70 0.85 9.49% 1.53% 0.4738

Consumer Portfolio $1,546.30 1.15 10.46% 1.50% 0.8735

Purple Communications Inc. $70.40 0.4 8.04% 1.12% 0.7336

1st Centennial Bancorp $12.50 1.4 11.27% 0.81% 1.7991

Cowlitz Bancorp $15.90 0.75 9.17% 0.79% 0.5002

Crescent Banking Co $50.90 0.35 7.87% 0.48% 0.5443

First St. Banc. $147.20 1.65 12.07% 0.47% 0.8106

First State Finl Corp $66.10 1.2 10.62% 0.47% 0.8718

1st Pacific Bancorp CA $63.10 0.95 9.81% 0.17% 0.6788

Centerline Holding Co $2,986.20 1.75 12.40% 0.16% 1.2511

Frontier Finl Corp Wash $452.30 1.75 12.40% 0.16% 4.3845

Corus Bankshares Inc $412.20 1.5 11.59% 0.12% 0.9762

Velocity Express Corp $55.80 1.3 10.94% 0.10% 1.2529

Franklin Credit Hldgs Corp $1,451.70 0.6 8.68% 0.10% 1.2297

Franklin Electr Publ $20.40 1.05 10.13% 0.10% 0.8236

First Regional Bancorp $105.20 1.4 11.27% 0.10% 1.0577

CapitalSouth Bancorp $57.04 0.1 7.07% 0.07% 1.4105

Fannie Mae $540,541.70 2.1 13.53% 0.07% 1.6285

Bank of Florida Corporation $164.70 1.2 10.62% 0.06% 0.5574

Freddie Mac $408,754.90 2 13.20% 0.05% 1.8232

Beverly Hills Bancorp Inc $697.80 0.6 8.68% 0.03% 2.1366

Beverly National Corp $145.60 0.5 8.36% 0.03% 0.2948

BankUnited Finl Corp $6,791.70 1.8 12.56% 0.03% 1.2682

State and Local Government

Federal Government

Weighted Avg $ 7,333,955 1.3298 11.04% 53.50% 0.6425
Building Type Chain % of Mkt

Percent

Adder

HealthCare 100% 0.00%

Lodging 100% 0.00%

Food Service 100% 0.00%

Retail 100% 0.00%

Education 100% 0.00%

Food Sales 100% 0.00%

Office 100% 0.00%

Basis 

Spread

0 0.2 0.25%

0.2 0.25 0.50%

0.25 0.3 0.75%

0.3 0.4 1.00%

0.4 0.5 1.25%

0.5 0.6 1.50%

0.6 10 2.00%

es. Data source: U.S. Federal Reserve. 

m Damodaran. 

Cost of Debt Lookup Table 

(Based on Standard Deviation in 

Stock Prices)

Standard Deviation 

Interval

INTEREST RATE PREMIUM,

Local Non-Chain Establishments

DISCOUNT RATES

s about derivation
Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

8.24% 31.68% 5.63% 72.59% 7.00% 3.05% 20.00%

8.74% 33.21% 5.84% 56.14% 8.29% 4.29% 20.00%

7.74% 36.17% 4.94% 41.37% 7.89% 3.91% 20.00%

8.74% 0.00% 8.74% 56.43% 9.42% 5.38% 20.00%

7.74% 35.91% 4.96% 18.46% 8.65% 4.64% 20.00%

8.31% 25.93% 6.19% 54.91% 8.09% 4.10% 3.91%

5

Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

8.74% 0.00% 8.74% 0.00% 9.81% 5.76% 2.17%

8.74% 0.00% 8.74% 0.00% 8.20% 4.20% 2.17%

7.99% 33.78% 5.29% 0.00% 10.62% 6.54% 2.17%

7.74% 60.00% 3.10% 0.00% 8.68% 4.67% 2.17%

8.74% 35.89% 5.60% 2.30% 9.56% 5.51% 2.17%

8.74% 0.00% 8.74% 3.90% 10.24% 6.17% 2.17%

8.74% 0.00% 8.74% 6.96% 9.59% 5.54% 2.17%

8.24% 34.81% 5.37% 8.52% 10.76% 6.68% 2.17%

7.49% 33.71% 4.97% 10.63% 9.44% 5.40% 2.17%

7.99% 16.54% 6.67% 13.02% 10.39% 6.31% 2.17%

7.74% 48.77% 3.97% 13.29% 9.59% 5.55% 2.17%

8.74% 32.28% 5.92% 13.38% 10.83% 6.74% 2.17%

8.74% 0.00% 8.74% 13.84% 11.47% 7.36% 2.17%

8.74% 32.42% 5.91% 18.76% 10.39% 6.32% 2.17%

8.74% 0.00% 8.74% 20.08% 11.15% 7.04% 2.17%

7.99% 40.27% 4.77% 21.53% 9.49% 5.45% 2.17%

8.74% 0.00% 8.74% 21.64% 10.34% 6.27% 2.17%

8.74% 35.57% 5.63% 21.68% 11.31% 7.20% 2.17%

8.74% 60.00% 3.50% 23.08% 8.23% 4.24% 2.17%

8.74% 27.72% 6.32% 25.21% 9.90% 5.84% 2.17%

8.74% 15.12% 7.42% 26.59% 13.56% 9.37% 2.17%

8.24% 36.58% 5.23% 29.64% 9.48% 5.44% 2.17%

dging (Not used) Crystal Ball

 Health Care Crystal Ball
8.24% 0.00% 8.24% 30.67% 9.33% 5.30% 2.17%

8.24% 36.09% 5.27% 32.11% 9.12% 5.09% 2.17%

8.74% 0.00% 8.74% 33.24% 10.64% 6.56% 2.17%

8.24% 0.00% 8.24% 36.57% 8.83% 4.81% 2.17%

8.74% 0.00% 8.74% 37.23% 8.50% 4.50% 2.17%

8.74% 40.90% 5.17% 39.35% 9.94% 5.89% 2.17%

8.74% 60.00% 3.50% 40.60% 9.17% 5.14% 2.17%

8.74% 0.00% 8.74% 41.02% 10.90% 6.80% 2.17%

8.24% 43.18% 4.68% 46.28% 7.96% 3.97% 2.17%

8.24% 0.00% 8.24% 46.41% 9.95% 5.89% 2.17%

8.74% 0.00% 8.74% 47.10% 10.68% 6.59% 2.17%

8.74% 0.00% 8.74% 47.75% 9.30% 5.27% 2.17%

8.74% 0.00% 8.74% 55.45% 10.66% 6.57% 2.17%

8.74% 0.00% 8.74% 57.32% 9.06% 5.04% 2.17%

8.24% 0.00% 8.24% 60.10% 9.64% 5.60% 2.17%

8.24% 0.00% 8.24% 63.94% 9.57% 5.52% 2.17%

8.74% 0.00% 8.74% 68.38% 10.46% 6.38% 2.17%

7.99% 0.00% 7.99% 68.42% 8.31% 4.32% 2.17%

8.74% 0.00% 8.74% 72.91% 9.56% 5.51% 2.17%

8.74% 32.21% 5.93% 75.47% 7.63% 3.66% 2.17%

8.74% 0.00% 8.74% 77.06% 9.69% 5.64% 2.17%

8.74% 0.00% 8.74% 86.58% 9.02% 4.99% 2.17%

8.74% 39.77% 5.27% 91.61% 5.73% 1.83% 2.17%

8.74% 0.00% 8.74% 99.95% 8.74% 4.73% 2.17%

8.57% 15.94% 7.22% 33.77% 11.07% 6.97% 4.99%

Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

8.74% 0.00% 8.74% 0.00% 12.23% 8.09% 2.00%

8.74% 3.77% 8.41% 0.00% 9.81% 5.76% 2.00%

8.24% 32.48% 5.57% 0.00% 10.13% 6.07% 2.00%

7.74% 37.93% 4.81% 0.00% 9.81% 5.76% 2.00%

7.24% 32.81% 4.87% 0.00% 8.04% 4.05% 2.00%

7.99% 37.89% 4.96% 0.00% 9.97% 5.91% 2.00%

8.74% 0.00% 8.74% 0.14% 11.26% 7.16% 2.00%

7.99% 26.11% 5.91% 0.49% 10.11% 6.05% 2.00%

8.24% 30.37% 5.74% 0.98% 8.97% 4.95% 2.00%

7.99% 32.91% 5.36% 2.19% 10.35% 6.27% 2.00%

7.49% 37.44% 4.69% 4.36% 9.28% 5.25% 2.00%

8.24% 28.08% 5.93% 4.92% 10.39% 6.31% 2.00%

8.24% 24.52% 6.22% 5.15% 10.70% 6.61% 2.00%

Service (Not Used) Crystal Ball
7.99% 33.10% 5.35% 7.55% 9.47% 5.43% 2.00%

8.74% 60.00% 3.50% 7.84% 10.36% 6.29% 2.00%

6.99% 30.37% 4.87% 11.51% 8.39% 4.39% 2.00%

7.74% 29.75% 5.44% 12.08% 9.57% 5.52% 2.00%

7.49% 23.08% 5.76% 12.23% 9.32% 5.28% 2.00%

7.49% 33.88% 4.95% 12.34% 8.93% 4.91% 2.00%

7.74% 0.00% 7.74% 14.88% 10.33% 6.26% 2.00%

8.74% 0.00% 8.74% 14.95% 10.75% 6.66% 2.00%

8.74% 0.00% 8.74% 15.31% 11.02% 6.92% 2.00%

7.74% 26.99% 5.65% 15.51% 9.17% 5.14% 2.00%

8.74% 35.71% 5.62% 16.28% 9.81% 5.75% 2.00%

7.99% 0.00% 7.99% 19.23% 9.85% 5.80% 2.00%

7.99% 24.80% 6.01% 20.56% 9.29% 5.25% 2.00%

8.74% 24.17% 6.63% 20.88% 9.91% 5.86% 2.00%

8.74% 39.60% 5.28% 22.58% 8.29% 4.29% 2.00%

8.74% 16.11% 7.33% 22.60% 9.75% 5.70% 2.00%

7.74% 32.00% 5.27% 22.96% 8.02% 4.03% 2.00%

8.74% 21.49% 6.86% 24.95% 10.41% 6.34% 2.00%

8.74% 17.32% 7.23% 26.45% 9.84% 5.79% 2.00%

7.74% 37.75% 4.82% 26.48% 8.49% 4.49% 2.00%

7.99% 26.32% 5.89% 30.80% 8.83% 4.81% 2.00%

7.99% 38.16% 4.94% 30.84% 8.76% 4.74% 2.00%

8.74% 0.00% 8.74% 33.16% 9.89% 5.83% 2.00%

8.74% 33.99% 5.77% 33.66% 9.52% 5.48% 2.00%

8.74% 0.00% 8.74% 37.72% 9.81% 5.76% 2.00%

8.24% 0.00% 8.24% 41.94% 8.97% 4.95% 2.00%

8.74% 0.00% 8.74% 42.79% 10.65% 6.56% 2.00%

8.74% 0.00% 8.74% 43.59% 10.71% 6.63% 2.00%

7.99% 20.42% 6.36% 43.91% 8.30% 4.30% 2.00%

8.24% 38.44% 5.07% 52.38% 7.64% 3.67% 2.00%

8.24% 17.98% 6.76% 55.65% 7.76% 3.78% 2.00%

8.74% 0.00% 8.74% 58.33% 9.26% 5.22% 2.00%

8.74% 39.74% 5.27% 62.10% 7.36% 3.40% 2.00%

8.74% 36.59% 5.54% 62.66% 7.50% 3.53% 2.00%

8.74% 31.17% 6.02% 69.52% 7.57% 3.60% 2.00%

8.74% 0.00% 8.74% 88.95% 8.72% 4.71% 2.00%

8.74% 0.00% 8.74% 92.27% 8.73% 4.71% 2.00%

7.50% 29.73% 5.27% 13.11% 9.00% 4.98% 5.76%

Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

etail (Not Used) Crystal Ball
7.74% 26.52% 5.69% 12.92% 8.15% 4.16% 8.33%

8.24% 36.71% 5.22% 13.88% 7.92% 3.94% 8.33%

8.24% 18.57% 6.71% 24.87% 9.28% 5.25% 8.33%

7.49% 40.77% 4.44% 0.04% 9.00% 4.98% 8.33%

8.74% 21.05% 6.90% 76.71% 8.11% 4.12% 8.33%

8.74% 0.00% 8.74% 39.80% 9.29% 5.26% 8.33%

7.24% 36.67% 4.59% 6.88% 8.85% 4.83% 8.33%

7.74% 10.12% 6.96% 30.63% 7.93% 3.95% 8.33%

7.74% 38.18% 4.79% 0.89% 9.61% 5.56% 8.33%

7.99% 23.46% 6.12% 3.90% 9.82% 5.77% 8.33%

7.74% 35.74% 4.98% 28.35% 8.56% 4.55% 8.33%

6.99% 34.08% 4.61% 17.79% 7.96% 3.97% 8.33%

7.20% 34.46% 4.72% 18.31% 8.17% 4.18% 4.55%

Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

7.74% 34.81% 5.05% 0.00% 8.68% 4.67% 1.27%

7.99% 30.21% 5.58% 0.00% 8.52% 4.51% 1.27%

7.99% 36.37% 5.09% 0.00% 9.81% 5.76% 1.27%

7.99% 35.14% 5.18% 0.00% 10.46% 6.38% 1.27%

8.24% 0.00% 8.24% 0.00% 9.00% 4.98% 1.27%

7.99% 0.00% 7.99% 0.00% 8.36% 4.36% 1.27%

7.49% 38.49% 4.61% 0.00% 8.68% 4.67% 1.27%

7.99% 41.40% 4.68% 0.00% 9.17% 5.14% 1.27%

8.74% 36.56% 5.55% 0.19% 9.00% 4.97% 1.27%

8.24% 39.21% 5.01% 2.17% 8.60% 4.59% 1.27%

8.24% 38.45% 5.07% 6.85% 8.58% 4.58% 1.27%

8.74% 0.00% 8.74% 10.45% 8.98% 4.96% 1.27%

7.74% 39.78% 4.66% 14.19% 8.39% 4.39% 1.27%

7.49% 38.72% 4.59% 22.01% 7.66% 3.68% 1.27%

8.74% 0.00% 8.74% 30.09% 8.59% 4.58% 1.27%

8.24% 39.10% 5.02% 44.51% 7.32% 3.36% 1.27%

7.74% 27.95% 5.58% 57.42% 7.38% 3.42% 1.27%

8.74% 48.05% 4.54% 78.95% 5.28% 1.39% 1.27%

8.74% 60.00% 3.50% 90.51% 4.00% 0.17% 1.27%

8.74% 0.00% 8.74% 98.64% 8.74% 4.73% 1.27%

Crystal Ball
2.05% 74.57%

0.0810 0.3644 0.0514 0.0656 8.55% 2.68% 2.05%

20

Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

7.49% 32.97% 5.02% 0.00% 8.84% 4.83% 4.00%

7.49% 40.57% 4.45% 0.46% 8.82% 4.81% 4.00%

8.24% 38.86% 5.04% 1.79% 9.88% 5.83% 4.00%

7.99% 29.04% 5.67% 1.95% 8.62% 4.61% 4.00%

8.24% 44.55% 4.57% 5.47% 9.83% 5.78% 4.00%

7.74% 41.52% 4.53% 8.55% 8.77% 4.76% 4.00%

7.74% 20.80% 6.13% 9.03% 9.19% 5.16% 4.00%

7.74% 38.19% 4.79% 9.94% 8.73% 4.72% 4.00%

6.99% 40.37% 4.17% 12.66% 8.53% 4.53% 4.00%

7.99% 40.92% 4.72% 13.74% 8.83% 4.82% 4.00%

7.49% 28.20% 5.38% 17.26% 7.71% 3.74% 4.00%

7.24% 37.22% 4.55% 17.32% 7.97% 3.98% 4.00%

7.24% 27.70% 5.24% 24.32% 7.48% 3.51% 4.00%

7.49% 29.12% 5.31% 29.56% 7.69% 3.71% 4.00%

7.74% 40.48% 4.61% 31.93% 7.71% 3.74% 4.00%

8.74% 38.72% 5.36% 35.32% 7.40% 3.44% 4.00%

7.49% 21.24% 5.90% 35.92% 7.37% 3.41% 4.00%

7.74% 41.79% 4.51% 35.98% 7.39% 3.42% 4.00%

7.24% 36.47% 4.60% 36.85% 7.18% 3.22% 4.00%

7.24% 35.84% 4.65% 37.15% 7.39% 3.42% 4.00%

7.74% 34.59% 5.07% 63.39% 6.86% 2.92% 4.00%

8.74% 38.68% 5.36% 65.47% 6.84% 2.90% 4.00%

8.74% 3.32% 8.45% 72.68% 8.74% 4.72% 4.00%

7.99% 36.78% 5.05% 79.55% 5.93% 2.02% 4.00%

8.74% 0.00% 8.74% 83.33% 9.14% 5.11% 4.00%

0.0746 0.3365 0.0496 0.3224 7.69% 3.71% 0.0290

Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

8.24% 34.74% 5.38% 0.00% 10.13% 6.07% 0.09%

Crystal Ball

 Sales (Not Used) Crystal Ball
7.99% 36.43% 5.08% 0.00% 10.62% 6.54% 0.09%

8.74% 35.75% 5.62% 0.00% 8.04% 4.05% 0.09%

7.99% 20.77% 6.33% 0.00% 9.97% 5.91% 0.09%

7.24% 23.33% 5.55% 0.00% 9.49% 5.45% 0.09%

8.24% 0.00% 8.24% 0.00% 9.49% 5.45% 0.09%

8.24% 0.00% 8.24% 0.00% 7.87% 3.89% 0.09%

7.99% 39.11% 4.87% 0.00% 10.30% 6.23% 0.09%

8.74% 0.00% 8.74% 0.00% 9.97% 5.91% 0.09%

7.99% 28.56% 5.71% 0.00% 10.30% 6.23% 0.09%

8.74% 0.00% 8.74% 0.00% 8.20% 4.20% 0.09%

7.74% 35.24% 5.01% 0.00% 8.84% 4.83% 0.09%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.09%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.09%

8.24% 27.29% 5.99% 0.00% 10.46% 6.38% 0.09%

7.99% 0.89% 7.92% 0.00% 8.84% 4.83% 0.09%

7.49% 0.00% 7.49% 0.00% 8.36% 4.36% 0.09%

7.49% 27.97% 5.40% 0.00% 9.33% 5.29% 0.09%

7.49% 32.70% 5.04% 0.00% 8.84% 4.83% 0.09%

7.74% 4.36% 7.41% 0.00% 9.49% 5.45% 0.09%

7.99% 0.00% 7.99% 0.00% 8.04% 4.05% 0.09%

8.74% 0.00% 8.74% 0.00% 10.30% 6.23% 0.09%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.09%

8.74% 0.95% 8.66% 0.00% 9.00% 4.98% 0.09%

8.24% 0.00% 8.24% 0.00% 9.97% 5.91% 0.09%

7.74% 27.36% 5.62% 0.00% 8.84% 4.83% 0.09%

8.24% 45.57% 4.49% 0.00% 10.30% 6.23% 0.09%

8.24% 32.38% 5.57% 0.00% 10.62% 6.54% 0.09%

8.74% 0.00% 8.74% 0.00% 8.84% 4.83% 0.09%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.09%

7.99% 0.00% 7.99% 0.00% 9.49% 5.45% 0.09%

7.74% 9.47% 7.01% 0.00% 9.81% 5.76% 0.09%

7.49% 27.84% 5.41% 0.00% 8.36% 4.36% 0.09%

8.74% 36.60% 5.54% 0.00% 9.65% 5.60% 0.09%

8.74% 0.00% 8.74% 0.00% 9.97% 5.91% 0.09%

7.74% 16.38% 6.48% 0.00% 10.62% 6.54% 0.09%

8.24% 45.38% 4.50% 0.00% 11.59% 7.47% 0.09%

7.49% 0.00% 7.49% 0.00% 8.20% 4.20% 0.09%

8.24% 43.89% 4.63% 0.00% 9.65% 5.60% 0.09%

8.74% 0.00% 8.74% 0.00% 7.71% 3.74% 0.09%

7.99% 41.24% 4.70% 0.00% 9.65% 5.60% 0.09%

7.99% 34.35% 5.25% 0.00% 9.65% 5.60% 0.09%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.09%

8.74% 0.00% 8.74% 0.00% 10.30% 6.23% 0.09%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.09%
8.74% 60.00% 3.50% 0.00% 11.10% 7.00% 0.09%

7.74% 0.00% 7.74% 0.00% 9.17% 5.14% 0.09%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.09%

8.74% 17.59% 7.21% 0.00% 9.00% 4.98% 0.09%

7.74% 0.00% 7.74% 0.00% 9.97% 5.91% 0.09%

7.99% 40.70% 4.74% 0.00% 10.13% 6.07% 0.09%

7.99% 14.13% 6.86% 0.00% 9.81% 5.76% 0.09%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.09%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.09%

8.74% 0.00% 8.74% 0.00% 9.97% 5.91% 0.09%

7.24% 33.69% 4.80% 0.00% 9.00% 4.98% 0.09%

8.74% 0.00% 8.74% 0.00% 10.78% 6.69% 0.09%

8.24% 46.76% 4.39% 0.00% 10.46% 6.38% 0.09%

7.24% 35.31% 4.69% 0.00% 8.04% 4.05% 0.09%

7.24% 27.97% 5.22% 0.00% 9.17% 5.14% 0.09%

7.74% 29.42% 5.46% 0.00% 8.36% 4.36% 0.09%

7.99% 41.46% 4.68% 0.00% 9.49% 5.45% 0.09%

8.24% 0.00% 8.24% 0.00% 8.04% 4.05% 0.09%

8.24% 0.00% 8.24% 0.00% 9.81% 5.76% 0.09%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.09%

8.74% 0.00% 8.74% 0.00% 9.17% 5.14% 0.09%

8.24% 0.00% 8.24% 0.00% 9.33% 5.29% 0.09%

7.49% 31.88% 5.10% 0.00% 9.49% 5.45% 0.09%

7.99% 37.24% 5.02% 0.00% 9.81% 5.76% 0.09%

6.99% 0.00% 6.99% 0.00% 8.52% 4.51% 0.09%

8.74% 5.12% 8.30% 0.00% 10.46% 6.38% 0.09%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.09%

7.99% 33.82% 5.29% 0.00% 9.49% 5.45% 0.09%

8.74% 0.00% 8.74% 0.00% 11.91% 7.78% 0.09%

8.74% 0.00% 8.74% 0.00% 13.20% 9.03% 0.09%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.09%

7.74% 13.15% 6.72% 0.00% 10.30% 6.23% 0.09%

8.24% 44.40% 4.58% 0.00% 10.62% 6.54% 0.09%

8.74% 0.00% 8.74% 0.00% 11.27% 7.16% 0.09%

7.74% 0.00% 7.74% 0.00% 8.52% 4.51% 0.09%

8.74% 0.00% 8.74% 0.00% 11.10% 7.00% 0.09%

7.99% 40.95% 4.72% 0.00% 9.17% 5.14% 0.09%

7.74% 0.00% 7.74% 0.00% 8.84% 4.83% 0.09%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.09%

8.24% 0.00% 8.24% 0.00% 10.46% 6.38% 0.09%

7.74% 0.00% 7.74% 0.00% 7.87% 3.89% 0.09%

7.74% 1.40% 7.63% 0.00% 10.13% 6.07% 0.09%

8.74% 35.21% 5.66% 0.00% 9.49% 5.45% 0.09%

8.74% 0.00% 8.74% 0.00% 9.81% 5.76% 0.09%
8.24% 60.00% 3.30% 0.00% 9.65% 5.60% 0.09%

8.24% 15.59% 6.96% 0.00% 10.78% 6.69% 0.09%

7.99% 4.22% 7.66% 0.00% 9.81% 5.76% 0.09%

7.49% 31.39% 5.14% 0.00% 9.49% 5.45% 0.09%

7.49% 39.79% 4.51% 0.00% 9.33% 5.29% 0.09%

7.74% 0.00% 7.74% 0.00% 8.84% 4.83% 0.09%

7.99% 38.45% 4.92% 0.00% 10.46% 6.38% 0.09%

7.74% 22.92% 5.97% 0.00% 9.81% 5.76% 0.09%

8.74% 0.00% 8.74% 0.00% 10.13% 6.07% 0.09%

8.74% 0.00% 8.74% 0.00% 9.65% 5.60% 0.09%

7.99% 40.98% 4.72% 0.00% 9.65% 5.60% 0.09%

7.99% 0.00% 7.99% 0.00% 9.33% 5.29% 0.09%

7.99% 36.20% 5.10% 0.00% 9.65% 5.60% 0.09%

7.74% 32.13% 5.26% 0.00% 9.81% 5.76% 0.09%

8.24% 0.00% 8.24% 0.00% 9.49% 5.45% 0.09%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.09%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.09%

7.99% 60.00% 3.20% 0.00% 9.97% 5.91% 0.09%

7.74% 38.23% 4.78% 0.00% 9.17% 5.14% 0.09%

8.24% 0.00% 8.24% 0.00% 8.68% 4.67% 0.09%

7.99% 36.09% 5.11% 0.00% 10.62% 6.54% 0.09%

8.24% 0.00% 8.24% 0.00% 8.36% 4.36% 0.09%

7.24% 34.30% 4.76% 0.00% 9.49% 5.45% 0.09%

7.99% 0.00% 7.99% 0.00% 9.97% 5.91% 0.09%

7.99% 0.00% 7.99% 0.00% 8.36% 4.36% 0.09%

7.99% 29.96% 5.60% 0.00% 10.13% 6.07% 0.09%

7.74% 0.00% 7.74% 0.00% 8.84% 4.83% 0.09%

7.74% 28.28% 5.55% 0.00% 8.52% 4.51% 0.09%

8.74% 0.00% 8.74% 0.00% 8.36% 4.36% 0.09%

7.99% 0.00% 7.99% 0.00% 11.10% 7.00% 0.09%

7.99% 38.36% 4.93% 0.00% 10.94% 6.85% 0.09%

7.99% 37.11% 5.03% 0.00% 9.49% 5.45% 0.09%

7.74% 0.00% 7.74% 0.00% 9.00% 4.98% 0.09%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.09%

8.24% 35.23% 5.34% 0.00% 10.30% 6.23% 0.09%

7.74% 34.79% 5.05% 0.00% 9.65% 5.60% 0.09%

8.24% 0.00% 8.24% 0.00% 10.46% 6.38% 0.09%

6.99% 30.58% 4.85% 0.00% 9.33% 5.29% 0.09%

8.74% 0.00% 8.74% 0.00% 6.90% 2.96% 0.09%

8.74% 0.00% 8.74% 0.00% 10.94% 6.85% 0.09%

8.24% 23.94% 6.27% 0.00% 9.17% 5.14% 0.09%

7.49% 28.39% 5.37% 0.00% 9.17% 5.14% 0.09%

8.74% 0.00% 8.74% 0.00% 8.36% 4.36% 0.09%

7.74% 29.96% 5.42% 0.00% 10.30% 6.23% 0.09%
7.99% 0.00% 7.99% 0.00% 9.00% 4.98% 0.09%

8.74% 2.60% 8.52% 0.00% 10.78% 6.69% 0.09%

8.24% 0.00% 8.24% 0.00% 10.62% 6.54% 0.09%

7.74% 39.97% 4.65% 0.00% 9.81% 5.76% 0.09%

8.74% 39.53% 5.29% 0.00% 9.97% 5.91% 0.09%

8.74% 0.00% 8.74% 0.00% 9.17% 5.14% 0.09%

7.99% 55.56% 3.55% 0.00% 8.20% 4.20% 0.09%

7.49% 25.47% 5.58% 0.00% 9.49% 5.45% 0.09%

8.74% 0.00% 8.74% 0.00% 8.68% 4.67% 0.09%

8.74% 0.00% 8.74% 0.00% 8.20% 4.20% 0.09%

8.74% 0.00% 8.74% 0.00% 9.00% 4.98% 0.09%

7.74% 38.77% 4.74% 0.00% 10.30% 6.23% 0.09%

8.74% 0.00% 8.74% 0.00% 10.13% 6.07% 0.09%

7.49% 43.18% 4.26% 0.00% 8.52% 4.51% 0.09%

8.74% 0.00% 8.74% 0.00% 12.23% 8.09% 0.09%

8.24% 0.00% 8.24% 0.00% 8.36% 4.36% 0.09%

7.49% 33.83% 4.96% 0.00% 8.36% 4.36% 0.09%

8.24% 0.00% 8.24% 0.00% 9.81% 5.76% 0.09%

8.74% 16.00% 7.34% 0.00% 10.94% 6.85% 0.09%

8.24% 13.22% 7.15% 0.00% 9.49% 5.45% 0.09%

8.74% 4.06% 8.39% 0.00% 8.36% 4.36% 0.09%

8.74% 0.00% 8.74% 0.00% 11.43% 7.31% 0.09%

8.74% 0.00% 8.74% 0.00% 10.13% 6.07% 0.09%

8.74% 60.00% 3.50% 0.00% 10.30% 6.23% 0.09%

8.74% 0.00% 8.74% 0.00% 10.30% 6.23% 0.09%

7.24% 28.55% 5.18% 0.00% 9.49% 5.45% 0.09%

7.99% 0.00% 7.99% 0.02% 10.62% 6.54% 0.09%

7.49% 33.12% 5.01% 0.02% 9.33% 5.29% 0.09%

8.74% 1.36% 8.62% 0.02% 9.81% 5.76% 0.09%

8.24% 43.27% 4.68% 0.03% 9.65% 5.60% 0.09%

8.74% 0.00% 8.74% 0.04% 10.94% 6.85% 0.09%

7.74% 32.80% 5.20% 0.04% 9.97% 5.91% 0.09%

8.24% 0.00% 8.24% 0.04% 10.46% 6.38% 0.09%

7.74% 40.33% 4.62% 0.04% 10.13% 6.07% 0.09%

8.24% 2.25% 8.06% 0.04% 11.26% 7.16% 0.09%

8.74% 0.00% 8.74% 0.04% 11.26% 7.16% 0.09%

7.99% 24.85% 6.01% 0.05% 9.97% 5.91% 0.09%

7.49% 37.23% 4.70% 0.06% 9.81% 5.76% 0.09%

8.74% 26.13% 6.46% 0.06% 11.10% 7.00% 0.09%

7.99% 37.27% 5.01% 0.08% 10.13% 6.07% 0.09%

8.24% 34.73% 5.38% 0.09% 10.78% 6.69% 0.09%

7.99% 0.00% 7.99% 0.09% 9.81% 5.76% 0.09%

8.74% 0.00% 8.74% 0.09% 9.81% 5.76% 0.09%

8.24% 0.00% 8.24% 0.12% 10.29% 6.22% 0.09%
8.24% 0.00% 8.24% 0.12% 9.33% 5.29% 0.09%

7.99% 35.34% 5.17% 0.13% 9.97% 5.91% 0.09%

8.74% 0.00% 8.74% 0.14% 10.13% 6.07% 0.09%

8.74% 0.00% 8.74% 0.15% 10.13% 6.07% 0.09%

7.24% 36.55% 4.60% 0.17% 9.00% 4.97% 0.09%

8.24% 1.93% 8.08% 0.18% 10.29% 6.22% 0.09%

8.24% 0.00% 8.24% 0.18% 9.16% 5.14% 0.09%

8.74% 28.68% 6.24% 0.20% 9.16% 5.13% 0.09%

7.74% 0.00% 7.74% 0.22% 10.13% 6.07% 0.09%

8.74% 29.93% 6.13% 0.22% 9.96% 5.91% 0.09%

7.99% 40.10% 4.79% 0.26% 10.60% 6.52% 0.09%

7.74% 28.99% 5.50% 0.26% 11.09% 6.99% 0.09%

7.49% 21.56% 5.88% 0.27% 9.64% 5.59% 0.09%

7.99% 0.00% 7.99% 0.29% 10.29% 6.22% 0.09%

7.99% 27.67% 5.78% 0.30% 9.64% 5.59% 0.09%

8.74% 0.00% 8.74% 0.31% 10.13% 6.07% 0.09%

7.99% 4.67% 7.62% 0.33% 9.32% 5.29% 0.09%

8.74% 0.00% 8.74% 0.38% 7.88% 3.90% 0.09%

8.24% 1.60% 8.11% 0.41% 9.64% 5.60% 0.09%

7.49% 36.65% 4.75% 0.49% 9.95% 5.89% 0.09%

8.74% 0.00% 8.74% 0.62% 11.09% 6.99% 0.09%

8.74% 0.00% 8.74% 0.64% 10.29% 6.22% 0.09%

8.74% 0.00% 8.74% 0.66% 9.16% 5.13% 0.09%

8.74% 0.00% 8.74% 0.68% 10.13% 6.06% 0.09%

8.24% 38.23% 5.09% 0.72% 10.42% 6.34% 0.09%

8.24% 0.00% 8.24% 0.72% 10.12% 6.06% 0.09%

8.74% 60.00% 3.50% 0.73% 10.09% 6.02% 0.09%

8.24% 32.57% 5.56% 0.77% 9.94% 5.88% 0.09%

8.74% 0.00% 8.74% 0.82% 12.05% 7.91% 0.09%

8.24% 0.00% 8.24% 0.85% 9.32% 5.28% 0.09%

8.24% 18.44% 6.72% 0.85% 8.66% 4.65% 0.09%

8.74% 0.00% 8.74% 0.86% 9.16% 5.13% 0.09%

8.24% 37.12% 5.18% 0.98% 9.45% 5.41% 0.09%

7.74% 38.07% 4.80% 0.98% 9.92% 5.87% 0.09%

8.74% 0.00% 8.74% 1.00% 9.48% 5.44% 0.09%

8.74% 0.00% 8.74% 1.21% 9.96% 5.90% 0.09%

8.74% 0.00% 8.74% 1.22% 10.44% 6.36% 0.09%

8.24% 38.45% 5.07% 1.39% 10.22% 6.16% 0.09%

8.74% 0.00% 8.74% 1.40% 11.71% 7.59% 0.09%

7.99% 0.00% 7.99% 1.40% 9.63% 5.58% 0.09%

8.74% 0.00% 8.74% 1.45% 9.48% 5.44% 0.09%

7.49% 37.50% 4.68% 1.51% 9.73% 5.68% 0.09%

7.74% 0.00% 7.74% 1.72% 8.51% 4.50% 0.09%

7.99% 26.22% 5.90% 2.11% 10.20% 6.14% 0.09%
8.74% 17.46% 7.22% 2.19% 10.07% 6.01% 0.09%

7.99% 17.52% 6.59% 2.20% 10.06% 6.00% 0.09%

8.74% 0.00% 8.74% 2.33% 7.11% 3.15% 0.09%

8.74% 35.09% 5.68% 2.34% 11.13% 7.03% 0.09%

8.74% 0.00% 8.74% 2.40% 10.10% 6.04% 0.09%

7.49% 26.50% 5.51% 2.40% 9.24% 5.20% 0.09%

8.74% 0.00% 8.74% 2.40% 9.31% 5.28% 0.09%

8.74% 0.00% 8.74% 2.41% 10.10% 6.04% 0.09%

7.74% 24.57% 5.84% 2.42% 10.19% 6.12% 0.09%

7.99% 32.84% 5.37% 2.48% 10.02% 5.96% 0.09%

6.99% 27.98% 5.04% 2.48% 9.22% 5.19% 0.09%

7.74% 17.39% 6.40% 2.52% 9.73% 5.68% 0.09%

8.24% 0.00% 8.24% 2.56% 10.87% 6.78% 0.09%

8.74% 0.00% 8.74% 2.65% 9.47% 5.43% 0.09%

8.74% 0.00% 8.74% 2.73% 8.68% 4.67% 0.09%

7.99% 0.00% 7.99% 2.75% 9.76% 5.71% 0.09%

7.49% 23.76% 5.71% 2.78% 9.38% 5.35% 0.09%

8.24% 30.66% 5.72% 2.84% 10.32% 6.25% 0.09%

8.74% 0.00% 8.74% 2.95% 10.72% 6.63% 0.09%

8.74% 0.00% 8.74% 3.01% 8.68% 4.67% 0.09%

8.74% 10.90% 7.79% 3.06% 10.06% 6.00% 0.09%

7.99% 13.58% 6.91% 3.07% 10.82% 6.73% 0.09%

7.99% 0.00% 7.99% 3.13% 9.60% 5.55% 0.09%

8.74% 0.00% 8.74% 3.13% 8.68% 4.67% 0.09%

8.74% 0.00% 8.74% 3.21% 11.34% 7.23% 0.09%

6.99% 20.41% 5.57% 3.24% 8.42% 4.42% 0.09%

7.99% 36.95% 5.04% 3.34% 10.28% 6.21% 0.09%

8.24% 36.44% 5.24% 3.37% 10.75% 6.66% 0.09%

8.74% 0.00% 8.74% 3.44% 8.06% 4.07% 0.09%

7.74% 58.55% 3.21% 3.45% 9.27% 5.24% 0.09%

8.74% 0.00% 8.74% 3.53% 10.09% 6.02% 0.09%

7.99% 0.00% 7.99% 3.70% 9.43% 5.39% 0.09%

8.74% 0.00% 8.74% 3.70% 10.39% 6.32% 0.09%

7.99% 10.25% 7.17% 3.76% 11.42% 7.31% 0.09%

7.24% 28.71% 5.16% 3.77% 9.79% 5.74% 0.09%

7.99% 38.25% 4.94% 3.92% 8.38% 4.38% 0.09%

7.74% 33.57% 5.14% 3.94% 9.47% 5.43% 0.09%

7.49% 30.37% 5.22% 4.07% 9.31% 5.28% 0.09%

8.74% 12.01% 7.69% 4.44% 11.57% 7.45% 0.09%

7.74% 33.01% 5.19% 4.45% 10.22% 6.16% 0.09%

7.99% 39.70% 4.82% 4.62% 9.43% 5.39% 0.09%

8.24% 10.46% 7.38% 4.89% 10.77% 6.68% 0.09%

7.99% 24.90% 6.00% 5.13% 11.15% 7.05% 0.09%

7.74% 33.54% 5.15% 5.22% 8.19% 4.20% 0.09%
7.99% 0.00% 7.99% 5.25% 10.33% 6.26% 0.09%

8.74% 0.00% 8.74% 5.28% 8.53% 4.53% 0.09%

8.74% 0.00% 8.74% 5.31% 11.13% 7.03% 0.09%

7.74% 38.07% 4.80% 5.34% 10.00% 5.94% 0.09%

8.24% 0.00% 8.24% 5.48% 10.95% 6.85% 0.09%

8.74% 5.00% 8.31% 5.53% 10.03% 5.97% 0.09%

8.74% 36.65% 5.54% 5.58% 10.34% 6.26% 0.09%

8.74% 0.00% 8.74% 5.67% 9.60% 5.55% 0.09%

8.74% 0.00% 8.74% 5.75% 7.92% 3.94% 0.09%

7.99% 19.17% 6.46% 5.98% 10.37% 6.30% 0.09%

7.99% 2.52% 7.79% 5.98% 9.54% 5.50% 0.09%

7.49% 31.40% 5.14% 5.99% 9.38% 5.34% 0.09%

7.99% 38.52% 4.91% 6.11% 11.18% 7.08% 0.09%

7.99% 28.19% 5.74% 6.14% 8.96% 4.93% 0.09%

7.74% 18.35% 6.32% 6.17% 9.44% 5.41% 0.09%

7.49% 35.08% 4.86% 6.28% 9.35% 5.31% 0.09%

7.99% 41.37% 4.69% 6.31% 10.09% 6.03% 0.09%

8.74% 0.00% 8.74% 6.39% 9.14% 5.11% 0.09%

7.99% 36.96% 5.04% 6.63% 9.34% 5.31% 0.09%

7.99% 40.16% 4.78% 6.71% 9.02% 5.00% 0.09%

8.74% 0.00% 8.74% 6.76% 8.99% 4.96% 0.09%

7.99% 34.82% 5.21% 6.76% 9.65% 5.60% 0.09%

8.74% 39.17% 5.32% 6.82% 12.36% 8.22% 0.09%

7.74% 39.35% 4.70% 6.90% 10.21% 6.14% 0.09%

8.74% 0.00% 8.74% 6.91% 13.05% 8.87% 0.09%

7.49% 26.21% 5.53% 7.10% 9.51% 5.47% 0.09%

7.24% 39.04% 4.42% 7.19% 8.67% 4.66% 0.09%

7.74% 26.13% 5.72% 7.22% 9.52% 5.47% 0.09%

7.24% 20.75% 5.74% 7.40% 8.01% 4.03% 0.09%

8.74% 35.41% 5.65% 7.41% 9.65% 5.61% 0.09%

8.24% 34.48% 5.40% 7.44% 10.08% 6.02% 0.09%

8.74% 0.00% 8.74% 7.47% 10.93% 6.83% 0.09%

7.74% 60.00% 3.10% 7.56% 9.30% 5.27% 0.09%

8.74% 35.45% 5.64% 7.66% 10.24% 6.17% 0.09%

7.24% 15.59% 6.11% 7.76% 10.12% 6.06% 0.09%

8.74% 0.00% 8.74% 7.78% 10.92% 6.83% 0.09%

8.74% 0.00% 8.74% 7.96% 10.47% 6.39% 0.09%

7.74% 25.03% 5.81% 8.36% 10.51% 6.43% 0.09%

6.99% 4.45% 6.68% 8.38% 8.66% 4.65% 0.09%

7.49% 28.67% 5.35% 8.43% 9.29% 5.25% 0.09%

7.99% 60.00% 3.20% 8.46% 9.25% 5.22% 0.09%

8.24% 13.87% 7.10% 8.82% 11.19% 7.09% 0.09%

7.99% 39.52% 4.83% 8.83% 10.11% 6.04% 0.09%

8.74% 37.99% 5.42% 8.87% 9.86% 5.81% 0.09%
7.24% 17.49% 5.98% 9.28% 9.16% 5.13% 0.09%

7.24% 9.78% 6.53% 9.37% 8.33% 4.34% 0.09%

8.74% 0.00% 8.74% 9.42% 10.15% 6.08% 0.09%

7.99% 0.00% 7.99% 9.42% 9.20% 5.17% 0.09%

6.99% 30.19% 4.88% 9.43% 9.05% 5.03% 0.09%

7.74% 0.00% 7.74% 9.56% 10.05% 5.99% 0.09%

7.99% 41.04% 4.71% 9.58% 9.91% 5.85% 0.09%

7.74% 41.43% 4.54% 9.59% 9.01% 4.99% 0.09%

7.99% 0.00% 7.99% 9.70% 9.34% 5.31% 0.09%

7.74% 31.59% 5.30% 9.70% 9.08% 5.06% 0.09%

7.74% 20.19% 6.18% 9.73% 9.02% 5.00% 0.09%

8.74% 0.00% 8.74% 9.80% 10.58% 6.50% 0.09%

7.99% 0.00% 7.99% 9.95% 9.19% 5.16% 0.09%

7.74% 43.16% 4.40% 9.95% 8.26% 4.26% 0.09%

7.74% 23.75% 5.90% 10.00% 8.26% 4.26% 0.09%

8.74% 0.00% 8.74% 10.00% 8.25% 4.26% 0.09%

7.49% 25.96% 5.55% 10.08% 9.24% 5.21% 0.09%

8.24% 0.00% 8.24% 10.14% 9.94% 5.89% 0.09%

8.74% 0.00% 8.74% 10.14% 10.14% 6.07% 0.09%

8.24% 38.23% 5.09% 10.21% 9.62% 5.57% 0.09%

7.49% 4.94% 7.12% 10.31% 9.39% 5.35% 0.09%

7.49% 0.00% 7.49% 10.32% 8.99% 4.97% 0.09%

7.99% 26.21% 5.90% 10.41% 9.26% 5.23% 0.09%

7.49% 16.96% 6.22% 10.66% 8.85% 4.83% 0.09%

8.24% 18.68% 6.70% 10.66% 9.77% 5.72% 0.09%

7.49% 22.74% 5.79% 10.86% 9.09% 5.06% 0.09%

8.74% 0.00% 8.74% 10.91% 10.41% 6.34% 0.09%

8.74% 0.00% 8.74% 11.03% 11.71% 7.58% 0.09%

7.49% 37.02% 4.72% 11.03% 9.11% 5.08% 0.09%

7.49% 33.20% 5.01% 11.10% 8.70% 4.69% 0.09%

7.74% 0.00% 7.74% 11.10% 8.15% 4.16% 0.09%

8.74% 0.00% 8.74% 11.11% 9.84% 5.78% 0.09%

7.74% 0.00% 7.74% 11.44% 9.86% 5.81% 0.09%

8.24% 43.10% 4.69% 11.46% 9.22% 5.19% 0.09%

7.74% 36.37% 4.93% 11.47% 9.68% 5.63% 0.09%

7.74% 25.59% 5.76% 11.50% 9.35% 5.31% 0.09%

7.74% 0.15% 7.73% 11.72% 9.28% 5.25% 0.09%

7.99% 38.77% 4.89% 11.91% 10.51% 6.43% 0.09%

7.49% 26.57% 5.50% 12.02% 9.29% 5.26% 0.09%

8.24% 0.00% 8.24% 12.02% 8.20% 4.21% 0.09%

7.74% 33.20% 5.17% 12.04% 8.97% 4.95% 0.09%

8.74% 0.00% 8.74% 12.14% 8.69% 4.68% 0.09%

7.74% 39.91% 4.65% 12.14% 8.62% 4.61% 0.09%

8.74% 0.00% 8.74% 12.35% 9.54% 5.50% 0.09%
7.24% 24.79% 5.45% 12.38% 8.42% 4.42% 0.09%

7.74% 12.61% 6.77% 12.44% 8.87% 4.85% 0.09%

7.99% 52.24% 3.82% 12.56% 9.77% 5.71% 0.09%

7.74% 29.49% 5.46% 12.56% 9.55% 5.50% 0.09%

7.24% 26.21% 5.34% 12.58% 9.11% 5.08% 0.09%

7.74% 22.98% 5.96% 12.61% 9.19% 5.16% 0.09%

7.24% 0.00% 7.24% 12.69% 8.36% 4.36% 0.09%

8.74% 39.91% 5.25% 12.76% 10.08% 6.01% 0.09%

8.74% 0.00% 8.74% 12.93% 12.35% 8.20% 0.09%

7.99% 38.08% 4.95% 12.99% 10.02% 5.96% 0.09%

7.74% 56.62% 3.36% 13.02% 9.67% 5.63% 0.09%

7.24% 19.78% 5.81% 13.03% 9.01% 4.99% 0.09%

7.24% 35.97% 4.64% 13.05% 8.72% 4.70% 0.09%

8.24% 34.06% 5.44% 13.06% 10.08% 6.02% 0.09%

7.49% 14.43% 6.41% 13.08% 9.37% 5.33% 0.09%

7.99% 25.45% 5.96% 13.22% 9.02% 5.00% 0.09%

7.24% 0.00% 7.24% 13.45% 8.49% 4.48% 0.09%

8.24% 0.00% 8.24% 13.50% 11.00% 6.90% 0.09%

8.74% 0.00% 8.74% 13.51% 11.06% 6.97% 0.09%

7.99% 9.09% 7.27% 13.86% 9.88% 5.82% 0.09%

7.24% 28.04% 5.21% 13.89% 8.48% 4.47% 0.09%

7.99% 0.00% 7.99% 13.93% 10.25% 6.18% 0.09%

8.74% 0.00% 8.74% 13.93% 8.83% 4.81% 0.09%

8.74% 0.00% 8.74% 14.09% 10.91% 6.82% 0.09%

7.49% 0.00% 7.49% 14.21% 9.48% 5.44% 0.09%

7.99% 0.00% 7.99% 14.32% 10.38% 6.31% 0.09%

7.74% 0.00% 7.74% 14.43% 9.65% 5.60% 0.09%

8.74% 0.00% 8.74% 14.51% 9.93% 5.88% 0.09%

7.99% 0.00% 7.99% 14.84% 9.54% 5.50% 0.09%

7.74% 31.91% 5.27% 14.96% 8.58% 4.58% 0.09%

7.99% 0.00% 7.99% 14.99% 8.30% 4.31% 0.09%

7.49% 40.55% 4.46% 15.15% 8.45% 4.45% 0.09%

7.24% 28.28% 5.19% 15.41% 7.46% 3.50% 0.09%

7.49% 20.92% 5.93% 15.44% 8.39% 4.39% 0.09%

7.99% 0.00% 7.99% 15.52% 9.26% 5.22% 0.09%

7.99% 33.82% 5.29% 15.79% 9.91% 5.86% 0.09%

8.74% 0.00% 8.74% 15.80% 10.73% 6.64% 0.09%

8.24% 0.00% 8.24% 15.87% 10.24% 6.17% 0.09%

7.99% 60.00% 3.20% 15.98% 9.30% 5.26% 0.09%

8.74% 0.00% 8.74% 16.00% 9.37% 5.33% 0.09%

7.49% 27.60% 5.43% 16.06% 8.84% 4.82% 0.09%

7.24% 32.89% 4.86% 16.09% 7.80% 3.82% 0.09%

7.99% 0.00% 7.99% 16.23% 10.33% 6.26% 0.09%

8.74% 0.00% 8.74% 16.26% 8.42% 4.42% 0.09%
7.49% 0.00% 7.49% 16.50% 8.75% 4.74% 0.09%

7.74% 35.14% 5.02% 16.55% 9.02% 5.00% 0.09%

7.49% 31.32% 5.15% 16.72% 8.76% 4.75% 0.09%

7.74% 30.94% 5.35% 16.88% 9.33% 5.29% 0.09%

7.49% 28.40% 5.37% 16.92% 7.58% 3.61% 0.09%

8.74% 0.00% 8.74% 16.94% 8.29% 4.29% 0.09%

8.74% 37.82% 5.44% 17.03% 10.14% 6.07% 0.09%

7.24% 29.98% 5.07% 17.08% 8.73% 4.72% 0.09%

8.74% 0.00% 8.74% 17.14% 9.76% 5.71% 0.09%

8.74% 0.00% 8.74% 17.20% 11.37% 7.26% 0.09%

8.74% 0.00% 8.74% 17.26% 10.56% 6.48% 0.09%

7.24% 27.79% 5.23% 17.34% 8.88% 4.87% 0.09%

8.24% 21.61% 6.46% 17.36% 10.16% 6.10% 0.09%

7.74% 42.95% 4.42% 17.41% 8.34% 4.34% 0.09%

7.99% 24.53% 6.03% 17.44% 11.42% 7.31% 0.09%

8.74% 0.00% 8.74% 17.48% 7.49% 3.53% 0.09%

8.74% 0.00% 8.74% 17.55% 10.42% 6.35% 0.09%

7.49% 36.86% 4.73% 17.94% 8.24% 4.24% 0.09%

8.74% 21.34% 6.88% 17.96% 8.36% 4.36% 0.09%

7.74% 35.84% 4.97% 17.98% 8.54% 4.54% 0.09%

7.99% 40.30% 4.77% 18.00% 9.30% 5.27% 0.09%

7.99% 25.76% 5.93% 18.11% 9.11% 5.08% 0.09%

7.99% 39.81% 4.81% 18.14% 9.04% 5.01% 0.09%

8.24% 47.47% 4.33% 18.17% 10.67% 6.58% 0.09%

7.99% 0.00% 7.99% 18.48% 8.29% 4.29% 0.09%

7.74% 38.06% 4.80% 18.58% 8.62% 4.61% 0.09%

7.74% 36.67% 4.90% 18.96% 9.27% 5.24% 0.09%

7.99% 20.50% 6.35% 19.17% 9.28% 5.25% 0.09%

7.74% 9.40% 7.02% 19.20% 7.97% 3.99% 0.09%

7.74% 0.00% 7.74% 19.21% 8.76% 4.75% 0.09%

8.74% 0.00% 8.74% 19.36% 8.69% 4.68% 0.09%

7.49% 60.00% 3.00% 19.36% 7.84% 3.86% 0.09%

8.24% 53.14% 3.86% 19.36% 8.92% 4.90% 0.09%

8.74% 0.00% 8.74% 19.44% 11.56% 7.44% 0.09%

7.49% 60.00% 3.00% 19.50% 7.96% 3.98% 0.09%

7.49% 18.64% 6.10% 19.61% 9.08% 5.06% 0.09%

8.24% 44.58% 4.57% 19.62% 10.21% 6.14% 0.09%

7.74% 26.14% 5.72% 19.64% 7.84% 3.86% 0.09%

7.49% 0.00% 7.49% 19.69% 9.36% 5.32% 0.09%

7.99% 38.49% 4.92% 19.81% 9.23% 5.20% 0.09%

8.24% 0.00% 8.24% 19.98% 11.18% 7.08% 0.09%

7.49% 31.11% 5.16% 20.00% 9.01% 4.99% 0.09%

7.74% 25.81% 5.74% 20.10% 9.38% 5.34% 0.09%

7.24% 23.15% 5.57% 20.24% 8.82% 4.81% 0.09%
7.99% 32.44% 5.40% 20.38% 9.81% 5.76% 0.09%

6.99% 16.32% 5.85% 20.45% 8.87% 4.86% 0.09%

8.74% 0.00% 8.74% 20.64% 11.13% 7.03% 0.09%

7.74% 30.13% 5.41% 20.74% 9.03% 5.00% 0.09%

8.74% 0.00% 8.74% 20.85% 8.57% 4.56% 0.09%

8.74% 41.62% 5.10% 20.87% 9.85% 5.80% 0.09%

7.74% 38.88% 4.73% 20.88% 8.62% 4.61% 0.09%

7.99% 32.92% 5.36% 21.15% 7.85% 3.87% 0.09%

7.49% 24.15% 5.68% 21.20% 8.81% 4.79% 0.09%

7.74% 14.57% 6.62% 21.71% 9.12% 5.09% 0.09%

7.74% 0.00% 7.74% 21.83% 7.97% 3.99% 0.09%

8.74% 0.00% 8.74% 21.88% 8.32% 4.32% 0.09%

7.49% 31.43% 5.14% 21.90% 7.53% 3.56% 0.09%

8.74% 0.00% 8.74% 21.95% 8.69% 4.68% 0.09%

7.74% 0.00% 7.74% 21.97% 9.86% 5.81% 0.09%

7.24% 27.20% 5.27% 22.00% 8.06% 4.07% 0.09%

7.74% 18.84% 6.28% 22.16% 7.90% 3.92% 0.09%

7.99% 23.00% 6.15% 22.49% 9.61% 5.57% 0.09%

7.99% 23.19% 6.14% 22.59% 7.98% 4.00% 0.09%

7.74% 33.63% 5.14% 22.96% 7.49% 3.53% 0.09%

7.74% 37.30% 4.85% 23.15% 8.79% 4.77% 0.09%

7.74% 33.03% 5.19% 23.31% 8.49% 4.48% 0.09%

7.74% 35.94% 4.96% 23.36% 7.69% 3.71% 0.09%

7.99% 0.00% 7.99% 23.36% 7.90% 3.92% 0.09%

8.74% 0.00% 8.74% 23.40% 10.06% 5.99% 0.09%

8.74% 36.00% 5.60% 23.47% 10.68% 6.59% 0.09%

7.74% 33.85% 5.12% 23.59% 8.95% 4.93% 0.09%

7.74% 13.40% 6.71% 23.62% 9.20% 5.17% 0.09%

8.24% 37.33% 5.17% 23.73% 8.96% 4.93% 0.09%

7.49% 22.88% 5.78% 23.76% 8.61% 4.60% 0.09%

6.99% 22.55% 5.42% 23.77% 7.29% 3.33% 0.09%

8.24% 19.86% 6.61% 23.89% 10.03% 5.97% 0.09%

7.24% 29.57% 5.10% 24.01% 7.09% 3.13% 0.09%

7.24% 34.67% 4.73% 24.03% 7.73% 3.76% 0.09%

7.99% 37.35% 5.01% 24.07% 8.90% 4.88% 0.09%

8.74% 0.00% 8.74% 24.17% 12.98% 8.81% 0.09%

7.49% 39.44% 4.54% 24.23% 7.80% 3.82% 0.09%

8.24% 0.00% 8.24% 24.41% 9.92% 5.86% 0.09%

7.99% 33.02% 5.35% 24.61% 9.81% 5.76% 0.09%

8.74% 0.00% 8.74% 24.61% 10.04% 5.97% 0.09%

8.24% 7.36% 7.64% 24.68% 9.15% 5.13% 0.09%

8.74% 0.00% 8.74% 24.73% 8.94% 4.92% 0.09%

7.99% 32.05% 5.43% 24.74% 9.46% 5.42% 0.09%

8.74% 33.27% 5.83% 24.75% 11.14% 7.04% 0.09%
7.49% 40.99% 4.42% 24.97% 7.98% 4.00% 0.09%

8.74% 0.00% 8.74% 25.22% 10.63% 6.55% 0.09%

8.24% 22.40% 6.40% 25.26% 10.04% 5.97% 0.09%

7.74% 29.04% 5.49% 25.47% 8.83% 4.82% 0.09%

7.99% 30.02% 5.59% 25.57% 9.09% 5.07% 0.09%

8.24% 39.72% 4.97% 25.61% 8.57% 4.56% 0.09%

8.74% 0.00% 8.74% 25.62% 10.86% 6.77% 0.09%

7.99% 39.23% 4.86% 25.67% 9.98% 5.92% 0.09%

7.74% 37.70% 4.82% 25.69% 8.89% 4.87% 0.09%

7.74% 13.34% 6.71% 26.00% 9.12% 5.10% 0.09%

8.74% 0.00% 8.74% 26.09% 8.46% 4.46% 0.09%

8.74% 0.00% 8.74% 26.19% 10.96% 6.87% 0.09%

7.24% 31.08% 4.99% 26.20% 8.19% 4.20% 0.09%

8.24% 4.84% 7.84% 26.30% 10.01% 5.95% 0.09%

7.99% 29.00% 5.68% 26.31% 10.15% 6.09% 0.09%

7.99% 0.00% 7.99% 26.39% 9.93% 5.87% 0.09%

7.99% 33.58% 5.31% 26.79% 8.37% 4.37% 0.09%

7.74% 0.00% 7.74% 26.81% 9.26% 5.23% 0.09%

7.99% 37.15% 5.02% 26.90% 9.23% 5.20% 0.09%

8.24% 0.00% 8.24% 27.05% 9.86% 5.80% 0.09%

8.24% 10.90% 7.34% 27.10% 7.49% 3.53% 0.09%

7.24% 30.68% 5.02% 27.37% 7.56% 3.59% 0.09%

8.24% 31.18% 5.67% 27.40% 8.91% 4.89% 0.09%

8.74% 0.00% 8.74% 27.51% 9.28% 5.25% 0.09%

7.74% 19.67% 6.22% 27.52% 8.47% 4.47% 0.09%

7.74% 13.39% 6.71% 27.58% 8.49% 4.48% 0.09%

7.74% 34.77% 5.05% 27.84% 8.37% 4.37% 0.09%

8.74% 0.00% 8.74% 28.00% 9.05% 5.02% 0.09%

8.24% 60.00% 3.30% 28.11% 8.21% 4.22% 0.09%

7.24% 26.24% 5.34% 28.12% 8.09% 4.10% 0.09%

8.74% 0.00% 8.74% 28.17% 9.05% 5.02% 0.09%

8.74% 0.00% 8.74% 28.18% 8.93% 4.91% 0.09%

8.74% 0.00% 8.74% 28.21% 9.16% 5.13% 0.09%

7.99% 38.87% 4.89% 28.21% 8.65% 4.64% 0.09%

6.99% 34.77% 4.56% 28.22% 7.29% 3.33% 0.09%

7.74% 30.67% 5.37% 28.34% 7.28% 3.32% 0.09%

8.74% 0.00% 8.74% 28.57% 8.81% 4.80% 0.09%

8.24% 0.00% 8.24% 28.75% 10.74% 6.65% 0.09%

8.74% 0.00% 8.74% 29.14% 10.99% 6.89% 0.09%

8.74% 23.13% 6.72% 29.16% 9.94% 5.88% 0.09%

8.74% 60.00% 3.50% 29.23% 9.11% 5.08% 0.09%

7.74% 40.72% 4.59% 29.23% 8.29% 4.29% 0.09%

7.99% 0.00% 7.99% 29.24% 10.19% 6.13% 0.09%

8.74% 0.00% 8.74% 29.27% 11.33% 7.22% 0.09%
8.74% 60.00% 3.50% 29.30% 10.36% 6.29% 0.09%

7.49% 27.82% 5.41% 29.36% 7.72% 3.75% 0.09%

7.99% 27.73% 5.78% 29.45% 8.05% 4.07% 0.09%

7.74% 37.74% 4.82% 29.46% 8.57% 4.56% 0.09%

7.24% 35.35% 4.68% 29.51% 7.84% 3.86% 0.09%

6.99% 30.02% 4.89% 29.72% 7.22% 3.26% 0.09%

8.24% 43.86% 4.63% 29.77% 8.16% 4.16% 0.09%

8.74% 0.00% 8.74% 29.77% 9.72% 5.67% 0.09%

8.24% 0.00% 8.24% 29.84% 9.46% 5.42% 0.09%

7.99% 26.86% 5.85% 29.98% 9.19% 5.16% 0.09%

7.99% 0.00% 7.99% 29.99% 8.93% 4.91% 0.09%

7.24% 20.79% 5.74% 30.33% 8.24% 4.24% 0.09%

8.74% 46.58% 4.67% 30.43% 9.93% 5.88% 0.09%

7.99% 33.89% 5.28% 30.44% 9.33% 5.30% 0.09%

8.74% 37.82% 5.44% 30.61% 9.26% 5.23% 0.09%

8.74% 50.78% 4.30% 30.63% 8.80% 4.78% 0.09%

8.74% 29.97% 6.12% 30.77% 8.34% 4.34% 0.09%

7.24% 35.53% 4.67% 30.79% 6.89% 2.94% 0.09%

8.74% 60.00% 3.50% 30.83% 10.21% 6.14% 0.09%

8.74% 0.00% 8.74% 30.93% 11.27% 7.16% 0.09%

8.74% 35.34% 5.65% 31.08% 11.08% 6.98% 0.09%

8.24% 0.00% 8.24% 31.27% 10.76% 6.68% 0.09%

7.99% 16.90% 6.64% 31.28% 9.15% 5.13% 0.09%

7.74% 28.45% 5.54% 31.36% 8.25% 4.26% 0.09%

8.74% 0.00% 8.74% 31.64% 10.14% 6.07% 0.09%

7.99% 0.00% 7.99% 31.66% 9.13% 5.10% 0.09%

7.49% 25.94% 5.55% 31.75% 9.01% 4.99% 0.09%

8.74% 60.00% 3.50% 31.76% 8.91% 4.89% 0.09%

7.74% 31.40% 5.31% 31.80% 7.50% 3.53% 0.09%

8.24% 29.61% 5.80% 31.85% 10.41% 6.33% 0.09%

7.99% 0.00% 7.99% 32.07% 10.22% 6.15% 0.09%

6.99% 34.09% 4.61% 32.17% 6.93% 2.99% 0.09%

7.99% 28.85% 5.69% 32.36% 8.37% 4.37% 0.09%

8.74% 0.00% 8.74% 32.36% 9.68% 5.64% 0.09%

7.99% 21.59% 6.27% 33.14% 9.72% 5.67% 0.09%

7.74% 33.70% 5.13% 33.16% 8.26% 4.27% 0.09%

8.74% 12.59% 7.64% 33.24% 8.66% 4.65% 0.09%

7.74% 29.85% 5.43% 33.31% 8.14% 4.15% 0.09%

8.74% 0.00% 8.74% 33.33% 8.70% 4.69% 0.09%

7.49% 36.83% 4.73% 33.73% 8.10% 4.11% 0.09%

8.74% 0.00% 8.74% 34.24% 9.34% 5.30% 0.09%

7.74% 26.07% 5.72% 34.25% 8.41% 4.41% 0.09%

8.74% 43.08% 4.98% 34.34% 7.20% 3.24% 0.09%

8.74% 0.00% 8.74% 34.39% 9.44% 5.41% 0.09%
8.74% 0.00% 8.74% 34.62% 8.91% 4.89% 0.09%

8.24% 0.25% 8.22% 34.73% 10.10% 6.04% 0.09%

7.74% 0.00% 7.74% 34.81% 9.20% 5.17% 0.09%

7.99% 28.72% 5.70% 34.86% 9.96% 5.90% 0.09%

8.74% 0.00% 8.74% 34.88% 8.49% 4.49% 0.09%

7.99% 22.24% 6.22% 35.01% 8.34% 4.34% 0.09%

7.24% 30.57% 5.03% 35.16% 7.08% 3.13% 0.09%

8.74% 0.00% 8.74% 35.32% 10.69% 6.60% 0.09%

7.49% 14.50% 6.41% 35.41% 7.88% 3.89% 0.09%

8.74% 22.77% 6.75% 35.54% 10.91% 6.82% 0.09%

7.49% 37.01% 4.72% 35.54% 7.59% 3.62% 0.09%

8.74% 0.00% 8.74% 35.58% 8.70% 4.69% 0.09%

8.74% 41.23% 5.14% 35.65% 11.47% 7.36% 0.09%

8.74% 40.80% 5.18% 35.78% 8.67% 4.66% 0.09%

7.74% 20.68% 6.14% 35.84% 7.56% 3.59% 0.09%

8.74% 0.00% 8.74% 35.92% 8.81% 4.79% 0.09%

8.74% 0.00% 8.74% 36.00% 9.84% 5.79% 0.09%

8.24% 2.03% 8.08% 36.05% 8.36% 4.36% 0.09%

8.74% 0.00% 8.74% 36.07% 9.12% 5.09% 0.09%

8.74% 0.00% 8.74% 36.18% 11.59% 7.47% 0.09%

7.99% 28.15% 5.74% 36.31% 8.64% 4.63% 0.09%

8.74% 0.00% 8.74% 36.51% 9.32% 5.28% 0.09%

7.24% 27.22% 5.27% 36.60% 7.23% 3.27% 0.09%

7.74% 19.49% 6.23% 36.70% 7.89% 3.90% 0.09%

7.99% 40.52% 4.75% 36.70% 7.04% 3.09% 0.09%

7.74% 37.20% 4.86% 36.92% 8.09% 4.10% 0.09%

7.49% 0.00% 7.49% 37.13% 8.54% 4.54% 0.09%

8.74% 0.00% 8.74% 37.98% 10.01% 5.95% 0.09%

7.74% 29.16% 5.49% 38.05% 8.57% 4.56% 0.09%

8.24% 0.00% 8.24% 38.37% 9.41% 5.37% 0.09%

7.24% 34.42% 4.75% 38.50% 7.37% 3.40% 0.09%

7.74% 0.00% 7.74% 38.52% 8.52% 4.51% 0.09%

8.74% 36.78% 5.53% 38.56% 9.85% 5.79% 0.09%

8.24% 3.94% 7.92% 38.93% 9.47% 5.43% 0.09%

7.99% 21.91% 6.24% 39.36% 7.82% 3.84% 0.09%

7.74% 8.67% 7.07% 39.50% 7.65% 3.68% 0.09%

7.74% 47.06% 4.10% 39.59% 7.75% 3.77% 0.09%

8.74% 0.00% 8.74% 40.00% 9.29% 5.25% 0.09%

7.74% 0.00% 7.74% 40.18% 9.08% 5.05% 0.09%

7.24% 29.60% 5.10% 40.19% 6.95% 3.00% 0.09%

7.49% 29.76% 5.26% 40.40% 7.97% 3.99% 0.09%

8.74% 0.00% 8.74% 40.48% 8.61% 4.60% 0.09%

8.74% 60.00% 3.50% 40.53% 7.25% 3.29% 0.09%

8.74% 27.80% 6.31% 40.79% 10.30% 6.23% 0.09%
7.99% 60.00% 3.20% 40.91% 6.82% 2.88% 0.09%

7.99% 35.84% 5.13% 40.91% 7.70% 3.73% 0.09%

8.74% 0.00% 8.74% 40.99% 10.90% 6.81% 0.09%

8.74% 0.00% 8.74% 41.09% 9.28% 5.24% 0.09%

7.74% 23.96% 5.89% 41.16% 8.10% 4.11% 0.09%

8.74% 0.00% 8.74% 41.42% 12.77% 8.61% 0.09%

8.24% 29.76% 5.79% 41.69% 8.51% 4.51% 0.09%

8.74% 0.00% 8.74% 41.77% 9.74% 5.69% 0.09%

8.74% 0.00% 8.74% 41.94% 8.33% 4.33% 0.09%

7.24% 38.13% 4.48% 41.96% 7.11% 3.15% 0.09%

8.24% 45.94% 4.46% 41.98% 7.47% 3.50% 0.09%

8.24% 0.00% 8.24% 42.01% 8.87% 4.85% 0.09%

7.74% 0.00% 7.74% 42.04% 8.10% 4.11% 0.09%

8.74% 38.69% 5.36% 42.14% 7.84% 3.86% 0.09%

7.74% 24.22% 5.87% 42.40% 8.14% 4.15% 0.09%

8.74% 59.70% 3.52% 42.58% 8.34% 4.34% 0.09%

7.74% 53.87% 3.57% 42.60% 7.25% 3.29% 0.09%

7.74% 36.27% 4.93% 43.03% 7.07% 3.12% 0.09%

8.74% 0.00% 8.74% 43.18% 7.97% 3.99% 0.09%

8.24% 22.78% 6.37% 43.21% 9.79% 5.74% 0.09%

7.99% 0.00% 7.99% 43.26% 9.02% 5.00% 0.09%

8.24% 60.00% 3.30% 43.61% 7.24% 3.29% 0.09%

8.74% 0.00% 8.74% 43.63% 9.98% 5.92% 0.09%

7.49% 26.31% 5.52% 43.71% 7.21% 3.25% 0.09%

8.74% 0.00% 8.74% 43.75% 8.98% 4.96% 0.09%

7.74% 28.30% 5.55% 43.87% 7.76% 3.78% 0.09%

7.74% 24.62% 5.84% 44.39% 8.05% 4.06% 0.09%

7.99% 40.22% 4.78% 44.43% 7.40% 3.43% 0.09%

7.24% 23.76% 5.52% 44.63% 7.00% 3.05% 0.09%

7.49% 30.35% 5.22% 44.90% 6.86% 2.92% 0.09%

8.74% 0.00% 8.74% 45.23% 8.09% 4.10% 0.09%

8.74% 0.00% 8.74% 45.33% 10.83% 6.74% 0.09%

7.49% 28.30% 5.37% 45.45% 6.91% 2.97% 0.09%

7.99% 0.00% 7.99% 45.78% 9.07% 5.04% 0.09%

7.74% 32.01% 5.26% 45.92% 7.46% 3.50% 0.09%

7.99% 0.00% 7.99% 46.27% 8.88% 4.87% 0.09%

8.74% 0.00% 8.74% 46.44% 8.88% 4.86% 0.09%

8.74% 0.00% 8.74% 46.67% 8.45% 4.45% 0.09%

6.99% 15.58% 5.90% 47.00% 7.12% 3.17% 0.09%

8.74% 10.40% 7.83% 47.00% 8.11% 4.12% 0.09%

8.74% 0.00% 8.74% 47.06% 9.31% 5.27% 0.09%

8.74% 0.00% 8.74% 47.22% 8.88% 4.86% 0.09%

8.74% 0.00% 8.74% 47.29% 9.82% 5.76% 0.09%

8.74% 37.11% 5.50% 47.31% 7.94% 3.96% 0.09%
7.24% 13.77% 6.25% 47.46% 7.36% 3.39% 0.09%

7.74% 18.96% 6.28% 47.49% 8.05% 4.06% 0.09%

8.74% 38.11% 5.41% 47.57% 8.06% 4.07% 0.09%

8.74% 0.00% 8.74% 47.73% 10.23% 6.16% 0.09%

7.74% 39.44% 4.69% 47.77% 7.36% 3.40% 0.09%

8.74% 0.00% 8.74% 47.94% 11.40% 7.29% 0.09%

8.24% 35.02% 5.36% 47.97% 7.09% 3.13% 0.09%

8.74% 0.00% 8.74% 48.36% 8.63% 4.62% 0.09%

7.74% 34.96% 5.04% 48.44% 7.08% 3.13% 0.09%

6.99% 32.47% 4.72% 48.50% 6.26% 2.34% 0.09%

8.74% 33.05% 5.85% 48.63% 8.80% 4.78% 0.09%

8.24% 42.35% 4.75% 49.28% 7.07% 3.12% 0.09%

8.74% 0.00% 8.74% 49.34% 9.78% 5.72% 0.09%

8.74% 31.57% 5.98% 49.42% 8.74% 4.72% 0.09%

8.74% 26.39% 6.44% 49.71% 8.13% 4.14% 0.09%

7.49% 40.30% 4.47% 49.90% 6.58% 2.65% 0.09%

8.74% 0.00% 8.74% 50.00% 8.07% 4.08% 0.09%

8.74% 45.42% 4.77% 50.00% 6.48% 2.55% 0.09%

8.74% 0.00% 8.74% 50.00% 8.71% 4.70% 0.09%

7.99% 0.00% 7.99% 50.25% 8.50% 4.49% 0.09%

7.49% 21.40% 5.89% 50.60% 7.27% 3.31% 0.09%

7.99% 0.00% 7.99% 50.93% 9.20% 5.17% 0.09%

8.74% 0.00% 8.74% 51.11% 10.06% 5.99% 0.09%

7.74% 43.70% 4.36% 51.27% 6.78% 2.84% 0.09%

6.99% 32.83% 4.70% 51.49% 6.39% 2.47% 0.09%

7.74% 38.04% 4.80% 51.49% 7.39% 3.42% 0.09%

8.74% 40.94% 5.16% 51.52% 8.44% 4.43% 0.09%

7.99% 30.90% 5.52% 51.62% 7.52% 3.55% 0.09%

8.74% 0.00% 8.74% 51.66% 9.88% 5.83% 0.09%

8.24% 0.00% 8.24% 51.72% 8.45% 4.45% 0.09%

8.74% 0.00% 8.74% 51.78% 8.64% 4.63% 0.09%

7.49% 21.25% 5.90% 52.14% 7.31% 3.35% 0.09%

8.74% 0.00% 8.74% 52.66% 9.86% 5.81% 0.09%

8.74% 60.00% 3.50% 53.17% 7.06% 3.11% 0.09%

7.74% 27.83% 5.59% 53.51% 7.25% 3.29% 0.09%

7.74% 11.93% 6.82% 53.53% 7.91% 3.93% 0.09%

8.74% 0.00% 8.74% 53.57% 8.34% 4.34% 0.09%

7.99% 26.44% 5.88% 53.78% 8.14% 4.15% 0.09%

7.99% 26.58% 5.87% 53.78% 7.84% 3.86% 0.09%

8.74% 0.00% 8.74% 53.80% 10.80% 6.71% 0.09%

8.74% 0.00% 8.74% 54.03% 9.01% 4.99% 0.09%

7.74% 0.00% 7.74% 54.63% 7.95% 3.97% 0.09%

7.99% 0.00% 7.99% 54.75% 9.11% 5.08% 0.09%

8.74% 0.00% 8.74% 54.82% 9.66% 5.62% 0.09%
7.74% 9.41% 7.01% 54.85% 7.55% 3.58% 0.09%

8.74% 20.84% 6.92% 54.98% 7.86% 3.88% 0.09%

8.74% 0.00% 8.74% 55.02% 8.42% 4.42% 0.09%

8.74% 0.00% 8.74% 55.07% 9.80% 5.75% 0.09%

8.74% 46.00% 4.72% 55.35% 6.92% 2.98% 0.09%

8.24% 18.61% 6.71% 55.96% 8.29% 4.29% 0.09%

8.74% 27.01% 6.38% 55.97% 8.39% 4.39% 0.09%

7.74% 25.98% 5.73% 56.07% 7.45% 3.49% 0.09%

8.74% 41.48% 5.12% 56.84% 6.86% 2.92% 0.09%

8.74% 0.00% 8.74% 56.85% 9.00% 4.97% 0.09%

7.24% 22.96% 5.58% 56.95% 6.71% 2.77% 0.09%

8.74% 20.46% 6.95% 57.08% 9.08% 5.06% 0.09%

8.74% 0.00% 8.74% 57.14% 8.23% 4.24% 0.09%

7.24% 41.37% 4.25% 57.20% 6.35% 2.43% 0.09%

8.74% 0.00% 8.74% 57.23% 10.72% 6.63% 0.09%

6.99% 0.00% 6.99% 57.69% 7.43% 3.47% 0.09%

8.74% 0.00% 8.74% 57.89% 8.72% 4.70% 0.09%

7.99% 20.23% 6.38% 58.14% 7.61% 3.64% 0.09%

8.74% 0.00% 8.74% 58.29% 10.74% 6.65% 0.09%

8.24% 26.99% 6.02% 58.41% 7.66% 3.69% 0.09%

8.74% 0.00% 8.74% 58.56% 9.25% 5.22% 0.09%

8.24% 0.00% 8.24% 59.19% 8.49% 4.48% 0.09%

8.74% 0.00% 8.74% 59.31% 8.52% 4.52% 0.09%

7.74% 21.69% 6.06% 59.48% 7.91% 3.93% 0.09%

7.24% 18.94% 5.87% 59.52% 6.81% 2.87% 0.09%

7.74% 34.07% 5.11% 59.60% 6.29% 2.37% 0.09%

8.74% 0.00% 8.74% 59.66% 9.70% 5.65% 0.09%

8.74% 0.00% 8.74% 60.00% 8.98% 4.96% 0.09%

8.74% 6.98% 8.13% 60.09% 10.80% 6.71% 0.09%

7.99% 35.66% 5.14% 60.16% 6.75% 2.81% 0.09%

6.99% 24.85% 5.26% 60.85% 6.34% 2.42% 0.09%

8.74% 0.00% 8.74% 60.85% 10.17% 6.11% 0.09%

7.99% 55.78% 3.53% 61.20% 5.97% 2.06% 0.09%

7.99% 0.00% 7.99% 61.33% 9.20% 5.17% 0.09%

8.74% 0.00% 8.74% 61.52% 9.09% 5.07% 0.09%

7.49% 23.36% 5.74% 61.78% 6.74% 2.80% 0.09%

8.74% 0.00% 8.74% 62.23% 9.39% 5.35% 0.09%

8.74% 0.00% 8.74% 62.37% 9.15% 5.12% 0.09%

8.74% 0.00% 8.74% 62.62% 9.63% 5.58% 0.09%

8.74% 3.76% 8.41% 62.77% 8.33% 4.34% 0.09%

8.24% 38.51% 5.07% 63.20% 7.41% 3.44% 0.09%

7.99% 10.47% 7.16% 63.93% 8.52% 4.52% 0.09%

8.74% 0.00% 8.74% 64.09% 9.53% 5.49% 0.09%

7.74% 29.17% 5.48% 64.14% 7.15% 3.20% 0.09%
7.74% 19.95% 6.20% 64.36% 7.08% 3.13% 0.09%

8.74% 36.00% 5.60% 64.50% 7.26% 3.31% 0.09%

8.24% 0.00% 8.24% 64.96% 8.85% 4.83% 0.09%

8.24% 0.00% 8.24% 65.38% 9.07% 5.04% 0.09%

7.99% 60.00% 3.20% 65.82% 4.91% 1.03% 0.09%

6.99% 30.77% 4.84% 65.87% 6.04% 2.13% 0.09%

7.49% 22.74% 5.79% 66.25% 6.71% 2.77% 0.09%

7.99% 28.14% 5.74% 66.28% 7.33% 3.37% 0.09%

8.74% 0.00% 8.74% 66.30% 10.14% 6.07% 0.09%

7.49% 31.09% 5.16% 66.30% 6.13% 2.21% 0.09%

7.49% 39.69% 4.52% 66.54% 5.97% 2.06% 0.09%

7.99% 0.00% 7.99% 67.27% 8.69% 4.68% 0.09%

7.49% 21.15% 5.91% 67.37% 6.92% 2.97% 0.09%

8.74% 0.00% 8.74% 67.64% 9.35% 5.31% 0.09%

8.24% 27.90% 5.94% 67.67% 7.35% 3.39% 0.09%

8.24% 35.75% 5.30% 67.79% 6.54% 2.61% 0.09%

8.74% 29.49% 6.16% 69.14% 7.19% 3.23% 0.09%

8.74% 0.00% 8.74% 69.44% 9.42% 5.38% 0.09%

8.74% 2.24% 8.55% 69.66% 8.15% 4.16% 0.09%

8.74% 0.00% 8.74% 69.69% 8.97% 4.95% 0.09%

7.49% 32.62% 5.05% 69.84% 6.24% 2.32% 0.09%

7.74% 18.33% 6.32% 70.15% 7.17% 3.22% 0.09%

7.74% 34.86% 5.04% 70.31% 6.08% 2.16% 0.09%

8.74% 0.00% 8.74% 70.59% 9.06% 5.03% 0.09%

8.74% 0.00% 8.74% 71.19% 10.45% 6.37% 0.09%

8.74% 0.00% 8.74% 71.29% 9.42% 5.38% 0.09%

6.99% 36.12% 4.47% 71.63% 5.48% 1.59% 0.09%

7.24% 30.45% 5.04% 72.11% 6.14% 2.23% 0.09%

8.74% 0.00% 8.74% 72.60% 10.05% 5.99% 0.09%

7.49% 29.35% 5.29% 72.61% 6.40% 2.47% 0.09%

6.99% 35.24% 4.53% 72.61% 5.75% 1.85% 0.09%

8.24% 33.51% 5.48% 72.80% 6.40% 2.47% 0.09%

8.74% 0.00% 8.74% 73.22% 8.64% 4.63% 0.09%

8.24% 0.00% 8.24% 73.35% 9.18% 5.15% 0.09%

8.74% 0.00% 8.74% 73.55% 9.24% 5.21% 0.09%

8.74% 0.00% 8.74% 73.56% 9.32% 5.29% 0.09%

8.74% 0.00% 8.74% 73.97% 8.39% 4.39% 0.09%

7.99% 7.33% 7.41% 74.00% 7.70% 3.72% 0.09%

8.74% 0.00% 8.74% 74.12% 9.23% 5.20% 0.09%

8.74% 6.14% 8.21% 74.40% 9.11% 5.09% 0.09%

7.74% 20.34% 6.17% 74.81% 6.56% 2.62% 0.09%

7.24% 22.13% 5.64% 75.00% 6.44% 2.51% 0.09%

7.99% 0.60% 7.95% 75.13% 8.69% 4.68% 0.09%

8.24% 0.00% 8.24% 75.20% 8.51% 4.51% 0.09%
7.99% 31.65% 5.46% 75.25% 6.26% 2.34% 0.09%

8.74% 0.00% 8.74% 75.81% 8.57% 4.57% 0.09%

7.99% 43.26% 4.54% 76.40% 5.59% 1.69% 0.09%

8.74% 0.00% 8.74% 76.44% 8.69% 4.68% 0.09%

8.74% 9.49% 7.91% 76.56% 9.04% 5.02% 0.09%

8.74% 0.00% 8.74% 76.66% 9.14% 5.12% 0.09%

7.74% 25.85% 5.74% 76.88% 6.38% 2.46% 0.09%

8.74% 0.00% 8.74% 77.12% 9.43% 5.39% 0.09%

8.74% 0.00% 8.74% 77.62% 9.45% 5.41% 0.09%

8.74% 0.00% 8.74% 77.78% 9.27% 5.24% 0.09%

7.74% 20.68% 6.14% 78.16% 6.63% 2.69% 0.09%

8.24% 0.00% 8.24% 78.33% 8.44% 4.44% 0.09%

7.74% 0.00% 7.74% 78.63% 7.91% 3.93% 0.09%

8.74% 0.00% 8.74% 79.46% 9.00% 4.97% 0.09%

7.74% 21.54% 6.08% 79.53% 6.58% 2.64% 0.09%

8.74% 0.00% 8.74% 79.82% 9.22% 5.19% 0.09%

7.74% 10.55% 6.93% 79.95% 7.21% 3.26% 0.09%

8.74% 0.00% 8.74% 80.00% 8.80% 4.78% 0.09%

8.74% 0.00% 8.74% 80.00% 8.54% 4.53% 0.09%

7.99% 0.00% 7.99% 80.14% 8.10% 4.11% 0.09%

7.99% 41.70% 4.66% 80.47% 5.73% 1.83% 0.09%

8.74% 0.00% 8.74% 80.56% 8.64% 4.63% 0.09%

7.74% 23.39% 5.93% 82.19% 6.36% 2.44% 0.09%

7.74% 0.00% 7.74% 82.52% 7.91% 3.92% 0.09%

8.74% 0.00% 8.74% 82.61% 8.73% 4.72% 0.09%

8.74% 0.00% 8.74% 82.66% 9.18% 5.15% 0.09%

8.74% 0.00% 8.74% 83.15% 8.92% 4.90% 0.09%

7.74% 0.00% 7.74% 83.85% 7.95% 3.96% 0.09%

7.74% 0.00% 7.74% 83.89% 7.87% 3.89% 0.09%

7.99% 20.99% 6.32% 84.26% 7.25% 3.29% 0.09%

8.74% 0.00% 8.74% 84.45% 9.01% 4.99% 0.09%

8.74% 0.00% 8.74% 84.62% 8.66% 4.65% 0.09%

8.74% 0.00% 8.74% 84.62% 8.71% 4.70% 0.09%

7.49% 24.62% 5.65% 84.76% 6.06% 2.15% 0.09%

8.74% 40.87% 5.17% 84.80% 5.85% 1.94% 0.09%

7.99% 44.81% 4.41% 85.12% 5.10% 1.22% 0.09%

8.74% 21.38% 6.87% 85.17% 7.12% 3.17% 0.09%

8.74% 0.00% 8.74% 85.27% 9.26% 5.23% 0.09%

8.74% 0.00% 8.74% 85.42% 8.64% 4.63% 0.09%

8.74% 0.00% 8.74% 85.72% 9.13% 5.10% 0.09%

7.49% 28.04% 5.39% 85.88% 5.81% 1.91% 0.09%

8.74% 0.00% 8.74% 86.60% 8.86% 4.85% 0.09%

7.99% 34.05% 5.27% 86.95% 5.72% 1.81% 0.09%

7.74% 0.00% 7.74% 87.09% 7.80% 3.82% 0.09%
8.74% 0.12% 8.73% 87.25% 9.45% 5.41% 0.09%

8.74% 0.00% 8.74% 87.50% 8.82% 4.80% 0.09%

8.74% 0.00% 8.74% 87.76% 9.15% 5.12% 0.09%

8.74% 0.00% 8.74% 87.80% 8.56% 4.55% 0.09%

7.74% 22.95% 5.97% 87.82% 6.34% 2.41% 0.09%

8.74% 26.60% 6.42% 87.85% 6.85% 2.91% 0.09%

8.74% 0.00% 8.74% 88.49% 8.74% 4.72% 0.09%

8.74% 36.86% 5.52% 88.67% 6.12% 2.20% 0.09%

8.24% 32.32% 5.58% 88.97% 6.05% 2.13% 0.09%

8.74% 0.00% 8.74% 88.98% 8.81% 4.79% 0.09%

7.99% 38.90% 4.88% 89.03% 5.53% 1.64% 0.09%

8.24% 0.00% 8.24% 89.57% 8.24% 4.24% 0.09%

8.74% 0.00% 8.74% 89.65% 8.85% 4.84% 0.09%

8.74% 0.00% 8.74% 90.06% 9.07% 5.05% 0.09%

7.99% 0.00% 7.99% 90.99% 7.98% 4.00% 0.09%

8.74% 0.00% 8.74% 91.20% 8.74% 4.72% 0.09%

8.74% 0.00% 8.74% 91.36% 8.68% 4.67% 0.09%

8.74% 0.00% 8.74% 91.76% 9.15% 5.12% 0.09%

8.74% 0.00% 8.74% 91.90% 8.95% 4.93% 0.09%

8.74% 0.00% 8.74% 92.22% 8.76% 4.75% 0.09%

8.74% 0.00% 8.74% 92.31% 8.78% 4.76% 0.09%

8.74% 0.00% 8.74% 92.86% 8.78% 4.77% 0.09%

7.74% 28.71% 5.52% 92.99% 5.72% 1.82% 0.09%

8.74% 0.00% 8.74% 93.40% 8.91% 4.89% 0.09%

8.74% 34.37% 5.74% 93.53% 5.96% 2.05% 0.09%

8.74% 0.00% 8.74% 93.76% 8.95% 4.93% 0.09%

8.74% 26.60% 6.42% 93.86% 6.58% 2.64% 0.09%

8.74% 1.20% 8.64% 94.02% 8.67% 4.66% 0.09%

8.74% 0.00% 8.74% 94.22% 8.87% 4.85% 0.09%

8.74% 36.00% 5.60% 94.25% 5.94% 2.03% 0.09%

8.24% 32.42% 5.57% 94.28% 5.77% 1.86% 0.09%

8.74% 0.00% 8.74% 94.44% 8.78% 4.76% 0.09%

7.74% 0.00% 7.74% 94.76% 7.79% 3.81% 0.09%

8.74% 26.54% 6.42% 94.82% 6.54% 2.61% 0.09%

8.74% 0.00% 8.74% 95.28% 8.82% 4.80% 0.09%

8.74% 0.00% 8.74% 95.31% 8.87% 4.85% 0.09%

8.74% 0.00% 8.74% 95.35% 8.78% 4.76% 0.09%

7.99% 60.00% 3.20% 95.35% 3.50% 0.00% 0.09%

8.74% 0.00% 8.74% 95.37% 8.88% 4.86% 0.09%

8.74% 0.00% 8.74% 95.83% 8.90% 4.88% 0.09%

7.99% 34.52% 5.23% 96.39% 5.35% 1.46% 0.09%

8.74% 0.00% 8.74% 96.57% 8.91% 4.89% 0.09%

8.74% 0.00% 8.74% 97.07% 8.83% 4.81% 0.09%

8.74% 0.00% 8.74% 97.19% 8.77% 4.76% 0.09%
8.74% 0.00% 8.74% 97.44% 8.75% 4.74% 0.09%

8.74% 0.00% 8.74% 97.56% 8.74% 4.72% 0.09%

8.74% 0.00% 8.74% 97.63% 8.74% 4.72% 0.09%

8.74% 0.00% 8.74% 97.75% 8.79% 4.78% 0.09%

8.74% 0.00% 8.74% 97.92% 8.81% 4.80% 0.09%

8.24% 35.24% 5.34% 97.94% 5.45% 1.56% 0.09%

8.74% 0.00% 8.74% 98.06% 8.83% 4.81% 0.09%

8.74% 0.00% 8.74% 98.36% 8.75% 4.73% 0.09%

8.74% 0.00% 8.74% 98.40% 8.75% 4.73% 0.09%

7.99% 0.00% 7.99% 98.47% 8.02% 4.03% 0.09%

8.74% 0.00% 8.74% 98.50% 8.77% 4.75% 0.09%

8.74% 0.00% 8.74% 98.88% 8.74% 4.72% 0.09%

8.74% 37.34% 5.48% 99.19% 5.53% 1.63% 0.09%

8.24% 0.00% 8.24% 99.21% 8.25% 4.26% 0.09%

8.24% 0.00% 8.24% 99.52% 8.24% 4.25% 0.09%

8.74% 0.00% 8.74% 99.53% 8.76% 4.75% 0.09%

8.74% 0.00% 8.74% 99.53% 8.75% 4.74% 0.09%

8.74% 0.00% 8.74% 99.83% 8.74% 4.73% 0.09%

8.74% 0.00% 8.74% 99.84% 8.75% 4.74% 0.09%

8.74% 0.00% 8.74% 99.84% 8.75% 4.74% 0.09%

8.74% 0.00% 8.74% 99.88% 8.75% 4.73% 0.09%

8.74% 0.00% 8.74% 99.90% 8.75% 4.73% 0.09%

8.74% 0.00% 8.74% 99.90% 8.74% 4.73% 0.09%

8.74% 0.00% 8.74% 99.90% 8.74% 4.73% 0.09%

8.74% 0.00% 8.74% 99.90% 8.75% 4.73% 0.09%

8.74% 0.00% 8.74% 99.93% 8.74% 4.73% 0.09%

8.74% 0.00% 8.74% 99.93% 8.75% 4.73% 0.09%

8.24% 0.00% 8.24% 99.94% 8.24% 4.25% 0.09%

8.74% 0.00% 8.74% 99.95% 8.75% 4.73% 0.09%

8.74% 43.89% 4.91% 99.97% 4.91% 1.04% 0.09%

7.49% 18.35% 6.12% 99.97% 6.12% 2.20% 0.09%

8.74% 34.20% 5.75% 99.97% 5.75% 1.85% 0.09%

2.05% 12.34%

2.80% 4.75%

8.05% 0.1753 6.69% 46.50% 8.99% 4.51% 0.0375

Updated 6/27/2011

Updated 6/27/2011

Below is the Weighted 

Average used in nonCrystal Ball mode

4.10%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP LongInflation-Adjusted. 

Factor from EIA 

AEO2011 = GDP Longterm Price Index
Updated 6/27/2011

Below is the Weighted 

Average used in nonCrystal Ball mode

6.97%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long-
Updated 6/27/2011

4.98%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP LongBelow is the Weighted 

Average used in nonCrystal Ball mode
Updated 6/27/2011

School Type

Number in 

U.S. in 2008

Percentage

Public 98,916 74.6%

Private 33,740 25.4%

All 132,656 100.0%

Below is the Weighted 

Average used in nonCrystal Ball mode

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long4.18%

Below is the Weighted 

Average used in nonCrystal Ball mode
Updated 6/27/2011

Updated 6/27/2011

Below is the Weighted 

Average used in nonCrystal Ball mode

2.68%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long3.71%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long-




















Below is the Weighted 

Average used in nonCrystal Ball mode

4.51%




Office 

Type

Office 

Employees, 

2010

Percentage

Private 34,210,740 82.9%

State and 

Local Govt 5,093,070 12.3%

Federal 

Govt 1,960,400 4.8%

All 41,264,210 100.0%
Low Economic Growth (2011$/kWh)

Census Division States Population Weight

Year #

6 Alabama 4,779,736 48,581,614

9 Alaska 710,231 10,122,562

8 Arizona 6,392,017 60,511,533

7 Arkansas 2,915,918 25,735,385

9 California 37,253,956 492,773,628

8 Colorado 5,029,196 41,499,684

1 Connecticut 3,574,097 63,870,255

5 Delaware 897,934 10,743,062

5 District of Columbia 601,723 7,788,045

5 Florida 18,801,310 202,223,045

5 Georgia 9,687,653 86,493,391

9 Hawaii 1,360,301 29,309,453

8 Idaho 1,567,582 10,300,625

3 Illinois 12,830,632 162,980,120

3 Indiana 6,483,802 60,586,665

4 Iowa 3,046,355 22,758,682

4 Kansas 2,853,118 22,218,468

6 Kentucky 4,339,367 33,485,199

7 Louisiana 4,533,372 40,698,767

1 Maine 1,328,361 17,669,920

5 Maryland 5,773,552 69,018,269

1 Massachusetts 6,547,629 106,667,637

3 Michigan 9,883,640 102,568,232

4 Minnesota 5,303,925 41,566,380

6 Mississippi 2,967,297 28,509,302

4 Missouri 5,988,927 41,245,627

8 Montana 989,415 8,334,709

4 Nebraska 1,826,341 13,246,633

8 Nevada 2,700,551 29,092,606

1 New Hampshire 1,316,470 20,302,462

2 New Jersey 8,791,894 132,364,931

8 New Mexico 2,059,179 17,513,059

2 New York 19,378,102 327,183,467

5 North Carolina 9,535,483 75,992,795

4 North Dakota 672,591 4,532,291

3 Ohio 11,536,504 125,033,248

7 Oklahoma 3,751,351 29,605,197

9 Oregon 3,831,074 28,282,963

2 Pennsylvania 12,702,379 131,917,301

1 Rhode Island 1,052,567 15,250,813
5 South Carolina 4,625,364 40,372,364

4 South Dakota 814,180 5,752,257

6 Tennessee 6,346,105 61,678,330

7 Texas 25,145,561 283,577,660

8 Utah 2,763,885 19,476,810

1 Vermont 625,741 8,575,666

5 Virginia 8,001,024 64,403,200

9 Washington 6,724,540 46,131,159

5 West Virginia 1,852,994 12,528,224

3 Wisconsin 5,686,986 61,124,888

8 Wyoming 563,626 4,154,426

10 United States 308,745,538 3,406,353,012

Reference Case (2011$/kWh)

Census Division States Population Weight

Year #

6 Alabama 4,779,736 48,581,614

9 Alaska 710,231 10,122,562

8 Arizona 6,392,017 60,511,533

7 Arkansas 2,915,918 25,735,385

9 California 37,253,956 492,773,628

8 Colorado 5,029,196 41,499,684

1 Connecticut 3,574,097 63,870,255

5 Delaware 897,934 10,743,062

5 District of Columbia 601,723 7,788,045

5 Florida 18,801,310 202,223,045

5 Georgia 9,687,653 86,493,391

9 Hawaii 1,360,301 29,309,453

8 Idaho 1,567,582 10,300,625

3 Illinois 12,830,632 162,980,120

3 Indiana 6,483,802 60,586,665

4 Iowa 3,046,355 22,758,682

4 Kansas 2,853,118 22,218,468

6 Kentucky 4,339,367 33,485,199

7 Louisiana 4,533,372 40,698,767

1 Maine 1,328,361 17,669,920

5 Maryland 5,773,552 69,018,269

1 Massachusetts 6,547,629 106,667,637

3 Michigan 9,883,640 102,568,232

4 Minnesota 5,303,925 41,566,380

6 Mississippi 2,967,297 28,509,302

4 Missouri 5,988,927 41,245,627

8 Montana 989,415 8,334,709

4 Nebraska 1,826,341 13,246,633

8 Nevada 2,700,551 29,092,606
1 New Hampshire 1,316,470 20,302,462

2 New Jersey 8,791,894 132,364,931

8 New Mexico 2,059,179 17,513,059

2 New York 19,378,102 327,183,467

5 North Carolina 9,535,483 75,992,795

4 North Dakota 672,591 4,532,291

3 Ohio 11,536,504 125,033,248

7 Oklahoma 3,751,351 29,605,197

9 Oregon 3,831,074 28,282,963

2 Pennsylvania 12,702,379 131,917,301

1 Rhode Island 1,052,567 15,250,813

5 South Carolina 4,625,364 40,372,364

4 South Dakota 814,180 5,752,257

6 Tennessee 6,346,105 61,678,330

7 Texas 25,145,561 283,577,660

8 Utah 2,763,885 19,476,810

1 Vermont 625,741 8,575,666

5 Virginia 8,001,024 64,403,200

9 Washington 6,724,540 46,131,159

5 West Virginia 1,852,994 12,528,224

3 Wisconsin 5,686,986 61,124,888

8 Wyoming 563,626 4,154,426

10 United States 308,745,538 3,406,353,012

High Economic Growth (2011$/kWh)

Census Division States Population Weight

Year #

6 Alabama 4,779,736 48,581,614

9 Alaska 710,231 10,122,562

8 Arizona 6,392,017 60,511,533

7 Arkansas 2,915,918 25,735,385

9 California 37,253,956 492,773,628

8 Colorado 5,029,196 41,499,684

1 Connecticut 3,574,097 63,870,255

5 Delaware 897,934 10,743,062

5 District of Columbia 601,723 7,788,045

5 Florida 18,801,310 202,223,045

5 Georgia 9,687,653 86,493,391

9 Hawaii 1,360,301 29,309,453

8 Idaho 1,567,582 10,300,625

3 Illinois 12,830,632 162,980,120

3 Indiana 6,483,802 60,586,665

4 Iowa 3,046,355 22,758,682

4 Kansas 2,853,118 22,218,468

6 Kentucky 4,339,367 33,485,199
7 Louisiana 4,533,372 40,698,767

1 Maine 1,328,361 17,669,920

5 Maryland 5,773,552 69,018,269

1 Massachusetts 6,547,629 106,667,637

3 Michigan 9,883,640 102,568,232

4 Minnesota 5,303,925 41,566,380

6 Mississippi 2,967,297 28,509,302

4 Missouri 5,988,927 41,245,627

8 Montana 989,415 8,334,709

4 Nebraska 1,826,341 13,246,633

8 Nevada 2,700,551 29,092,606

1 New Hampshire 1,316,470 20,302,462

2 New Jersey 8,791,894 132,364,931

8 New Mexico 2,059,179 17,513,059

2 New York 19,378,102 327,183,467

5 North Carolina 9,535,483 75,992,795

4 North Dakota 672,591 4,532,291

3 Ohio 11,536,504 125,033,248

7 Oklahoma 3,751,351 29,605,197

9 Oregon 3,831,074 28,282,963

2 Pennsylvania 12,702,379 131,917,301

1 Rhode Island 1,052,567 15,250,813

5 South Carolina 4,625,364 40,372,364

4 South Dakota 814,180 5,752,257

6 Tennessee 6,346,105 61,678,330

7 Texas 25,145,561 283,577,660

8 Utah 2,763,885 19,476,810

1 Vermont 625,741 8,575,666

5 Virginia 8,001,024 64,403,200

9 Washington 6,724,540 46,131,159

5 West Virginia 1,852,994 12,528,224

3 Wisconsin 5,686,986 61,124,888

8 Wyoming 563,626 4,154,426

10 United States 308,745,538 3,406,353,012

Updated References

5/10/2011 EIA: Electric Sales, Revenue, and Price

Electric Sales, Revenue, and Average Price 2009

Data accessed on May 10, 2011

http://www.eia.doe.gov/cneaf/electricity/esr/esr_sum.html

Inflator - 2009 to 2011 dollars from EIA AEO 2011 GDP Price Index.

Date of Latest Data: 2009

Report Released: November 2010, Revised 

Next Release Date: November 2011
Accessed on 4/27/2011 from the EIA's AEO 2011 web page.

Regional Electricity Price Forecasts (Reference Case) (converted to 2011$)

Census Division 2010 2011 2012

1 1.04 1.00 0.88

2 1.07 1.00 0.98

3 1.10 1.00 1.07

4 0.97 1.00 0.99

5 0.98 1.00 0.94

6 0.99 1.00 0.86

7 1.14 1.00 0.89

8 0.99 1.00 0.92

9 0.96 1.00 1.03

10 1.03 1.0000 0.96

Regional Electricity Price Forecasts (High Economics Case)(Converted to 2011$)

Census Division 2010 2011 2012

1 1.04 1.00 0.88

2 1.07 1.00 0.98

3 1.10 1.00 1.07

4 0.97 1.00 0.99

5 0.98 1.00 0.94

6 0.99 1.00 0.86

7 1.14 1.00 0.90

8 0.99 1.00 0.92

9 0.96 1.00 1.03

10 1.034 1.00 0.96

Regional Electricity Price Forecasts (Low Economics Case) (Converted to 2011$)

Census Division 2010 2011 2012

1 1.04 1.00 0.88

2 1.07 1.00 0.98

3 1.10 1.00 1.07

http://www.eia.doe.gov/oiaf/aeo/tablebrowser/#release=AEO2011&subject=0-AEO2011&table=18-AEO

0&cases=ref2011-d020911a
4 0.97 1.00 0.99

5 0.98 1.00 0.94

6 0.99 1.00 0.86

7 1.14 1.00 0.89

8 0.99 1.00 0.92

9 0.96 1.00 1.03

10 1.03 1.00 0.96

Updated References

5/9/2011 EIA Annual Energy Outlook, DOE / EIA-0383 (2011). April 2011.

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm

Accessed on 4/28/2011.

Building Type

Health Care 0.846975254

Lodging 0.973389472

Food Service 1.03659658

Retail 1.049238002

Education 0.948106628

Food Sales 0.96074805

Office 1.023955158

N/A 1

Updated References

3/8/2011 CBECS Table C-14A Electricity Zconsumption and Expenditure Intensities for All Build

3/8/2011 CBECS Table A-1 Summary Table for All Buildings (Including Malls), 2003

Regional Electricity Price Forecasts – Reference Case (2011$ per kWh)

Census Division 2010 2011 2012

1 $ 0.161 $ 0.156 $ 0.137

2 $ 0.146 $ 0.137 $ 0.134

3 $ 0.101 $ 0.092 $ 0.098

4 $ 0.073 $ 0.076 $ 0.075

5 $ 0.096 $ 0.098 $ 0.092

6 $ 0.094 $ 0.095 $ 0.081

7 $ 0.104 $ 0.091 $ 0.082

8 $ 0.086 $ 0.087 $ 0.080

9 $ 0.114 $ 0.118 $ 0.122

10 $ 0.106 $ 0.103 $ 0.099

Coefficient to Use
Regional Electricity Price Forecasts – High Economics Case (2011$ per kWh)

Census Division 2010 2011 2012

1 $ 0.161 $ 0.156 $ 0.137

2 $ 0.146 $ 0.137 $ 0.134

3 $ 0.101 $ 0.092 $ 0.098

4 $ 0.073 $ 0.076 $ 0.075

5 $ 0.096 $ 0.098 $ 0.092

6 $ 0.094 $ 0.095 $ 0.081

7 $ 0.104 $ 0.091 $ 0.082

8 $ 0.086 $ 0.087 $ 0.080

9 $ 0.114 $ 0.118 $ 0.122

10 $ 0.106 $ 0.103 $ 0.099

Regional Electricity Price Forecasts – Low Economics Case (2011$ per kWh)

Census Division 2010 2011 2012

1 $ 0.161 $ 0.156 $ 0.137

2 $ 0.146 $ 0.137 $ 0.134

3 $ 0.101 $ 0.092 $ 0.098

4 $ 0.073 $ 0.076 $ 0.075

5 $ 0.096 $ 0.098 $ 0.092

6 $ 0.094 $ 0.095 $ 0.081

7 $ 0.104 $ 0.091 $ 0.082

8 $ 0.086 $ 0.087 $ 0.080

9 $ 0.114 $ 0.118 $ 0.122

10 $ 0.106 $ 0.103 $ 0.099

Updated References

5/9/2011 EIA Annual Energy Outlook, DOE / EIA-0383 (2011). April 2011.

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm

Accessed on 4/28/2011.
Input Cells: Input new values into the yellow cells only and the data will auto-complete through the rest of 

Base 2010 2011 2012 2013 2014 2015 2016

2011 1 2 3 4 5 6 7

$ 0.1027 0.1016 0.1027 0.088 0.091 0.090 0.089 0.087

$ 0.1478 0.143 0.148 0.152 0.152 0.152 0.150 0.149

$ 0.0955 0.095 0.096 0.088 0.089 0.088 0.088 0.087

$ 0.0773 0.088 0.077 0.069 0.062 0.062 0.061 0.060

$ 0.1371 0.132 0.137 0.141 0.141 0.141 0.139 0.138

$ 0.0833 0.083 0.083 0.076 0.077 0.077 0.076 0.076

$ 0.1723 0.179 0.172 0.151 0.150 0.141 0.135 0.132

$ 0.1224 0.120 0.122 0.115 0.115 0.114 0.113 0.111

$ 0.1324 0.129 0.132 0.125 0.125 0.124 0.122 0.121

$ 0.1101 0.108 0.110 0.104 0.104 0.103 0.102 0.100

$ 0.0914 0.089 0.091 0.086 0.086 0.085 0.084 0.083

$ 0.2234 0.215 0.223 0.230 0.230 0.229 0.226 0.225

$ 0.0663 0.0657 0.0663 0.061 0.062 0.061 0.061 0.061

$ 0.1156 0.127 0.116 0.124 0.117 0.115 0.114 0.112

$ 0.0850 0.093 0.085 0.091 0.086 0.085 0.084 0.082

$ 0.0772 0.075 0.077 0.077 0.076 0.076 0.077 0.076

$ 0.0804 0.078 0.080 0.080 0.080 0.079 0.080 0.079

$ 0.0780 0.077 0.078 0.067 0.069 0.068 0.067 0.066

$ 0.0786 0.090 0.079 0.070 0.063 0.063 0.062 0.061

$ 0.1282 0.133 0.128 0.113 0.112 0.105 0.100 0.098

$ 0.1223 0.120 0.122 0.115 0.115 0.114 0.113 0.111

$ 0.1571 0.163 0.157 0.138 0.137 0.129 0.123 0.120

$ 0.0944 0.104 0.094 0.101 0.095 0.094 0.093 0.092

$ 0.0809 0.078 0.081 0.080 0.080 0.079 0.080 0.080

$ 0.0971 0.096 0.097 0.083 0.086 0.085 0.084 0.082

$ 0.0711 0.069 0.071 0.071 0.070 0.070 0.071 0.070

$ 0.0850 0.084 0.085 0.078 0.079 0.078 0.078 0.078

$ 0.0749 0.073 0.075 0.074 0.074 0.073 0.074 0.074

$ 0.1087 0.108 0.109 0.100 0.101 0.100 0.100 0.099

$ 0.1487 0.154 0.149 0.131 0.130 0.122 0.116 0.114

$ 0.1413 0.151 0.141 0.139 0.127 0.122 0.119 0.117

$ 0.0858 0.085 0.086 0.079 0.080 0.079 0.079 0.078

$ 0.1585 0.169 0.158 0.155 0.142 0.137 0.133 0.131

$ 0.0815 0.080 0.082 0.077 0.077 0.076 0.075 0.074

$ 0.0696 0.067 0.070 0.069 0.069 0.068 0.069 0.068

$ 0.0986 0.108 0.099 0.105 0.100 0.098 0.097 0.096

$ 0.0691 0.079 0.069 0.062 0.055 0.055 0.054 0.054

$ 0.0765 0.074 0.077 0.079 0.079 0.079 0.078 0.077

$ 0.0975 0.104 0.097 0.096 0.087 0.084 0.082 0.081

$ 0.1397 0.145 0.140 0.123 0.122 0.114 0.109 0.107
$ 0.0893 0.087 0.089 0.084 0.084 0.083 0.082 0.081

$ 0.0730 0.071 0.073 0.072 0.072 0.071 0.072 0.072

$ 0.0982 0.097 0.098 0.084 0.087 0.086 0.085 0.083

$ 0.0987 0.113 0.099 0.088 0.079 0.079 0.078 0.077

$ 0.0711 0.070 0.071 0.065 0.066 0.065 0.065 0.065

$ 0.1321 0.137 0.132 0.116 0.115 0.108 0.103 0.101

$ 0.0824 0.080 0.082 0.077 0.078 0.077 0.076 0.075

$ 0.0711 0.069 0.071 0.073 0.073 0.073 0.072 0.072

$ 0.0692 0.068 0.069 0.065 0.065 0.065 0.064 0.063

$ 0.0978 0.107 0.098 0.105 0.099 0.098 0.096 0.095

$ 0.0744 0.074 0.074 0.068 0.069 0.068 0.068 0.068

0.104846715 0.108 0.105 0.101 0.098 0.096 0.095 0.094

Base 2010 2011 2012 2013 2014 2015 2016

2011 1 2 3 4 5 6 7

0.103 0.102 0.103 0.088 0.091 0.090 0.089 0.088

0.148 0.143 0.148 0.152 0.152 0.152 0.150 0.150

0.096 0.095 0.096 0.088 0.089 0.088 0.089 0.089

0.077 0.088 0.077 0.069 0.061 0.062 0.061 0.061

0.137 0.132 0.137 0.141 0.141 0.141 0.139 0.139

0.083 0.083 0.083 0.076 0.077 0.077 0.078 0.077

0.172 0.179 0.172 0.151 0.150 0.141 0.136 0.133

0.122 0.120 0.122 0.115 0.116 0.115 0.114 0.112

0.132 0.129 0.132 0.125 0.125 0.124 0.123 0.121

0.110 0.108 0.110 0.103 0.104 0.103 0.102 0.101

0.091 0.089 0.091 0.086 0.086 0.086 0.085 0.084

0.223 0.215 0.223 0.230 0.229 0.229 0.227 0.226

0.066 0.066 0.066 0.061 0.062 0.061 0.062 0.062

0.116 0.127 0.116 0.123 0.117 0.116 0.114 0.113

0.085 0.093 0.085 0.091 0.086 0.085 0.084 0.083

0.077 0.075 0.077 0.077 0.076 0.076 0.078 0.077

0.080 0.078 0.080 0.080 0.080 0.079 0.081 0.080

0.078 0.077 0.078 0.067 0.069 0.068 0.068 0.067

0.079 0.090 0.079 0.070 0.063 0.063 0.062 0.062

0.128 0.133 0.128 0.113 0.111 0.105 0.101 0.099

0.122 0.120 0.122 0.115 0.115 0.115 0.113 0.112

0.157 0.163 0.157 0.138 0.137 0.129 0.124 0.121

0.094 0.104 0.094 0.101 0.095 0.095 0.094 0.092

0.081 0.078 0.081 0.080 0.080 0.080 0.081 0.081

0.097 0.096 0.097 0.083 0.086 0.085 0.084 0.083

0.071 0.069 0.071 0.071 0.071 0.070 0.072 0.071

0.085 0.084 0.085 0.078 0.079 0.079 0.079 0.079

0.075 0.073 0.075 0.074 0.074 0.074 0.075 0.075

0.109 0.108 0.109 0.100 0.101 0.101 0.101 0.101
0.149 0.154 0.149 0.131 0.129 0.122 0.117 0.115

0.141 0.151 0.141 0.138 0.126 0.123 0.120 0.118

0.086 0.085 0.086 0.079 0.080 0.079 0.080 0.080

0.158 0.169 0.158 0.155 0.142 0.138 0.134 0.133

0.082 0.080 0.082 0.077 0.077 0.076 0.076 0.075

0.070 0.067 0.070 0.069 0.069 0.069 0.070 0.069

0.099 0.108 0.099 0.105 0.100 0.099 0.098 0.096

0.069 0.079 0.069 0.062 0.055 0.055 0.055 0.055

0.077 0.074 0.077 0.079 0.079 0.079 0.078 0.077

0.097 0.104 0.097 0.096 0.087 0.085 0.083 0.082

0.140 0.145 0.140 0.123 0.121 0.115 0.110 0.108

0.089 0.087 0.089 0.084 0.084 0.084 0.083 0.082

0.073 0.071 0.073 0.072 0.072 0.072 0.073 0.073

0.098 0.097 0.098 0.084 0.087 0.086 0.085 0.084

0.099 0.113 0.099 0.088 0.079 0.079 0.078 0.078

0.071 0.070 0.071 0.065 0.066 0.066 0.066 0.066

0.132 0.137 0.132 0.116 0.115 0.108 0.104 0.102

0.082 0.080 0.082 0.077 0.078 0.077 0.076 0.076

0.071 0.069 0.071 0.073 0.073 0.073 0.072 0.072

0.069 0.068 0.069 0.065 0.065 0.065 0.064 0.063

0.098 0.107 0.098 0.104 0.099 0.098 0.097 0.096

0.074 0.074 0.074 0.068 0.069 0.069 0.069 0.069

0.1048 0.108 0.1048 0.101 0.098 0.09675 0.096 0.095

Base 2010 2011 2012 2013 2014 2015 2016

2011 1 2 3 4 5 6 7

0.103 0.102 0.103 0.088 0.091 0.091 0.090 0.090

0.148 0.143 0.148 0.152 0.152 0.152 0.151 0.150

0.096 0.095 0.096 0.088 0.089 0.089 0.091 0.091

0.077 0.088 0.077 0.069 0.062 0.062 0.062 0.063

0.137 0.132 0.137 0.141 0.141 0.141 0.140 0.140

0.083 0.083 0.083 0.076 0.077 0.078 0.079 0.079

0.172 0.179 0.172 0.152 0.151 0.143 0.137 0.135

0.122 0.120 0.122 0.115 0.116 0.116 0.115 0.114

0.132 0.129 0.132 0.125 0.125 0.125 0.124 0.123

0.110 0.108 0.110 0.104 0.104 0.104 0.103 0.103

0.091 0.089 0.091 0.086 0.087 0.086 0.086 0.085

0.223 0.215 0.223 0.230 0.230 0.230 0.228 0.227

0.066 0.066 0.066 0.061 0.062 0.062 0.063 0.063

0.116 0.127 0.116 0.124 0.117 0.117 0.116 0.115

0.085 0.093 0.085 0.091 0.086 0.086 0.085 0.085

0.077 0.075 0.077 0.077 0.077 0.076 0.078 0.078

0.080 0.078 0.080 0.080 0.080 0.080 0.081 0.081

0.078 0.077 0.078 0.067 0.069 0.069 0.068 0.068
0.079 0.090 0.079 0.070 0.063 0.063 0.063 0.064

0.128 0.133 0.128 0.113 0.112 0.106 0.102 0.101

0.122 0.120 0.122 0.115 0.116 0.116 0.115 0.114

0.157 0.163 0.157 0.138 0.137 0.130 0.125 0.123

0.094 0.104 0.094 0.101 0.096 0.096 0.095 0.094

0.081 0.078 0.081 0.080 0.080 0.080 0.082 0.081

0.097 0.096 0.097 0.083 0.086 0.086 0.085 0.085

0.071 0.069 0.071 0.071 0.071 0.071 0.072 0.072

0.085 0.084 0.085 0.078 0.079 0.080 0.081 0.081

0.075 0.073 0.075 0.074 0.074 0.074 0.076 0.075

0.109 0.108 0.109 0.100 0.101 0.102 0.104 0.103

0.149 0.154 0.149 0.131 0.130 0.123 0.118 0.117

0.141 0.151 0.141 0.139 0.127 0.124 0.121 0.121

0.086 0.085 0.086 0.079 0.080 0.080 0.082 0.082

0.158 0.169 0.158 0.156 0.143 0.139 0.136 0.135

0.082 0.080 0.082 0.077 0.077 0.077 0.076 0.076

0.070 0.067 0.070 0.069 0.069 0.069 0.071 0.070

0.099 0.108 0.099 0.105 0.100 0.100 0.099 0.098

0.069 0.079 0.069 0.062 0.055 0.056 0.056 0.056

0.077 0.074 0.077 0.079 0.079 0.079 0.078 0.078

0.097 0.104 0.097 0.096 0.088 0.086 0.084 0.083

0.140 0.145 0.140 0.123 0.122 0.116 0.111 0.110

0.089 0.087 0.089 0.084 0.085 0.084 0.084 0.083

0.073 0.071 0.073 0.072 0.072 0.072 0.074 0.073

0.098 0.097 0.098 0.084 0.087 0.087 0.086 0.086

0.099 0.113 0.099 0.088 0.079 0.080 0.080 0.080

0.071 0.070 0.071 0.065 0.066 0.067 0.068 0.068

0.132 0.137 0.132 0.116 0.116 0.110 0.105 0.104

0.082 0.080 0.082 0.078 0.078 0.078 0.077 0.077

0.071 0.069 0.071 0.073 0.073 0.073 0.073 0.072

0.069 0.068 0.069 0.065 0.066 0.065 0.065 0.064

0.098 0.107 0.098 0.105 0.099 0.099 0.098 0.097

0.074 0.074 0.074 0.068 0.069 0.070 0.071 0.071

0.105 0.1084 0.105 0.101 0.098 0.098 0.097 0.096
d to 2011$)

2013 2014 2015 2016 2017 2018 2019 2020

0.87 0.82 0.79 0.77 0.77 0.76 0.77 0.77

0.89 0.87 0.85 0.84 0.84 0.83 0.83 0.83

1.01 1.00 0.99 0.98 0.98 0.98 0.97 0.96

0.99 0.99 1.01 1.00 1.00 0.99 0.98 0.98

0.94 0.94 0.93 0.92 0.92 0.92 0.92 0.93

0.89 0.88 0.87 0.85 0.85 0.85 0.86 0.86

0.80 0.80 0.79 0.79 0.80 0.81 0.81 0.82

0.93 0.93 0.93 0.93 0.93 0.92 0.91 0.91

1.03 1.03 1.02 1.01 1.01 0.98 0.97 0.96

0.93 0.92 0.9126 0.90 0.90 0.90 0.90 0.90

verted to 2011$)

2013 2014 2015 2016 2017 2018 2019 2020

0.87 0.83 0.80 0.78 0.78 0.78 0.79 0.81

0.90 0.88 0.86 0.85 0.85 0.85 0.85 0.85

1.01 1.01 1.00 0.99 1.00 1.00 0.99 0.99

0.99 0.99 1.01 1.01 1.01 1.00 1.00 0.99

0.95 0.95 0.94 0.93 0.93 0.93 0.94 0.95

0.89 0.88 0.88 0.87 0.87 0.87 0.88 0.89

0.80 0.81 0.81 0.81 0.82 0.83 0.84 0.84

0.93 0.94 0.95 0.95 0.96 0.95 0.94 0.94

1.03 1.03 1.02 1.02 1.01 0.99 0.98 0.98

0.94 0.93 0.92 0.92 0.92 0.92 0.92 0.92

verted to 2011$)

2013 2014 2015 2016 2017 2018 2019 2020

0.87 0.82 0.78 0.77 0.77 0.76 0.77 0.77

0.90 0.87 0.84 0.83 0.83 0.82 0.82 0.82

1.01 1.00 0.98 0.97 0.96 0.95 0.94 0.93

EO2011&subject=0-AEO2011&table=18-AEO2011®ion=0-
0.99 0.98 0.99 0.98 0.98 0.97 0.96 0.95

0.94 0.93 0.92 0.91 0.91 0.90 0.91 0.92

0.89 0.87 0.86 0.85 0.83 0.83 0.84 0.84

0.80 0.80 0.79 0.78 0.79 0.80 0.80 0.80

0.93 0.92 0.92 0.91 0.91 0.90 0.89 0.88

1.03 1.03 1.01 1.01 0.99 0.97 0.96 0.94

0.93 0.92 0.91 0.90 0.89 0.88 0.88 0.88

# Bld

$/kWh (1,000) Weight

0.067 129 8.643

0.077 142 10.934

0.082 297 24.354

0.083 443 36.769

0.075 386 28.95

0.076 226 17.176

0.081 824 66.744

0.07910503

 Expenditure Intensities for All Buildings (Including Malls), 2003

s (Including Malls), 2003

2013 2014 2015 2016 2017 2018 2019 2020

$ 0.135 $ 0.128 $ 0.123 $ 0.120 $ 0.120 $ 0.119 $ 0.120 $ 0.119

$ 0.122 $ 0.119 $ 0.116 $ 0.114 $ 0.115 $ 0.114 $ 0.114 $ 0.114

$ 0.092 $ 0.092 $ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.088

$ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.074

$ 0.093 $ 0.092 $ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.091 $ 0.092

$ 0.084 $ 0.083 $ 0.082 $ 0.081 $ 0.080 $ 0.080 $ 0.082 $ 0.082

$ 0.073 $ 0.073 $ 0.072 $ 0.072 $ 0.073 $ 0.074 $ 0.074 $ 0.074

$ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.080 $ 0.079 $ 0.079

$ 0.121 $ 0.121 $ 0.120 $ 0.119 $ 0.119 $ 0.116 $ 0.114 $ 0.113

$ 0.096 $ 0.095 $ 0.094 $ 0.093 $ 0.093 $ 0.092 $ 0.092 $ 0.092
1$ per kWh)

2013 2014 2015 2016 2017 2018 2019 2020

$ 0.136 $ 0.129 $ 0.124 $ 0.122 $ 0.122 $ 0.121 $ 0.123 $ 0.125

$ 0.123 $ 0.120 $ 0.118 $ 0.117 $ 0.116 $ 0.116 $ 0.116 $ 0.117

$ 0.093 $ 0.093 $ 0.092 $ 0.091 $ 0.091 $ 0.091 $ 0.091 $ 0.090

$ 0.075 $ 0.075 $ 0.077 $ 0.076 $ 0.077 $ 0.076 $ 0.076 $ 0.075

$ 0.093 $ 0.093 $ 0.092 $ 0.091 $ 0.092 $ 0.092 $ 0.093 $ 0.094

$ 0.084 $ 0.084 $ 0.083 $ 0.083 $ 0.082 $ 0.082 $ 0.084 $ 0.084

$ 0.073 $ 0.074 $ 0.074 $ 0.074 $ 0.075 $ 0.076 $ 0.076 $ 0.077

$ 0.081 $ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.083 $ 0.082 $ 0.081

$ 0.121 $ 0.122 $ 0.120 $ 0.120 $ 0.119 $ 0.117 $ 0.116 $ 0.115

$ 0.096 $ 0.096 $ 0.095 $ 0.094 $ 0.095 $ 0.094 $ 0.094 $ 0.095

1$ per kWh)

2013 2014 2015 2016 2017 2018 2019 2020

$ 0.136 $ 0.127 $ 0.122 $ 0.119 $ 0.119 $ 0.119 $ 0.119 $ 0.119

$ 0.122 $ 0.119 $ 0.115 $ 0.113 $ 0.113 $ 0.112 $ 0.112 $ 0.112

$ 0.093 $ 0.091 $ 0.090 $ 0.089 $ 0.088 $ 0.087 $ 0.086 $ 0.085

$ 0.075 $ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.074 $ 0.073 $ 0.072

$ 0.093 $ 0.092 $ 0.091 $ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090

$ 0.084 $ 0.083 $ 0.082 $ 0.080 $ 0.079 $ 0.079 $ 0.080 $ 0.080

$ 0.073 $ 0.073 $ 0.072 $ 0.071 $ 0.072 $ 0.073 $ 0.073 $ 0.073

$ 0.081 $ 0.080 $ 0.080 $ 0.079 $ 0.079 $ 0.078 $ 0.077 $ 0.076

$ 0.121 $ 0.121 $ 0.120 $ 0.119 $ 0.117 $ 0.115 $ 0.113 $ 0.111

$ 0.096 $ 0.095 $ 0.093 $ 0.092 $ 0.092 $ 0.091 $ 0.091 $ 0.090
uto-complete through the rest of the economic cases and through the years.

2017 2018 2019 2020 2021 2022 2023 2024 2025

8 9 10 11 12 13 14 15 16

0.086 0.085 0.087 0.087 0.087 0.086 0.085 0.084 0.083

0.147 0.143 0.141 0.139 0.137 0.137 0.137 0.137 0.136

0.087 0.086 0.085 0.084 0.083 0.083 0.083 0.083 0.083

0.061 0.062 0.062 0.062 0.062 0.063 0.062 0.063 0.063

0.136 0.133 0.131 0.129 0.127 0.128 0.128 0.127 0.126

0.076 0.075 0.074 0.073 0.072 0.073 0.073 0.072 0.072

0.132 0.131 0.132 0.132 0.133 0.134 0.135 0.137 0.138

0.111 0.111 0.112 0.112 0.113 0.114 0.113 0.112 0.112

0.120 0.120 0.121 0.122 0.122 0.123 0.123 0.122 0.121

0.100 0.100 0.100 0.101 0.102 0.102 0.102 0.101 0.101

0.083 0.083 0.083 0.084 0.084 0.085 0.085 0.084 0.084

0.222 0.217 0.214 0.210 0.207 0.208 0.208 0.207 0.205

0.060 0.059 0.059 0.058 0.058 0.058 0.058 0.058 0.057

0.111 0.109 0.108 0.107 0.106 0.105 0.104 0.103 0.103

0.081 0.081 0.080 0.079 0.078 0.077 0.076 0.076 0.076

0.076 0.075 0.074 0.074 0.073 0.072 0.071 0.071 0.071

0.079 0.078 0.078 0.077 0.076 0.075 0.074 0.074 0.074

0.065 0.065 0.066 0.066 0.066 0.065 0.064 0.064 0.063

0.062 0.063 0.063 0.063 0.063 0.064 0.063 0.064 0.065

0.098 0.098 0.098 0.098 0.099 0.100 0.101 0.102 0.102

0.111 0.111 0.112 0.112 0.113 0.114 0.113 0.112 0.112

0.120 0.120 0.120 0.120 0.121 0.122 0.123 0.125 0.125

0.091 0.089 0.088 0.087 0.087 0.086 0.085 0.084 0.084

0.079 0.079 0.078 0.077 0.076 0.076 0.075 0.074 0.075

0.081 0.081 0.082 0.082 0.082 0.081 0.080 0.080 0.078

0.070 0.069 0.069 0.068 0.067 0.066 0.066 0.065 0.066

0.077 0.076 0.075 0.075 0.074 0.074 0.074 0.074 0.074

0.074 0.073 0.072 0.071 0.071 0.070 0.069 0.069 0.069

0.099 0.097 0.096 0.096 0.095 0.095 0.095 0.094 0.094

0.114 0.113 0.114 0.114 0.114 0.116 0.117 0.119 0.119

0.117 0.116 0.116 0.115 0.116 0.117 0.118 0.117 0.118

0.078 0.077 0.076 0.075 0.075 0.075 0.075 0.075 0.074

0.131 0.130 0.130 0.129 0.130 0.131 0.132 0.132 0.132

0.074 0.074 0.074 0.075 0.075 0.076 0.076 0.075 0.075

0.068 0.068 0.067 0.066 0.066 0.065 0.064 0.064 0.064

0.095 0.093 0.092 0.091 0.090 0.090 0.089 0.088 0.088

0.054 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.057

0.076 0.074 0.073 0.072 0.071 0.071 0.071 0.071 0.070

0.081 0.080 0.080 0.080 0.080 0.081 0.081 0.081 0.081

0.107 0.107 0.107 0.107 0.108 0.109 0.110 0.111 0.112
0.081 0.081 0.082 0.082 0.082 0.083 0.083 0.082 0.082

0.072 0.071 0.070 0.070 0.069 0.068 0.067 0.067 0.067

0.082 0.082 0.083 0.083 0.083 0.082 0.081 0.080 0.079

0.078 0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.081

0.065 0.064 0.063 0.062 0.062 0.062 0.062 0.062 0.062

0.101 0.101 0.101 0.101 0.102 0.103 0.104 0.105 0.106

0.075 0.075 0.075 0.076 0.076 0.076 0.076 0.076 0.075

0.071 0.069 0.068 0.067 0.066 0.066 0.066 0.066 0.065

0.063 0.063 0.063 0.064 0.064 0.064 0.064 0.064 0.063

0.094 0.093 0.092 0.091 0.090 0.089 0.088 0.087 0.087

0.068 0.067 0.066 0.065 0.065 0.065 0.065 0.065 0.064

0.093 0.093 0.093 0.092 0.092 0.092 0.092 0.091 0.091

2017 2018 2019 2020 2021 2022 2023 2024 2025

8 9 10 11 12 13 14 15 16

0.087 0.087 0.089 0.089 0.089 0.089 0.088 0.087 0.086

0.149 0.145 0.143 0.142 0.140 0.140 0.140 0.141 0.141

0.089 0.088 0.087 0.087 0.086 0.086 0.085 0.085 0.086

0.062 0.062 0.063 0.063 0.062 0.063 0.064 0.065 0.066

0.138 0.135 0.133 0.131 0.130 0.130 0.130 0.131 0.131

0.078 0.076 0.076 0.076 0.075 0.075 0.074 0.074 0.075

0.133 0.131 0.132 0.132 0.135 0.136 0.139 0.141 0.141

0.113 0.112 0.113 0.114 0.115 0.116 0.116 0.115 0.115

0.122 0.122 0.122 0.123 0.124 0.125 0.125 0.125 0.124

0.101 0.101 0.102 0.103 0.103 0.104 0.104 0.104 0.103

0.084 0.084 0.084 0.085 0.086 0.086 0.086 0.086 0.086

0.225 0.219 0.217 0.214 0.212 0.212 0.211 0.213 0.213

0.062 0.061 0.061 0.060 0.060 0.059 0.059 0.059 0.059

0.113 0.113 0.112 0.111 0.110 0.109 0.108 0.108 0.107

0.083 0.083 0.083 0.082 0.081 0.080 0.080 0.079 0.079

0.077 0.076 0.076 0.075 0.075 0.075 0.074 0.074 0.074

0.080 0.079 0.079 0.078 0.078 0.078 0.077 0.077 0.078

0.066 0.066 0.067 0.067 0.067 0.067 0.067 0.066 0.065

0.063 0.063 0.064 0.064 0.064 0.064 0.065 0.066 0.067

0.099 0.098 0.099 0.098 0.100 0.101 0.103 0.105 0.105

0.112 0.112 0.113 0.114 0.115 0.116 0.116 0.115 0.115

0.121 0.120 0.121 0.120 0.123 0.124 0.126 0.128 0.129

0.092 0.093 0.092 0.091 0.090 0.089 0.089 0.088 0.088

0.081 0.080 0.079 0.079 0.079 0.078 0.078 0.078 0.078

0.082 0.082 0.084 0.084 0.084 0.084 0.083 0.083 0.081

0.071 0.070 0.070 0.069 0.069 0.069 0.068 0.068 0.069

0.079 0.078 0.078 0.077 0.077 0.076 0.076 0.076 0.076

0.075 0.074 0.074 0.073 0.073 0.072 0.072 0.072 0.072

0.101 0.100 0.099 0.099 0.098 0.097 0.097 0.097 0.097
0.114 0.113 0.114 0.114 0.116 0.117 0.120 0.121 0.122

0.118 0.118 0.118 0.118 0.118 0.121 0.121 0.121 0.121

0.080 0.079 0.078 0.078 0.078 0.077 0.077 0.077 0.077

0.133 0.132 0.132 0.132 0.133 0.135 0.136 0.136 0.136

0.075 0.075 0.075 0.076 0.076 0.077 0.077 0.077 0.077

0.069 0.069 0.068 0.068 0.068 0.067 0.067 0.067 0.067

0.097 0.097 0.096 0.095 0.094 0.093 0.093 0.092 0.092

0.055 0.056 0.056 0.056 0.056 0.056 0.057 0.058 0.059

0.077 0.075 0.074 0.073 0.073 0.073 0.072 0.073 0.073

0.082 0.081 0.081 0.081 0.082 0.083 0.083 0.084 0.084

0.108 0.107 0.107 0.107 0.109 0.110 0.112 0.114 0.115

0.082 0.082 0.083 0.083 0.084 0.084 0.084 0.084 0.084

0.073 0.072 0.072 0.071 0.071 0.071 0.070 0.070 0.070

0.083 0.083 0.085 0.085 0.085 0.085 0.084 0.083 0.082

0.079 0.080 0.080 0.080 0.080 0.081 0.081 0.083 0.084

0.066 0.065 0.065 0.065 0.064 0.064 0.063 0.063 0.064

0.102 0.101 0.102 0.101 0.103 0.104 0.106 0.108 0.108

0.076 0.076 0.076 0.077 0.077 0.078 0.078 0.077 0.077

0.072 0.070 0.069 0.068 0.068 0.067 0.067 0.068 0.068

0.064 0.063 0.064 0.064 0.065 0.065 0.065 0.065 0.065

0.096 0.096 0.095 0.094 0.093 0.093 0.092 0.091 0.091

0.069 0.068 0.068 0.067 0.067 0.067 0.066 0.066 0.067

0.095 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

2017 2018 2019 2020 2021 2022 2023 2024 2025

8 9 10 11 12 13 14 15 16

0.089 0.089 0.091 0.091 0.092 0.092 0.092 0.092 0.090

0.149 0.147 0.145 0.144 0.143 0.144 0.144 0.145 0.145

0.091 0.091 0.090 0.089 0.089 0.089 0.089 0.089 0.090

0.064 0.064 0.065 0.065 0.066 0.066 0.067 0.069 0.070

0.139 0.136 0.135 0.134 0.133 0.133 0.134 0.134 0.134

0.080 0.079 0.078 0.078 0.078 0.078 0.078 0.078 0.079

0.135 0.134 0.136 0.139 0.141 0.143 0.147 0.146 0.149

0.114 0.114 0.115 0.117 0.118 0.119 0.120 0.120 0.120

0.123 0.124 0.125 0.126 0.127 0.129 0.129 0.129 0.130

0.103 0.103 0.104 0.105 0.106 0.107 0.108 0.108 0.108

0.085 0.085 0.086 0.087 0.088 0.089 0.089 0.089 0.089

0.226 0.222 0.220 0.218 0.217 0.217 0.218 0.219 0.219

0.063 0.063 0.062 0.062 0.062 0.062 0.062 0.062 0.063

0.115 0.115 0.115 0.114 0.113 0.112 0.111 0.111 0.111

0.085 0.085 0.084 0.084 0.083 0.083 0.082 0.082 0.082

0.078 0.077 0.077 0.077 0.076 0.076 0.076 0.076 0.077

0.081 0.080 0.080 0.080 0.080 0.080 0.079 0.079 0.080

0.068 0.068 0.069 0.069 0.070 0.070 0.070 0.070 0.069
0.065 0.065 0.066 0.066 0.067 0.068 0.069 0.070 0.072

0.100 0.100 0.101 0.103 0.105 0.106 0.109 0.108 0.111

0.114 0.114 0.115 0.117 0.118 0.119 0.120 0.120 0.120

0.123 0.123 0.124 0.127 0.128 0.130 0.134 0.133 0.136

0.094 0.094 0.094 0.093 0.093 0.092 0.091 0.091 0.091

0.082 0.081 0.081 0.080 0.080 0.080 0.080 0.080 0.080

0.084 0.084 0.086 0.086 0.087 0.087 0.087 0.087 0.085

0.072 0.071 0.071 0.071 0.070 0.070 0.070 0.070 0.071

0.081 0.081 0.080 0.080 0.079 0.079 0.079 0.080 0.080

0.076 0.075 0.075 0.074 0.074 0.074 0.074 0.074 0.074

0.104 0.103 0.102 0.102 0.102 0.101 0.101 0.102 0.103

0.116 0.116 0.118 0.120 0.121 0.123 0.126 0.126 0.128

0.120 0.120 0.120 0.121 0.122 0.123 0.123 0.124 0.124

0.082 0.081 0.081 0.080 0.080 0.080 0.080 0.080 0.081

0.135 0.135 0.135 0.135 0.136 0.138 0.138 0.139 0.140

0.076 0.076 0.077 0.078 0.078 0.080 0.080 0.080 0.080

0.070 0.070 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.098 0.098 0.098 0.097 0.097 0.096 0.095 0.095 0.095

0.057 0.057 0.058 0.058 0.059 0.059 0.060 0.062 0.063

0.077 0.076 0.075 0.075 0.074 0.075 0.075 0.075 0.075

0.083 0.083 0.083 0.083 0.084 0.085 0.085 0.086 0.086

0.109 0.109 0.110 0.113 0.114 0.116 0.119 0.118 0.121

0.083 0.083 0.084 0.085 0.086 0.087 0.087 0.087 0.087

0.074 0.073 0.073 0.072 0.072 0.072 0.072 0.072 0.072

0.085 0.085 0.087 0.087 0.088 0.088 0.088 0.088 0.086

0.081 0.082 0.083 0.083 0.084 0.085 0.086 0.089 0.090

0.068 0.067 0.067 0.067 0.066 0.066 0.066 0.067 0.067

0.103 0.103 0.104 0.107 0.108 0.110 0.112 0.112 0.114

0.077 0.077 0.078 0.079 0.079 0.080 0.080 0.080 0.081

0.072 0.071 0.070 0.069 0.069 0.069 0.069 0.070 0.070

0.064 0.065 0.065 0.066 0.067 0.067 0.068 0.068 0.068

0.097 0.098 0.097 0.096 0.096 0.095 0.094 0.094 0.094

0.071 0.071 0.070 0.070 0.069 0.069 0.069 0.070 0.070

0.096 0.096 0.096 0.096 0.097 0.097 0.097 0.098 0.098
2021 2022 2023 2024 2025 2026 2027 2028 2029

0.78 0.79 0.80 0.82 0.82 0.83 0.83 0.81 0.81

0.84 0.85 0.86 0.86 0.86 0.86 0.86 0.86 0.86

0.95 0.95 0.94 0.93 0.93 0.92 0.92 0.92 0.92

0.97 0.97 0.96 0.96 0.96 0.96 0.96 0.96 0.96

0.94 0.95 0.95 0.94 0.94 0.94 0.94 0.94 0.94

0.86 0.86 0.86 0.85 0.84 0.83 0.83 0.83 0.83

0.81 0.82 0.82 0.84 0.85 0.86 0.87 0.89 0.90

0.90 0.90 0.89 0.89 0.90 0.90 0.90 0.91 0.92

0.95 0.95 0.95 0.95 0.95 0.96 0.96 0.97 0.95

0.89 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90

2021 2022 2023 2024 2025 2026 2027 2028 2029

0.82 0.83 0.85 0.85 0.86 0.85 0.84 0.84 0.84

0.86 0.87 0.87 0.88 0.88 0.88 0.88 0.89 0.90

0.98 0.97 0.96 0.96 0.96 0.97 0.97 0.98 0.98

0.99 0.99 0.99 0.99 0.99 1.00 1.00 1.00 1.01

0.96 0.98 0.98 0.98 0.98 0.98 0.98 0.99 0.99

0.89 0.90 0.89 0.89 0.88 0.88 0.89 0.90 0.89

0.85 0.86 0.87 0.90 0.91 0.92 0.95 0.94 0.96

0.93 0.93 0.93 0.94 0.94 0.94 0.94 0.95 0.96

0.97 0.97 0.98 0.98 0.98 0.99 1.00 1.00 0.99

0.92 0.93 0.93 0.93 0.94 0.94 0.95 0.95 0.95

2021 2022 2023 2024 2025 2026 2027 2028 2029

0.77 0.78 0.79 0.80 0.80 0.80 0.79 0.78 0.78

0.82 0.83 0.83 0.83 0.83 0.84 0.83 0.83 0.83

0.92 0.91 0.90 0.89 0.89 0.89 0.89 0.88 0.88
0.94 0.93 0.92 0.92 0.92 0.92 0.92 0.91 0.91

0.92 0.93 0.93 0.92 0.92 0.91 0.91 0.91 0.91

0.84 0.84 0.83 0.82 0.81 0.80 0.80 0.79 0.79

0.81 0.81 0.81 0.81 0.82 0.84 0.84 0.85 0.86

0.87 0.87 0.87 0.87 0.87 0.86 0.87 0.87 0.87

0.93 0.93 0.93 0.92 0.92 0.92 0.92 0.92 0.92

0.88 0.88 0.87 0.87 0.87 0.87 0.87 0.87 0.87

2021 2022 2023 2024 2025 2026 2027 2028 2029

$ 0.121 $ 0.123 $ 0.125 $ 0.127 $ 0.128 $ 0.129 $ 0.129 $ 0.127 $ 0.126

$ 0.115 $ 0.117 $ 0.117 $ 0.117 $ 0.117 $ 0.117 $ 0.118 $ 0.118 $ 0.118

$ 0.087 $ 0.087 $ 0.086 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.084

$ 0.074 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073

$ 0.092 $ 0.093 $ 0.093 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093

$ 0.082 $ 0.082 $ 0.081 $ 0.080 $ 0.079 $ 0.078 $ 0.078 $ 0.078 $ 0.078

$ 0.074 $ 0.075 $ 0.075 $ 0.076 $ 0.078 $ 0.079 $ 0.080 $ 0.081 $ 0.082

$ 0.079 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.079 $ 0.080

$ 0.112 $ 0.112 $ 0.111 $ 0.112 $ 0.113 $ 0.113 $ 0.113 $ 0.114 $ 0.112

$ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093
2021 2022 2023 2024 2025 2026 2027 2028 2029

$ 0.127 $ 0.129 $ 0.132 $ 0.132 $ 0.134 $ 0.133 $ 0.131 $ 0.130 $ 0.130

$ 0.118 $ 0.119 $ 0.119 $ 0.120 $ 0.120 $ 0.121 $ 0.121 $ 0.122 $ 0.122

$ 0.090 $ 0.089 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.090

$ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.095 $ 0.096 $ 0.096 $ 0.096 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.097

$ 0.085 $ 0.085 $ 0.084 $ 0.084 $ 0.083 $ 0.083 $ 0.084 $ 0.085 $ 0.085

$ 0.077 $ 0.079 $ 0.080 $ 0.082 $ 0.083 $ 0.084 $ 0.087 $ 0.086 $ 0.088

$ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.082 $ 0.083 $ 0.083

$ 0.114 $ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.117 $ 0.118 $ 0.118 $ 0.117

$ 0.095 $ 0.095 $ 0.096 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.098 $ 0.098

2021 2022 2023 2024 2025 2026 2027 2028 2029

$ 0.120 $ 0.121 $ 0.122 $ 0.124 $ 0.124 $ 0.124 $ 0.123 $ 0.122 $ 0.121

$ 0.112 $ 0.113 $ 0.114 $ 0.114 $ 0.114 $ 0.115 $ 0.114 $ 0.113 $ 0.113

$ 0.084 $ 0.083 $ 0.082 $ 0.082 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081

$ 0.072 $ 0.071 $ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.069 $ 0.069

$ 0.091 $ 0.091 $ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.089 $ 0.089

$ 0.080 $ 0.079 $ 0.078 $ 0.077 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.074

$ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.075 $ 0.076 $ 0.077 $ 0.078 $ 0.079

$ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.075 $ 0.076 $ 0.075

$ 0.109 $ 0.110 $ 0.110 $ 0.109 $ 0.108 $ 0.108 $ 0.109 $ 0.109 $ 0.108

$ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.089
2026 2027 2028 2029 2030 2031 2032 2033 2034

17 18 19 20 21 22 23 24 25

0.082 0.082 0.081 0.081 0.080 0.079 0.079 0.079 0.080

0.136 0.137 0.136 0.135 0.133 0.132 0.130 0.129 0.128

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.065 0.065 0.066 0.066 0.067 0.067 0.067 0.067 0.068

0.126 0.127 0.127 0.126 0.123 0.122 0.121 0.120 0.119

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.073

0.138 0.136 0.135 0.134 0.131 0.130 0.129 0.129 0.129

0.112 0.111 0.111 0.111 0.110 0.110 0.109 0.109 0.109

0.121 0.121 0.120 0.120 0.120 0.119 0.118 0.118 0.118

0.100 0.100 0.100 0.100 0.099 0.099 0.098 0.098 0.098

0.083 0.083 0.083 0.083 0.082 0.082 0.081 0.081 0.081

0.205 0.206 0.206 0.205 0.201 0.199 0.197 0.195 0.193

0.057 0.057 0.058 0.057 0.058 0.058 0.058 0.058 0.058

0.103 0.103 0.102 0.102 0.102 0.101 0.101 0.101 0.102

0.076 0.075 0.075 0.075 0.075 0.075 0.074 0.075 0.075

0.071 0.071 0.071 0.070 0.070 0.069 0.069 0.069 0.070

0.074 0.074 0.074 0.073 0.073 0.072 0.072 0.072 0.073

0.062 0.062 0.062 0.061 0.061 0.060 0.060 0.060 0.061

0.066 0.066 0.067 0.068 0.068 0.068 0.068 0.069 0.069

0.102 0.101 0.100 0.100 0.098 0.097 0.096 0.096 0.096

0.112 0.111 0.111 0.111 0.110 0.110 0.109 0.109 0.109

0.125 0.124 0.123 0.122 0.119 0.118 0.118 0.117 0.117

0.084 0.084 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.075 0.074 0.074 0.073 0.073 0.073 0.073 0.073 0.073

0.078 0.077 0.077 0.076 0.076 0.075 0.075 0.075 0.075

0.066 0.065 0.065 0.065 0.064 0.064 0.064 0.064 0.064

0.073 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.069 0.069 0.069 0.068 0.068 0.067 0.067 0.067 0.068

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.095 0.095

0.119 0.117 0.116 0.116 0.113 0.112 0.112 0.111 0.111

0.118 0.118 0.117 0.117 0.117 0.117 0.116 0.117 0.117

0.074 0.074 0.075 0.074 0.074 0.074 0.074 0.075 0.075

0.133 0.132 0.131 0.131 0.131 0.131 0.131 0.131 0.131

0.074 0.074 0.074 0.074 0.074 0.073 0.073 0.073 0.073

0.064 0.064 0.064 0.063 0.063 0.063 0.062 0.063 0.063

0.088 0.087 0.087 0.087 0.087 0.087 0.086 0.087 0.087

0.058 0.058 0.059 0.059 0.060 0.060 0.060 0.060 0.061

0.070 0.071 0.071 0.070 0.069 0.068 0.067 0.067 0.066

0.082 0.081 0.081 0.081 0.081 0.081 0.080 0.080 0.081

0.112 0.110 0.109 0.109 0.106 0.105 0.105 0.104 0.104
0.082 0.081 0.081 0.081 0.081 0.080 0.080 0.079 0.080

0.067 0.067 0.067 0.066 0.066 0.066 0.066 0.066 0.066

0.079 0.078 0.078 0.077 0.077 0.076 0.076 0.076 0.076

0.082 0.083 0.084 0.085 0.086 0.086 0.086 0.086 0.087

0.061 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.106 0.104 0.103 0.103 0.100 0.100 0.099 0.099 0.099

0.075 0.075 0.075 0.075 0.074 0.074 0.073 0.073 0.073

0.065 0.066 0.066 0.065 0.064 0.063 0.063 0.062 0.062

0.063 0.063 0.063 0.063 0.062 0.062 0.062 0.062 0.062

0.087 0.087 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.064 0.064 0.065 0.064 0.065 0.065 0.065 0.065 0.065

0.091 0.091 0.091 0.091 0.090 0.090 0.090 0.090 0.090

2026 2027 2028 2029 2030 2031 2032 2033 2034

17 18 19 20 21 22 23 24 25

0.085 0.085 0.085 0.085 0.085 0.085 0.084 0.084 0.084

0.141 0.142 0.143 0.140 0.139 0.137 0.136 0.135 0.134

0.086 0.086 0.087 0.088 0.088 0.089 0.088 0.088 0.089

0.067 0.068 0.068 0.069 0.070 0.071 0.071 0.072 0.072

0.131 0.132 0.133 0.130 0.129 0.127 0.126 0.125 0.124

0.075 0.075 0.076 0.076 0.077 0.077 0.077 0.077 0.077

0.143 0.143 0.140 0.140 0.137 0.135 0.134 0.134 0.134

0.115 0.115 0.115 0.116 0.116 0.115 0.115 0.115 0.115

0.124 0.124 0.125 0.125 0.125 0.125 0.124 0.124 0.125

0.103 0.103 0.104 0.104 0.104 0.104 0.103 0.103 0.104

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.213 0.215 0.216 0.212 0.209 0.208 0.205 0.204 0.202

0.060 0.060 0.060 0.061 0.061 0.062 0.061 0.061 0.062

0.107 0.107 0.107 0.107 0.107 0.108 0.108 0.108 0.109

0.079 0.079 0.078 0.078 0.079 0.079 0.079 0.080 0.080

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.075

0.077 0.077 0.077 0.077 0.077 0.078 0.077 0.078 0.078

0.065 0.065 0.065 0.065 0.065 0.064 0.064 0.064 0.064

0.068 0.069 0.070 0.071 0.072 0.072 0.072 0.073 0.074

0.106 0.106 0.104 0.104 0.102 0.100 0.100 0.100 0.100

0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115

0.130 0.130 0.128 0.127 0.125 0.123 0.122 0.122 0.122

0.087 0.087 0.087 0.087 0.087 0.088 0.088 0.088 0.089

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.081 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.069 0.068 0.068 0.068 0.068 0.069 0.069 0.069 0.069

0.077 0.077 0.077 0.078 0.078 0.079 0.079 0.079 0.079

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.098 0.098 0.099 0.100 0.100 0.101 0.101 0.101 0.101
0.123 0.123 0.121 0.120 0.119 0.116 0.116 0.116 0.115

0.121 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.123

0.078 0.078 0.078 0.079 0.079 0.080 0.079 0.079 0.080

0.136 0.136 0.137 0.136 0.137 0.137 0.137 0.137 0.138

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.091 0.091 0.091 0.091 0.091 0.092 0.092 0.092 0.093

0.060 0.060 0.061 0.062 0.063 0.063 0.064 0.064 0.065

0.073 0.074 0.074 0.073 0.072 0.071 0.070 0.070 0.069

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.085

0.116 0.116 0.114 0.113 0.111 0.109 0.109 0.109 0.108

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.071

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.085 0.086 0.087 0.089 0.090 0.091 0.091 0.092 0.093

0.064 0.064 0.065 0.065 0.066 0.066 0.066 0.066 0.066

0.110 0.110 0.107 0.107 0.105 0.103 0.103 0.103 0.103

0.077 0.077 0.078 0.078 0.078 0.078 0.077 0.077 0.078

0.068 0.068 0.069 0.068 0.067 0.066 0.065 0.065 0.064

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.090 0.090 0.090 0.090 0.090 0.091 0.091 0.091 0.092

0.067 0.067 0.068 0.068 0.069 0.069 0.069 0.069 0.069

0.094 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

2026 2027 2028 2029 2030 2031 2032 2033 2034

17 18 19 20 21 22 23 24 25

0.091 0.091 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.146 0.148 0.148 0.146 0.145 0.144 0.144 0.144 0.143

0.090 0.090 0.091 0.092 0.093 0.093 0.094 0.094 0.095

0.071 0.073 0.073 0.074 0.076 0.076 0.076 0.078 0.079

0.136 0.137 0.137 0.136 0.134 0.134 0.134 0.133 0.133

0.079 0.079 0.079 0.080 0.081 0.081 0.082 0.082 0.083

0.147 0.145 0.144 0.144 0.143 0.142 0.140 0.141 0.140

0.120 0.120 0.121 0.121 0.121 0.122 0.121 0.122 0.123

0.130 0.130 0.131 0.131 0.131 0.131 0.131 0.132 0.133

0.108 0.108 0.109 0.109 0.109 0.109 0.109 0.110 0.110

0.090 0.090 0.090 0.090 0.091 0.091 0.091 0.091 0.092

0.221 0.224 0.224 0.221 0.219 0.218 0.218 0.217 0.217

0.063 0.063 0.063 0.064 0.064 0.065 0.065 0.065 0.066

0.112 0.112 0.113 0.113 0.114 0.115 0.115 0.116 0.117

0.082 0.083 0.083 0.083 0.084 0.085 0.085 0.086 0.086

0.077 0.077 0.077 0.078 0.078 0.079 0.079 0.080 0.080

0.080 0.080 0.081 0.081 0.081 0.082 0.083 0.083 0.084

0.069 0.069 0.070 0.070 0.070 0.070 0.070 0.070 0.070
0.072 0.074 0.074 0.076 0.077 0.078 0.078 0.079 0.080

0.110 0.108 0.107 0.107 0.107 0.105 0.104 0.105 0.104

0.120 0.120 0.121 0.121 0.121 0.121 0.121 0.122 0.123

0.134 0.132 0.131 0.131 0.131 0.129 0.128 0.128 0.128

0.091 0.092 0.092 0.093 0.093 0.094 0.094 0.095 0.096

0.081 0.081 0.081 0.081 0.082 0.083 0.083 0.084 0.084

0.086 0.086 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.071 0.071 0.071 0.072 0.072 0.073 0.073 0.073 0.074

0.080 0.080 0.081 0.082 0.082 0.083 0.083 0.084 0.085

0.075 0.075 0.075 0.075 0.076 0.077 0.077 0.077 0.078

0.103 0.103 0.103 0.104 0.105 0.106 0.107 0.107 0.108

0.127 0.125 0.124 0.124 0.124 0.122 0.121 0.121 0.121

0.125 0.125 0.126 0.127 0.127 0.127 0.127 0.128 0.129

0.081 0.081 0.081 0.082 0.083 0.084 0.084 0.085 0.085

0.140 0.140 0.141 0.142 0.142 0.142 0.143 0.144 0.145

0.080 0.080 0.081 0.081 0.081 0.081 0.081 0.081 0.082

0.069 0.069 0.070 0.070 0.070 0.071 0.072 0.072 0.072

0.095 0.096 0.096 0.097 0.097 0.098 0.099 0.099 0.100

0.064 0.065 0.065 0.067 0.068 0.068 0.068 0.069 0.070

0.076 0.077 0.077 0.076 0.075 0.075 0.075 0.074 0.074

0.086 0.086 0.087 0.087 0.088 0.087 0.088 0.088 0.089

0.119 0.118 0.117 0.117 0.116 0.115 0.114 0.114 0.114

0.088 0.088 0.088 0.088 0.089 0.089 0.089 0.089 0.090

0.073 0.073 0.073 0.073 0.074 0.075 0.075 0.075 0.076

0.087 0.087 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.091 0.094 0.093 0.095 0.097 0.098 0.098 0.099 0.100

0.067 0.067 0.068 0.068 0.069 0.069 0.070 0.070 0.071

0.113 0.111 0.111 0.111 0.110 0.109 0.107 0.108 0.107

0.081 0.081 0.081 0.082 0.082 0.082 0.082 0.082 0.083

0.071 0.071 0.071 0.070 0.070 0.069 0.069 0.069 0.069

0.068 0.068 0.068 0.068 0.069 0.069 0.069 0.069 0.069

0.095 0.095 0.096 0.096 0.097 0.097 0.098 0.098 0.099

0.070 0.070 0.071 0.071 0.072 0.073 0.073 0.073 0.074

0.099 0.099 0.099 0.100 0.100 0.100 0.100 0.101 0.101
2030 2031 2032 2033 2034 2035 2036 2037 2038

0.80 0.78 0.78 0.78 0.78 0.77 0.78 0.77 0.75

0.86 0.86 0.86 0.86 0.87 0.88 0.88 0.89 0.89

0.93 0.93 0.93 0.94 0.94 0.94 0.95 0.95 0.95

0.96 0.96 0.96 0.96 0.97 0.97 0.97 0.97 0.96

0.94 0.94 0.94 0.94 0.94 0.94 0.95 0.95 0.94

0.83 0.83 0.82 0.82 0.82 0.82 0.82 0.82 0.80

0.91 0.92 0.92 0.93 0.94 0.95 0.95 0.97 0.98

0.92 0.93 0.92 0.93 0.93 0.93 0.94 0.94 0.94

0.94 0.93 0.92 0.91 0.90 0.90 0.90 0.91 0.88

0.90 0.90 0.90 0.90 0.90 0.91 0.91 0.91 0.91

2030 2031 2032 2033 2034 2035 2036 2037 2038

0.83 0.82 0.81 0.82 0.81 0.80 0.78 0.77 0.74

0.90 0.90 0.90 0.91 0.92 0.92 0.91 0.90 0.89

0.99 0.99 1.00 1.01 1.01 1.02 1.01 1.01 1.01

1.01 1.02 1.03 1.03 1.04 1.05 1.05 1.05 1.05

0.99 0.99 0.99 1.00 1.00 1.01 1.00 1.00 0.99

0.90 0.90 0.89 0.90 0.90 0.90 0.90 0.89 0.87

0.98 0.99 0.99 1.00 1.02 1.03 1.04 1.04 1.06

0.97 0.98 0.98 0.99 0.99 1.00 1.00 0.99 1.00

0.98 0.98 0.97 0.97 0.97 0.97 0.96 0.95 0.93

0.95 0.96 0.96 0.96 0.97 0.97 0.97 0.96 0.95

2030 2031 2032 2033 2034 2035 2036 2037 2038

0.76 0.75 0.75 0.75 0.75 0.75 0.74 0.75 0.73

0.83 0.83 0.82 0.83 0.83 0.83 0.83 0.84 0.83

0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.89 0.88
0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.91 0.89

0.90 0.90 0.89 0.89 0.89 0.89 0.89 0.89 0.88

0.78 0.77 0.77 0.77 0.78 0.77 0.77 0.77 0.75

0.87 0.87 0.87 0.87 0.88 0.89 0.90 0.88 0.88

0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.88 0.87

0.90 0.89 0.88 0.87 0.87 0.86 0.86 0.86 0.83

0.86 0.86 0.85 0.85 0.86 0.85 0.86 0.86 0.84

2030 2031 2032 2033 2034 2035 2036 2037 2038

$ 0.124 $ 0.122 $ 0.121 $ 0.121 $ 0.121 $ 0.120 $ 0.121 $ 0.120 $ 0.116

$ 0.118 $ 0.118 $ 0.118 $ 0.118 $ 0.119 $ 0.120 $ 0.120 $ 0.122 $ 0.122

$ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.087

$ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.074 $ 0.074 $ 0.074 $ 0.073

$ 0.093 $ 0.093 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.092

$ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.077 $ 0.076

$ 0.083 $ 0.084 $ 0.084 $ 0.085 $ 0.086 $ 0.086 $ 0.087 $ 0.088 $ 0.090

$ 0.080 $ 0.081 $ 0.080 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082

$ 0.111 $ 0.110 $ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.107 $ 0.104

$ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.094 $ 0.093
2030 2031 2032 2033 2034 2035 2036 2037 2038

$ 0.129 $ 0.128 $ 0.126 $ 0.127 $ 0.126 $ 0.124 $ 0.121 $ 0.120 $ 0.115

$ 0.123 $ 0.123 $ 0.123 $ 0.124 $ 0.125 $ 0.125 $ 0.124 $ 0.123 $ 0.122

$ 0.090 $ 0.091 $ 0.091 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.092 $ 0.092

$ 0.077 $ 0.078 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.079 $ 0.079 $ 0.080

$ 0.097 $ 0.098 $ 0.097 $ 0.098 $ 0.098 $ 0.099 $ 0.099 $ 0.098 $ 0.098

$ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.082

$ 0.090 $ 0.090 $ 0.090 $ 0.092 $ 0.093 $ 0.094 $ 0.095 $ 0.095 $ 0.097

$ 0.084 $ 0.085 $ 0.085 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.086 $ 0.087

$ 0.116 $ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.114 $ 0.113 $ 0.113 $ 0.109

$ 0.098 $ 0.098 $ 0.098 $ 0.099 $ 0.100 $ 0.100 $ 0.099 $ 0.099 $ 0.098

2030 2031 2032 2033 2034 2035 2036 2037 2038

$ 0.118 $ 0.117 $ 0.117 $ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.113

$ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.114 $ 0.114 $ 0.113

$ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.081 $ 0.081 $ 0.080

$ 0.069 $ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.069 $ 0.069 $ 0.069 $ 0.068

$ 0.089 $ 0.088 $ 0.088 $ 0.087 $ 0.088 $ 0.087 $ 0.087 $ 0.088 $ 0.086

$ 0.074 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.071

$ 0.079 $ 0.079 $ 0.079 $ 0.080 $ 0.081 $ 0.082 $ 0.082 $ 0.081 $ 0.081

$ 0.076 $ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.106 $ 0.105 $ 0.104 $ 0.103 $ 0.102 $ 0.102 $ 0.102 $ 0.101 $ 0.098

$ 0.089 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.087
2035 2036 2037 2038 2039 2040 2041 2042 2043

26 27 28 29 30 31 32 33 34

0.079 0.079 0.079 0.077 0.077 0.077 0.076 0.076 0.076

0.127 0.127 0.127 0.122 0.121 0.120 0.119 0.119 0.118

0.083 0.084 0.084 0.083 0.083 0.083 0.083 0.083 0.083

0.069 0.069 0.068 0.068 0.068 0.069 0.069 0.069 0.069

0.118 0.118 0.118 0.114 0.113 0.112 0.111 0.110 0.109

0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.072 0.073

0.129 0.128 0.129 0.126 0.125 0.124 0.124 0.123 0.123

0.109 0.109 0.109 0.107 0.107 0.107 0.107 0.106 0.106

0.118 0.118 0.118 0.116 0.116 0.116 0.115 0.115 0.115

0.098 0.098 0.098 0.096 0.096 0.096 0.096 0.096 0.096

0.081 0.081 0.082 0.080 0.080 0.080 0.080 0.079 0.079

0.192 0.192 0.192 0.185 0.184 0.182 0.181 0.179 0.178

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.101 0.102 0.102 0.101 0.101 0.101 0.101 0.101 0.101

0.075 0.075 0.075 0.074 0.074 0.074 0.075 0.075 0.075

0.070 0.070 0.070 0.069 0.069 0.069 0.069 0.069 0.069

0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.072 0.072

0.060 0.060 0.060 0.059 0.058 0.058 0.058 0.058 0.058

0.070 0.070 0.069 0.069 0.070 0.070 0.070 0.070 0.071

0.096 0.096 0.096 0.093 0.093 0.093 0.092 0.092 0.091

0.109 0.109 0.109 0.107 0.107 0.107 0.107 0.106 0.106

0.117 0.117 0.118 0.114 0.114 0.113 0.113 0.112 0.112

0.083 0.083 0.084 0.083 0.083 0.083 0.083 0.083 0.083

0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.072 0.072

0.075 0.075 0.075 0.073 0.073 0.072 0.072 0.072 0.072

0.064 0.064 0.065 0.064 0.064 0.064 0.063 0.063 0.063

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.068 0.068 0.068 0.067 0.067 0.067 0.067 0.067 0.067

0.095 0.095 0.095 0.094 0.094 0.094 0.095 0.095 0.095

0.111 0.111 0.111 0.108 0.108 0.107 0.107 0.106 0.106

0.117 0.118 0.118 0.117 0.117 0.117 0.117 0.118 0.118

0.075 0.075 0.075 0.074 0.075 0.075 0.075 0.075 0.075

0.131 0.132 0.133 0.131 0.131 0.132 0.132 0.132 0.132

0.072 0.072 0.073 0.071 0.071 0.071 0.071 0.071 0.071

0.063 0.063 0.063 0.062 0.062 0.062 0.062 0.062 0.062

0.087 0.087 0.087 0.086 0.086 0.086 0.086 0.086 0.086

0.062 0.062 0.061 0.061 0.061 0.061 0.062 0.062 0.062

0.066 0.066 0.066 0.063 0.063 0.062 0.062 0.061 0.061

0.081 0.081 0.082 0.081 0.081 0.081 0.081 0.081 0.081

0.104 0.104 0.105 0.102 0.101 0.101 0.100 0.100 0.099
0.079 0.079 0.080 0.078 0.078 0.078 0.078 0.078 0.078

0.066 0.066 0.066 0.065 0.065 0.065 0.065 0.065 0.065

0.076 0.076 0.075 0.074 0.074 0.073 0.073 0.073 0.073

0.088 0.088 0.087 0.087 0.087 0.088 0.088 0.088 0.089

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.099 0.098 0.099 0.096 0.096 0.095 0.095 0.094 0.094

0.073 0.073 0.074 0.072 0.072 0.072 0.072 0.072 0.071

0.061 0.061 0.061 0.059 0.058 0.058 0.058 0.057 0.057

0.061 0.061 0.062 0.061 0.061 0.060 0.060 0.060 0.060

0.086 0.086 0.087 0.086 0.086 0.086 0.086 0.086 0.086

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.090 0.090 0.090 0.088 0.088 0.088 0.088 0.088 0.088

2035 2036 2037 2038 2039 2040 2041 2042 2043

26 27 28 29 30 31 32 33 34

0.084 0.084 0.084 0.082 0.082 0.082 0.082 0.082 0.082

0.133 0.133 0.134 0.130 0.129 0.128 0.127 0.126 0.125

0.089 0.089 0.090 0.090 0.090 0.091 0.091 0.091 0.092

0.073 0.073 0.075 0.076 0.077 0.077 0.078 0.079 0.080

0.123 0.123 0.124 0.120 0.120 0.119 0.118 0.117 0.116

0.078 0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.080

0.133 0.134 0.133 0.129 0.128 0.127 0.126 0.126 0.125

0.115 0.116 0.116 0.115 0.115 0.115 0.116 0.116 0.116

0.125 0.125 0.126 0.125 0.125 0.125 0.125 0.125 0.125

0.104 0.104 0.105 0.104 0.104 0.104 0.104 0.104 0.104

0.086 0.086 0.087 0.086 0.086 0.086 0.086 0.086 0.086

0.201 0.201 0.203 0.196 0.195 0.193 0.192 0.191 0.189

0.062 0.062 0.062 0.062 0.063 0.063 0.063 0.063 0.064

0.109 0.109 0.110 0.110 0.110 0.111 0.111 0.112 0.112

0.080 0.080 0.081 0.081 0.081 0.082 0.082 0.082 0.082

0.075 0.075 0.075 0.074 0.075 0.075 0.075 0.075 0.075

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.064 0.064 0.064 0.063 0.062 0.062 0.062 0.062 0.062

0.074 0.075 0.076 0.077 0.078 0.079 0.079 0.080 0.081

0.099 0.100 0.099 0.096 0.095 0.095 0.094 0.094 0.093

0.115 0.116 0.116 0.115 0.115 0.115 0.115 0.116 0.116

0.121 0.122 0.121 0.117 0.117 0.116 0.115 0.115 0.114

0.089 0.089 0.090 0.090 0.090 0.091 0.091 0.091 0.092

0.078 0.078 0.079 0.078 0.078 0.078 0.078 0.079 0.079

0.080 0.080 0.079 0.078 0.078 0.078 0.078 0.077 0.077

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.079 0.080 0.080 0.080 0.080 0.081 0.081 0.081 0.081

0.073 0.073 0.073 0.072 0.072 0.072 0.073 0.073 0.073

0.101 0.102 0.102 0.102 0.103 0.103 0.103 0.104 0.104
0.115 0.115 0.115 0.111 0.110 0.110 0.109 0.108 0.108

0.124 0.125 0.126 0.126 0.126 0.127 0.127 0.127 0.128

0.080 0.080 0.081 0.081 0.081 0.081 0.082 0.082 0.082

0.139 0.140 0.141 0.141 0.141 0.142 0.142 0.143 0.143

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.067 0.067 0.068 0.067 0.067 0.067 0.067 0.068 0.068

0.093 0.093 0.094 0.094 0.094 0.095 0.095 0.095 0.096

0.065 0.066 0.067 0.068 0.069 0.069 0.070 0.071 0.071

0.069 0.069 0.069 0.067 0.067 0.066 0.066 0.065 0.065

0.085 0.086 0.087 0.087 0.087 0.087 0.088 0.088 0.088

0.108 0.108 0.108 0.104 0.104 0.103 0.103 0.102 0.101

0.084 0.084 0.085 0.084 0.084 0.084 0.084 0.084 0.084

0.071 0.071 0.071 0.070 0.071 0.071 0.071 0.071 0.071

0.081 0.081 0.080 0.079 0.079 0.079 0.078 0.078 0.078

0.093 0.094 0.095 0.097 0.098 0.099 0.100 0.101 0.102

0.066 0.067 0.067 0.067 0.067 0.067 0.068 0.068 0.068

0.102 0.103 0.102 0.099 0.098 0.098 0.097 0.096 0.096

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.064 0.064 0.065 0.062 0.062 0.062 0.061 0.061 0.060

0.065 0.065 0.066 0.065 0.065 0.065 0.065 0.065 0.065

0.092 0.093 0.093 0.093 0.093 0.094 0.094 0.094 0.095

0.069 0.070 0.070 0.070 0.070 0.070 0.071 0.071 0.071

0.095 0.095 0.096 0.095 0.095 0.095 0.095 0.095 0.096

2035 2036 2037 2038 2039 2040 2041 2042 2043

26 27 28 29 30 31 32 33 34

0.092 0.092 0.091 0.089 0.089 0.089 0.089 0.089 0.089

0.143 0.142 0.141 0.137 0.136 0.135 0.135 0.134 0.133

0.096 0.095 0.095 0.095 0.096 0.096 0.097 0.097 0.098

0.080 0.080 0.080 0.082 0.083 0.084 0.085 0.086 0.087

0.133 0.132 0.131 0.127 0.126 0.126 0.125 0.124 0.124

0.083 0.083 0.083 0.083 0.083 0.084 0.084 0.085 0.085

0.138 0.134 0.133 0.127 0.126 0.125 0.124 0.123 0.122

0.123 0.123 0.123 0.122 0.122 0.122 0.122 0.122 0.123

0.133 0.133 0.133 0.132 0.132 0.132 0.132 0.132 0.133

0.111 0.110 0.110 0.109 0.109 0.110 0.110 0.110 0.110

0.092 0.092 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.217 0.215 0.213 0.207 0.206 0.205 0.204 0.203 0.201

0.066 0.066 0.066 0.066 0.066 0.067 0.067 0.067 0.068

0.118 0.117 0.117 0.116 0.117 0.117 0.117 0.118 0.118

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.087 0.087

0.081 0.081 0.081 0.081 0.081 0.082 0.082 0.082 0.083

0.084 0.084 0.084 0.084 0.085 0.085 0.085 0.086 0.086

0.070 0.070 0.069 0.068 0.068 0.068 0.068 0.068 0.067
0.081 0.081 0.082 0.083 0.084 0.085 0.086 0.087 0.088

0.103 0.100 0.099 0.095 0.094 0.093 0.092 0.091 0.090

0.123 0.123 0.122 0.122 0.122 0.122 0.122 0.122 0.122

0.126 0.122 0.121 0.116 0.115 0.114 0.113 0.112 0.111

0.096 0.096 0.095 0.095 0.095 0.096 0.096 0.096 0.097

0.085 0.085 0.085 0.085 0.085 0.086 0.086 0.086 0.087

0.087 0.087 0.086 0.085 0.084 0.084 0.084 0.084 0.084

0.074 0.074 0.074 0.075 0.075 0.075 0.076 0.076 0.076

0.085 0.085 0.084 0.085 0.085 0.086 0.086 0.086 0.087

0.078 0.078 0.078 0.079 0.079 0.079 0.080 0.080 0.080

0.109 0.109 0.108 0.108 0.109 0.109 0.110 0.110 0.111

0.119 0.116 0.114 0.110 0.109 0.108 0.107 0.106 0.105

0.130 0.128 0.127 0.126 0.126 0.126 0.127 0.127 0.127

0.086 0.086 0.085 0.085 0.086 0.086 0.087 0.087 0.088

0.145 0.144 0.143 0.141 0.142 0.142 0.142 0.142 0.142

0.082 0.082 0.082 0.081 0.081 0.081 0.081 0.081 0.082

0.073 0.073 0.073 0.073 0.073 0.074 0.074 0.074 0.075

0.100 0.100 0.099 0.099 0.100 0.100 0.100 0.101 0.101

0.071 0.072 0.072 0.073 0.074 0.075 0.076 0.077 0.077

0.074 0.074 0.073 0.071 0.071 0.070 0.070 0.069 0.069

0.089 0.089 0.088 0.087 0.087 0.087 0.087 0.087 0.088

0.112 0.109 0.108 0.103 0.102 0.101 0.100 0.099 0.099

0.090 0.090 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.076 0.076 0.076 0.076 0.077 0.077 0.078 0.078 0.078

0.088 0.088 0.087 0.086 0.085 0.085 0.085 0.085 0.085

0.102 0.102 0.102 0.105 0.106 0.107 0.108 0.109 0.111

0.071 0.071 0.071 0.071 0.071 0.072 0.072 0.072 0.073

0.106 0.103 0.102 0.098 0.097 0.096 0.095 0.094 0.093

0.083 0.083 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.069 0.068 0.068 0.066 0.066 0.065 0.065 0.064 0.064

0.070 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.099 0.099 0.099 0.098 0.099 0.099 0.099 0.100 0.100

0.075 0.074 0.074 0.074 0.074 0.075 0.075 0.076 0.076

0.102 0.101 0.101 0.100 0.100 0.100 0.100 0.101 0.101
2039 2040 2041 2042 2043 2044 2045 2046 2047

0.74 0.74 0.73 0.73 0.73 0.72 0.72 0.71 0.71

0.89 0.90 0.90 0.90 0.91 0.91 0.91 0.92 0.92

0.96 0.96 0.96 0.97 0.97 0.97 0.98 0.98 0.98

0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.98 0.98

0.94 0.94 0.94 0.94 0.95 0.95 0.95 0.95 0.95

0.80 0.80 0.80 0.80 0.80 0.80 0.79 0.79 0.79

0.99 1.00 1.01 1.02 1.03 1.04 1.05 1.06 1.07

0.94 0.95 0.95 0.95 0.96 0.96 0.97 0.97 0.97

0.87 0.87 0.86 0.85 0.85 0.84 0.84 0.83 0.82

0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.92 0.92

2039 2040 2041 2042 2043 2044 2045 2046 2047

0.73 0.73 0.72 0.71 0.71 0.70 0.69 0.69 0.68

0.89 0.89 0.90 0.90 0.90 0.90 0.90 0.90 0.90

1.01 1.01 1.02 1.02 1.02 1.03 1.03 1.03 1.04

1.05 1.06 1.06 1.07 1.07 1.08 1.08 1.09 1.09

0.99 1.00 1.00 1.00 1.00 1.00 1.00 1.01 1.01

0.87 0.87 0.87 0.87 0.87 0.86 0.86 0.86 0.86

1.07 1.08 1.10 1.11 1.12 1.13 1.14 1.16 1.17

1.00 1.01 1.01 1.02 1.02 1.03 1.03 1.04 1.04

0.92 0.92 0.91 0.91 0.90 0.90 0.89 0.89 0.88

0.95 0.96 0.96 0.96 0.96 0.96 0.96 0.97 0.97

2039 2040 2041 2042 2043 2044 2045 2046 2047

0.73 0.72 0.72 0.71 0.71 0.71 0.70 0.70 0.70

0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.84

0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88
0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89

0.87 0.87 0.87 0.87 0.87 0.87 0.86 0.86 0.86

0.75 0.75 0.74 0.74 0.74 0.74 0.73 0.73 0.73

0.89 0.89 0.89 0.90 0.90 0.90 0.91 0.91 0.91

0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87

0.82 0.81 0.81 0.80 0.80 0.79 0.78 0.78 0.77

0.84 0.84 0.84 0.84 0.84 0.83 0.83 0.83 0.83

2039 2040 2041 2042 2043 2044 2045 2046 2047

$ 0.116 $ 0.115 $ 0.114 $ 0.114 $ 0.113 $ 0.112 $ 0.111 $ 0.111 $ 0.110

$ 0.122 $ 0.122 $ 0.123 $ 0.123 $ 0.124 $ 0.124 $ 0.125 $ 0.125 $ 0.126

$ 0.087 $ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090

$ 0.073 $ 0.073 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074

$ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093

$ 0.076 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.091 $ 0.091 $ 0.092 $ 0.093 $ 0.094 $ 0.095 $ 0.096 $ 0.097 $ 0.098

$ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.084 $ 0.084 $ 0.084 $ 0.085

$ 0.103 $ 0.102 $ 0.101 $ 0.101 $ 0.100 $ 0.099 $ 0.099 $ 0.098 $ 0.097

$ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094
2039 2040 2041 2042 2043 2044 2045 2046 2047

$ 0.114 $ 0.113 $ 0.112 $ 0.111 $ 0.110 $ 0.109 $ 0.108 $ 0.107 $ 0.106

$ 0.122 $ 0.122 $ 0.122 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.123

$ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095 $ 0.095

$ 0.080 $ 0.080 $ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.083 $ 0.083

$ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.099 $ 0.099 $ 0.099

$ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.081

$ 0.098 $ 0.099 $ 0.100 $ 0.101 $ 0.102 $ 0.103 $ 0.105 $ 0.106 $ 0.107

$ 0.087 $ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.091

$ 0.109 $ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.105 $ 0.104

$ 0.098 $ 0.098 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099

2039 2040 2041 2042 2043 2044 2045 2046 2047

$ 0.113 $ 0.112 $ 0.112 $ 0.111 $ 0.111 $ 0.110 $ 0.110 $ 0.109 $ 0.109

$ 0.113 $ 0.114 $ 0.114 $ 0.114 $ 0.114 $ 0.114 $ 0.114 $ 0.114 $ 0.114

$ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080

$ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.067 $ 0.067

$ 0.086 $ 0.086 $ 0.086 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085

$ 0.071 $ 0.071 $ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.069 $ 0.069 $ 0.069

$ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.083

$ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.097 $ 0.096 $ 0.095 $ 0.095 $ 0.094 $ 0.093 $ 0.092 $ 0.092 $ 0.091

$ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.085
2044 2045 2046 2047 2048 2049 2050 2051 2052

35 36 37 38 39 40 41 42 43

0.076 0.075 0.075 0.075 0.075 0.074 0.074 0.074 0.074

0.117 0.116 0.115 0.114 0.113 0.112 0.111 0.110 0.109

0.083 0.083 0.083 0.084 0.084 0.084 0.084 0.084 0.084

0.070 0.070 0.070 0.071 0.071 0.071 0.071 0.072 0.072

0.108 0.107 0.107 0.106 0.105 0.104 0.103 0.102 0.102

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.122 0.121 0.121 0.120 0.120 0.119 0.119 0.118 0.117

0.106 0.106 0.106 0.105 0.105 0.105 0.105 0.105 0.104

0.115 0.114 0.114 0.114 0.114 0.114 0.113 0.113 0.113

0.095 0.095 0.095 0.095 0.095 0.094 0.094 0.094 0.094

0.079 0.079 0.079 0.079 0.079 0.078 0.078 0.078 0.078

0.176 0.175 0.174 0.172 0.171 0.169 0.168 0.167 0.165

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.102 0.102

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.069 0.069 0.069 0.069 0.068 0.068 0.068 0.068 0.068

0.072 0.072 0.072 0.071 0.071 0.071 0.071 0.071 0.071

0.057 0.057 0.057 0.057 0.057 0.057 0.056 0.056 0.056

0.071 0.071 0.072 0.072 0.072 0.072 0.073 0.073 0.073

0.091 0.090 0.090 0.089 0.089 0.089 0.088 0.088 0.087

0.106 0.106 0.106 0.105 0.105 0.105 0.105 0.104 0.104

0.111 0.111 0.110 0.110 0.109 0.109 0.108 0.108 0.107

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.072 0.071 0.071 0.071 0.071 0.070 0.070 0.070 0.070

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.074 0.074 0.074 0.074 0.074 0.074 0.075 0.075 0.075

0.067 0.067 0.067 0.067 0.066 0.066 0.066 0.066 0.066

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.096

0.105 0.105 0.104 0.104 0.103 0.103 0.102 0.102 0.101

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.119 0.119

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.132 0.132 0.132 0.132 0.133 0.133 0.133 0.133 0.133

0.071 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.086 0.086 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.062 0.063 0.063 0.063 0.063 0.064 0.064 0.064 0.064

0.060 0.060 0.059 0.059 0.059 0.058 0.058 0.057 0.057

0.081 0.081 0.081 0.081 0.082 0.082 0.082 0.082 0.082

0.099 0.098 0.098 0.097 0.097 0.097 0.096 0.096 0.095
0.077 0.077 0.077 0.077 0.077 0.077 0.076 0.076 0.076

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.072 0.072 0.072 0.072 0.071 0.071 0.071 0.071 0.071

0.089 0.089 0.090 0.090 0.091 0.091 0.091 0.092 0.092

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.094 0.093 0.093 0.092 0.092 0.091 0.091 0.090 0.090

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.070 0.070

0.056 0.056 0.055 0.055 0.054 0.054 0.054 0.053 0.053

0.060 0.060 0.060 0.060 0.059 0.059 0.059 0.059 0.059

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.086 0.086

2044 2045 2046 2047 2048 2049 2050 2051 2052

35 36 37 38 39 40 41 42 43

0.082 0.082 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.124 0.123 0.123 0.122 0.121 0.120 0.119 0.118 0.118

0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.094 0.095

0.080 0.081 0.082 0.083 0.084 0.084 0.085 0.086 0.087

0.115 0.115 0.114 0.113 0.112 0.111 0.111 0.110 0.109

0.080 0.080 0.081 0.081 0.081 0.082 0.082 0.082 0.083

0.124 0.123 0.123 0.122 0.121 0.121 0.120 0.119 0.118

0.116 0.116 0.116 0.116 0.116 0.116 0.117 0.117 0.117

0.125 0.125 0.126 0.126 0.126 0.126 0.126 0.126 0.126

0.104 0.104 0.104 0.104 0.105 0.105 0.105 0.105 0.105

0.086 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.188 0.187 0.185 0.184 0.183 0.182 0.180 0.179 0.178

0.064 0.064 0.064 0.065 0.065 0.065 0.065 0.065 0.066

0.112 0.113 0.113 0.114 0.114 0.114 0.115 0.115 0.116

0.083 0.083 0.083 0.084 0.084 0.084 0.085 0.085 0.085

0.075 0.075 0.075 0.075 0.075 0.076 0.076 0.076 0.076

0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.079 0.079

0.062 0.062 0.062 0.062 0.062 0.062 0.061 0.061 0.061

0.082 0.083 0.083 0.084 0.085 0.086 0.087 0.088 0.088

0.092 0.092 0.091 0.091 0.090 0.090 0.089 0.089 0.088

0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.117 0.117

0.113 0.113 0.112 0.111 0.111 0.110 0.109 0.109 0.108

0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.094 0.095

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.080

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.076 0.076

0.069 0.069 0.069 0.069 0.070 0.070 0.070 0.070 0.070

0.082 0.082 0.082 0.083 0.083 0.083 0.084 0.084 0.084

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.074 0.074

0.105 0.105 0.105 0.106 0.106 0.107 0.107 0.107 0.108
0.107 0.107 0.106 0.105 0.105 0.104 0.103 0.103 0.102

0.128 0.129 0.129 0.130 0.130 0.131 0.131 0.132 0.132

0.083 0.083 0.083 0.083 0.084 0.084 0.084 0.085 0.085

0.144 0.145 0.145 0.146 0.146 0.147 0.147 0.148 0.148

0.077 0.077 0.077 0.077 0.077 0.078 0.078 0.078 0.078

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.096 0.096 0.097 0.097 0.097 0.098 0.098 0.098 0.099

0.072 0.073 0.073 0.074 0.075 0.075 0.076 0.077 0.078

0.064 0.064 0.064 0.063 0.063 0.062 0.062 0.061 0.061

0.089 0.089 0.089 0.090 0.090 0.090 0.091 0.091 0.091

0.101 0.100 0.100 0.099 0.098 0.098 0.097 0.097 0.096

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.071 0.071 0.071 0.071 0.071 0.071 0.072 0.072 0.072

0.078 0.078 0.078 0.078 0.078 0.078 0.077 0.077 0.077

0.103 0.104 0.105 0.106 0.107 0.108 0.109 0.110 0.111

0.068 0.069 0.069 0.069 0.069 0.070 0.070 0.070 0.070

0.095 0.095 0.094 0.094 0.093 0.092 0.092 0.091 0.091

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.079

0.060 0.059 0.059 0.059 0.058 0.058 0.057 0.057 0.057

0.065 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.095 0.095 0.096 0.096 0.097 0.097 0.097 0.098 0.098

0.072 0.072 0.072 0.072 0.073 0.073 0.073 0.073 0.074

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.097 0.097

2044 2045 2046 2047 2048 2049 2050 2051 2052

35 36 37 38 39 40 41 42 43

0.089 0.089 0.089 0.088 0.088 0.088 0.088 0.088 0.088

0.133 0.132 0.131 0.130 0.130 0.129 0.128 0.128 0.127

0.098 0.099 0.099 0.100 0.100 0.101 0.101 0.102 0.102

0.087 0.088 0.089 0.090 0.091 0.092 0.093 0.095 0.096

0.123 0.122 0.122 0.121 0.120 0.120 0.119 0.118 0.118

0.085 0.086 0.086 0.087 0.087 0.088 0.088 0.089 0.089

0.120 0.119 0.118 0.117 0.116 0.115 0.114 0.113 0.112

0.123 0.123 0.123 0.123 0.123 0.124 0.124 0.124 0.124

0.133 0.133 0.133 0.133 0.134 0.134 0.134 0.134 0.134

0.110 0.110 0.111 0.111 0.111 0.111 0.111 0.111 0.112

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.093 0.093

0.200 0.199 0.198 0.197 0.196 0.195 0.194 0.193 0.192

0.068 0.068 0.069 0.069 0.069 0.070 0.070 0.071 0.071

0.119 0.119 0.119 0.120 0.120 0.121 0.121 0.121 0.122

0.087 0.088 0.088 0.088 0.088 0.089 0.089 0.089 0.090

0.083 0.084 0.084 0.084 0.085 0.085 0.085 0.086 0.086

0.087 0.087 0.087 0.088 0.088 0.089 0.089 0.090 0.090

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067
0.089 0.090 0.091 0.092 0.093 0.094 0.095 0.096 0.097

0.090 0.089 0.088 0.087 0.086 0.086 0.085 0.084 0.083

0.123 0.123 0.123 0.123 0.123 0.124 0.124 0.124 0.124

0.110 0.109 0.108 0.107 0.106 0.105 0.104 0.103 0.102

0.097 0.097 0.098 0.098 0.098 0.099 0.099 0.099 0.100

0.087 0.088 0.088 0.088 0.089 0.089 0.090 0.090 0.091

0.084 0.084 0.084 0.084 0.084 0.083 0.083 0.083 0.083

0.077 0.077 0.077 0.078 0.078 0.078 0.079 0.079 0.080

0.087 0.088 0.088 0.089 0.089 0.089 0.090 0.090 0.091

0.081 0.081 0.081 0.082 0.082 0.083 0.083 0.083 0.084

0.112 0.112 0.113 0.113 0.114 0.114 0.115 0.116 0.116

0.104 0.103 0.102 0.101 0.100 0.099 0.098 0.097 0.096

0.127 0.127 0.127 0.128 0.128 0.128 0.128 0.128 0.128

0.088 0.089 0.089 0.089 0.090 0.090 0.091 0.091 0.092

0.142 0.143 0.143 0.143 0.143 0.143 0.144 0.144 0.144

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.083 0.083

0.075 0.075 0.076 0.076 0.076 0.077 0.077 0.077 0.078

0.101 0.102 0.102 0.102 0.103 0.103 0.103 0.104 0.104

0.078 0.079 0.080 0.081 0.082 0.083 0.084 0.085 0.085

0.069 0.068 0.068 0.068 0.067 0.067 0.066 0.066 0.066

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.098 0.097 0.096 0.095 0.094 0.093 0.092 0.091 0.091

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.091

0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081 0.082

0.085 0.085 0.085 0.085 0.084 0.084 0.084 0.084 0.084

0.112 0.113 0.114 0.116 0.117 0.118 0.119 0.121 0.122

0.073 0.073 0.074 0.074 0.074 0.075 0.075 0.076 0.076

0.092 0.092 0.091 0.090 0.089 0.088 0.087 0.087 0.086

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.084

0.064 0.063 0.063 0.063 0.062 0.062 0.062 0.061 0.061

0.069 0.069 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.100 0.101 0.101 0.101 0.102 0.102 0.102 0.103 0.103

0.076 0.077 0.077 0.078 0.078 0.078 0.079 0.079 0.079

0.101 0.101 0.101 0.101 0.102 0.102 0.102 0.102 0.102
2048 2049 2050 2051 2052 2053 2054 2055 2056

0.70 0.70 0.70 0.69 0.69 0.68 0.68 0.67 0.67

0.92 0.93 0.93 0.93 0.94 0.94 0.94 0.95 0.95

0.99 0.99 0.99 1.00 1.00 1.00 1.01 1.01 1.02

0.98 0.98 0.98 0.98 0.98 0.98 0.99 0.99 0.99

0.95 0.95 0.95 0.95 0.95 0.95 0.96 0.96 0.96

0.79 0.79 0.79 0.79 0.79 0.78 0.78 0.78 0.78

1.08 1.09 1.10 1.11 1.12 1.14 1.15 1.16 1.17

0.98 0.98 0.98 0.99 0.99 0.99 1.00 1.00 1.01

0.82 0.81 0.81 0.80 0.80 0.79 0.78 0.78 0.77

0.92 0.92 0.92 0.92 0.92 0.92 0.92 0.93 0.93

2048 2049 2050 2051 2052 2053 2054 2055 2056

0.67 0.67 0.66 0.66 0.65 0.64 0.64 0.63 0.63

0.90 0.90 0.91 0.91 0.91 0.91 0.91 0.91 0.91

1.04 1.04 1.05 1.05 1.05 1.06 1.06 1.07 1.07

1.10 1.10 1.11 1.11 1.12 1.12 1.13 1.13 1.14

1.01 1.01 1.01 1.01 1.01 1.02 1.02 1.02 1.02

0.86 0.86 0.86 0.86 0.86 0.85 0.85 0.85 0.85

1.18 1.20 1.21 1.22 1.24 1.25 1.26 1.28 1.29

1.05 1.05 1.06 1.06 1.07 1.07 1.08 1.08 1.09

0.88 0.87 0.87 0.86 0.86 0.85 0.85 0.84 0.84

0.97 0.97 0.97 0.97 0.97 0.98 0.98 0.98 0.98

2048 2049 2050 2051 2052 2053 2054 2055 2056

0.69 0.69 0.69 0.68 0.68 0.68 0.67 0.67 0.67

0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.84

0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88
0.89 0.89 0.89 0.89 0.88 0.88 0.88 0.88 0.88

0.86 0.86 0.86 0.85 0.85 0.85 0.85 0.85 0.85

0.73 0.72 0.72 0.72 0.72 0.72 0.71 0.71 0.71

0.92 0.92 0.92 0.93 0.93 0.94 0.94 0.94 0.95

0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88

0.76 0.76 0.75 0.75 0.74 0.73 0.73 0.72 0.72

0.83 0.83 0.83 0.82 0.82 0.82 0.82 0.82 0.82

2048 2049 2050 2051 2052 2053 2054 2055 2056

$ 0.109 $ 0.109 $ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.104

$ 0.126 $ 0.127 $ 0.127 $ 0.127 $ 0.128 $ 0.128 $ 0.129 $ 0.129 $ 0.130

$ 0.090 $ 0.091 $ 0.091 $ 0.091 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093

$ 0.074 $ 0.074 $ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094

$ 0.075 $ 0.075 $ 0.075 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074

$ 0.099 $ 0.100 $ 0.101 $ 0.102 $ 0.103 $ 0.104 $ 0.105 $ 0.106 $ 0.107

$ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.088

$ 0.097 $ 0.096 $ 0.095 $ 0.095 $ 0.094 $ 0.093 $ 0.093 $ 0.092 $ 0.091

$ 0.094 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095
2048 2049 2050 2051 2052 2053 2054 2055 2056

$ 0.105 $ 0.104 $ 0.103 $ 0.102 $ 0.101 $ 0.100 $ 0.099 $ 0.098 $ 0.097

$ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.125 $ 0.125

$ 0.095 $ 0.096 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.097 $ 0.098 $ 0.098

$ 0.083 $ 0.084 $ 0.084 $ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086

$ 0.099 $ 0.099 $ 0.099 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100

$ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081

$ 0.108 $ 0.109 $ 0.111 $ 0.112 $ 0.113 $ 0.114 $ 0.116 $ 0.117 $ 0.118

$ 0.091 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095

$ 0.104 $ 0.103 $ 0.102 $ 0.102 $ 0.101 $ 0.101 $ 0.100 $ 0.100 $ 0.099

$ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.101 $ 0.101 $ 0.101

2048 2049 2050 2051 2052 2053 2054 2055 2056

$ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.105 $ 0.104 $ 0.104

$ 0.114 $ 0.114 $ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.115

$ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080

$ 0.067 $ 0.067 $ 0.067 $ 0.067 $ 0.067 $ 0.067 $ 0.067 $ 0.067 $ 0.067

$ 0.084 $ 0.084 $ 0.084 $ 0.084 $ 0.084 $ 0.084 $ 0.083 $ 0.083 $ 0.083

$ 0.069 $ 0.069 $ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.067 $ 0.067 $ 0.067

$ 0.084 $ 0.084 $ 0.084 $ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086

$ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.077 $ 0.077 $ 0.077 $ 0.077

$ 0.090 $ 0.089 $ 0.089 $ 0.088 $ 0.087 $ 0.087 $ 0.086 $ 0.085 $ 0.085

$ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.084 $ 0.084
2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063

44 45 46 47 48 49 50 51 52 53 54

0.073 0.073 0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.072 0.072

0.109 0.108 0.107 0.106 0.105 0.104 0.103 0.103 0.103 0.103 0.103

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.085 0.085 0.085 0.085

0.072 0.073 0.073 0.073 0.073 0.074 0.074 0.074 0.074 0.074 0.074

0.101 0.100 0.099 0.098 0.098 0.097 0.096 0.095 0.095 0.095 0.095

0.073 0.073 0.073 0.073 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.117 0.116 0.116 0.115 0.115 0.114 0.113 0.113 0.113 0.113 0.113

0.104 0.104 0.104 0.104 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.113 0.112 0.112 0.112 0.112 0.112 0.111 0.111 0.111 0.111 0.111

0.094 0.093 0.093 0.093 0.093 0.093 0.093 0.092 0.092 0.092 0.092

0.078 0.078 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.164 0.163 0.161 0.160 0.159 0.158 0.156 0.155 0.155 0.155 0.155

0.058 0.058 0.058 0.058 0.059 0.059 0.059 0.059 0.059 0.059 0.059

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.056 0.056 0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055

0.074 0.074 0.074 0.074 0.075 0.075 0.075 0.076 0.076 0.076 0.076

0.087 0.087 0.086 0.086 0.085 0.085 0.084 0.084 0.084 0.084 0.084

0.104 0.104 0.104 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.106 0.106 0.105 0.105 0.104 0.104 0.103 0.103 0.103 0.103 0.103

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.072 0.072 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.069 0.069 0.069 0.069 0.069 0.068 0.068 0.068 0.068 0.068 0.068

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.101 0.100 0.100 0.099 0.099 0.098 0.098 0.097 0.097 0.097 0.097

0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.120 0.120 0.120 0.120

0.075 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.133 0.133 0.133 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.068 0.068 0.068 0.068

0.062 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.065 0.065 0.065 0.065 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.056 0.056 0.055 0.055 0.054 0.054 0.054 0.053 0.053 0.053 0.053

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.095 0.094 0.094 0.093 0.093 0.092 0.092 0.092 0.092 0.092 0.092
0.076 0.076 0.076 0.076 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.065 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.070 0.070 0.070 0.070 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.092 0.093 0.093 0.093 0.094 0.094 0.095 0.095 0.095 0.095 0.095

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.090 0.089 0.089 0.088 0.088 0.087 0.087 0.087 0.087 0.087 0.087

0.070 0.070 0.070 0.070 0.070 0.069 0.069 0.069 0.069 0.069 0.069

0.052 0.052 0.051 0.051 0.051 0.050 0.050 0.049 0.049 0.049 0.049

0.059 0.059 0.059 0.059 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.065 0.065 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.086 0.086 0.086 0.086 0.086 0.086 0.085 0.085 0.085 0.085 0.085

2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063

44 45 46 47 48 49 50 51 52 53 54

0.081 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.117 0.116 0.115 0.114 0.114 0.113 0.112 0.111 0.111 0.111 0.111

0.095 0.095 0.096 0.096 0.096 0.097 0.097 0.098 0.098 0.098 0.098

0.088 0.089 0.089 0.090 0.091 0.092 0.093 0.094 0.094 0.094 0.094

0.108 0.108 0.107 0.106 0.105 0.105 0.104 0.103 0.103 0.103 0.103

0.083 0.083 0.083 0.084 0.084 0.084 0.085 0.085 0.085 0.085 0.085

0.118 0.117 0.116 0.116 0.115 0.114 0.114 0.113 0.113 0.113 0.113

0.117 0.117 0.117 0.117 0.117 0.117 0.118 0.118 0.118 0.118 0.118

0.126 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127

0.105 0.105 0.105 0.105 0.105 0.106 0.106 0.106 0.106 0.106 0.106

0.087 0.087 0.087 0.087 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.177 0.175 0.174 0.173 0.172 0.170 0.169 0.168 0.168 0.168 0.168

0.066 0.066 0.066 0.067 0.067 0.067 0.067 0.068 0.068 0.068 0.068

0.116 0.117 0.117 0.117 0.118 0.118 0.119 0.119 0.119 0.119 0.119

0.085 0.086 0.086 0.086 0.087 0.087 0.087 0.088 0.088 0.088 0.088

0.076 0.076 0.076 0.076 0.076 0.076 0.077 0.077 0.077 0.077 0.077

0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.089 0.090 0.091 0.092 0.093 0.094 0.095 0.096 0.096 0.096 0.096

0.088 0.087 0.087 0.086 0.086 0.085 0.084 0.084 0.084 0.084 0.084

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.118 0.118 0.118 0.118

0.107 0.107 0.106 0.105 0.105 0.104 0.103 0.103 0.103 0.103 0.103

0.095 0.095 0.096 0.096 0.096 0.097 0.097 0.097 0.097 0.097 0.097

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.075 0.075 0.075 0.075

0.070 0.070 0.070 0.070 0.070 0.070 0.071 0.071 0.071 0.071 0.071

0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.087 0.087 0.087 0.087

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.108 0.109 0.109 0.109 0.110 0.110 0.111 0.111 0.111 0.111 0.111
0.102 0.101 0.100 0.100 0.099 0.099 0.098 0.097 0.097 0.097 0.097

0.133 0.133 0.134 0.134 0.135 0.135 0.136 0.136 0.136 0.136 0.136

0.085 0.086 0.086 0.086 0.087 0.087 0.087 0.088 0.088 0.088 0.088

0.149 0.149 0.150 0.150 0.151 0.152 0.152 0.153 0.153 0.153 0.153

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.068 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.099 0.099 0.100 0.100 0.101 0.101 0.101 0.102 0.102 0.102 0.102

0.078 0.079 0.080 0.081 0.082 0.082 0.083 0.084 0.084 0.084 0.084

0.060 0.060 0.060 0.059 0.059 0.058 0.058 0.058 0.058 0.058 0.058

0.092 0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.094 0.094 0.094

0.095 0.095 0.094 0.094 0.093 0.093 0.092 0.091 0.091 0.091 0.091

0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.077 0.077 0.077 0.077 0.077 0.076 0.076 0.076 0.076 0.076 0.076

0.112 0.113 0.114 0.115 0.117 0.118 0.119 0.120 0.120 0.120 0.120

0.071 0.071 0.071 0.072 0.072 0.072 0.072 0.073 0.073 0.073 0.073

0.090 0.090 0.089 0.089 0.088 0.088 0.087 0.087 0.087 0.087 0.087

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.056 0.056 0.055 0.055 0.055 0.054 0.054 0.054 0.054 0.054 0.054

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.098 0.099 0.099 0.099 0.100 0.100 0.100 0.101 0.101 0.101 0.101

0.074 0.074 0.075 0.075 0.075 0.075 0.076 0.076 0.076 0.076 0.076

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.098 0.098 0.098 0.098

2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063

44 45 46 47 48 49 50 51 52 53 54

0.088 0.088 0.088 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.126 0.126 0.125 0.124 0.123 0.123 0.122 0.121 0.121 0.121 0.121

0.103 0.103 0.104 0.104 0.105 0.105 0.106 0.106 0.106 0.106 0.106

0.097 0.098 0.099 0.100 0.101 0.102 0.103 0.104 0.104 0.104 0.104

0.117 0.116 0.116 0.115 0.115 0.114 0.113 0.113 0.113 0.113 0.113

0.089 0.090 0.090 0.091 0.091 0.092 0.092 0.093 0.093 0.093 0.093

0.111 0.110 0.109 0.108 0.107 0.106 0.105 0.104 0.104 0.104 0.104

0.124 0.125 0.125 0.125 0.125 0.125 0.126 0.126 0.126 0.126 0.126

0.135 0.135 0.135 0.135 0.135 0.136 0.136 0.136 0.136 0.136 0.136

0.112 0.112 0.112 0.112 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.093 0.093 0.093 0.093 0.093 0.094 0.094 0.094 0.094 0.094 0.094

0.191 0.190 0.189 0.188 0.187 0.186 0.185 0.184 0.184 0.184 0.184

0.071 0.072 0.072 0.072 0.073 0.073 0.073 0.074 0.074 0.074 0.074

0.122 0.123 0.123 0.124 0.124 0.124 0.125 0.125 0.125 0.125 0.125

0.090 0.090 0.091 0.091 0.091 0.092 0.092 0.092 0.092 0.092 0.092

0.087 0.087 0.087 0.088 0.088 0.089 0.089 0.090 0.090 0.090 0.090

0.090 0.091 0.091 0.092 0.092 0.092 0.093 0.093 0.093 0.093 0.093

0.067 0.067 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066
0.098 0.099 0.101 0.102 0.103 0.104 0.105 0.106 0.106 0.106 0.106

0.082 0.082 0.081 0.080 0.079 0.079 0.078 0.077 0.077 0.077 0.077

0.124 0.124 0.125 0.125 0.125 0.125 0.125 0.126 0.126 0.126 0.126

0.101 0.100 0.099 0.098 0.097 0.096 0.095 0.095 0.095 0.095 0.095

0.100 0.100 0.101 0.101 0.101 0.102 0.102 0.102 0.102 0.102 0.102

0.091 0.091 0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.094 0.094

0.083 0.083 0.083 0.083 0.083 0.082 0.082 0.082 0.082 0.082 0.082

0.080 0.080 0.081 0.081 0.081 0.082 0.082 0.083 0.083 0.083 0.083

0.091 0.092 0.092 0.093 0.093 0.094 0.094 0.095 0.095 0.095 0.095

0.084 0.085 0.085 0.085 0.086 0.086 0.087 0.087 0.087 0.087 0.087

0.117 0.117 0.118 0.119 0.119 0.120 0.120 0.121 0.121 0.121 0.121

0.096 0.095 0.094 0.093 0.092 0.091 0.090 0.090 0.090 0.090 0.090

0.128 0.129 0.129 0.129 0.129 0.129 0.129 0.130 0.130 0.130 0.130

0.092 0.093 0.093 0.094 0.094 0.095 0.095 0.095 0.095 0.095 0.095

0.144 0.144 0.144 0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145

0.083 0.083 0.083 0.083 0.083 0.083 0.084 0.084 0.084 0.084 0.084

0.078 0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081 0.081 0.081

0.104 0.105 0.105 0.105 0.106 0.106 0.107 0.107 0.107 0.107 0.107

0.086 0.087 0.088 0.089 0.090 0.091 0.092 0.093 0.093 0.093 0.093

0.065 0.065 0.065 0.064 0.064 0.064 0.063 0.063 0.063 0.063 0.063

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.090 0.089 0.088 0.087 0.087 0.086 0.085 0.084 0.084 0.084 0.084

0.091 0.091 0.091 0.091 0.091 0.091 0.092 0.092 0.092 0.092 0.092

0.082 0.082 0.083 0.083 0.084 0.084 0.084 0.085 0.085 0.085 0.085

0.084 0.084 0.084 0.084 0.084 0.083 0.083 0.083 0.083 0.083 0.083

0.123 0.125 0.126 0.128 0.129 0.131 0.132 0.133 0.133 0.133 0.133

0.076 0.077 0.077 0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.079

0.085 0.084 0.083 0.083 0.082 0.081 0.080 0.080 0.080 0.080 0.080

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.085 0.085 0.085 0.085

0.061 0.060 0.060 0.060 0.059 0.059 0.059 0.058 0.058 0.058 0.058

0.070 0.070 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.104 0.104 0.104 0.105 0.105 0.105 0.106 0.106 0.106 0.106 0.106

0.080 0.080 0.081 0.081 0.082 0.082 0.082 0.083 0.083 0.083 0.083

0.102 0.102 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103
2057 2058 2059 2060

0.67 0.66 0.66 0.65

0.95 0.96 0.96 0.96

1.02 1.02 1.03 1.03

0.99 0.99 0.99 0.99

0.96 0.96 0.96 0.96

0.78 0.78 0.78 0.78

1.18 1.19 1.20 1.22

1.01 1.01 1.02 1.02

0.77 0.76 0.76 0.75

0.93 0.93 0.93 0.93

2057 2058 2059 2060

0.62 0.61 0.61 0.60

0.91 0.91 0.92 0.92

1.07 1.08 1.08 1.08

1.14 1.15 1.16 1.16

1.02 1.02 1.03 1.03

0.85 0.85 0.85 0.85

1.31 1.32 1.34 1.35

1.10 1.10 1.11 1.11

0.84 0.83 0.83 0.82

0.98 0.98 0.98 0.99

2057 2058 2059 2060

0.66 0.66 0.66 0.66

0.84 0.84 0.85 0.85

0.88 0.88 0.88 0.88
0.88 0.88 0.88 0.88

0.84 0.84 0.84 0.84

0.71 0.70 0.70 0.70

0.95 0.95 0.96 0.96

0.88 0.88 0.88 0.88

0.71 0.71 0.70 0.69

0.82 0.82 0.81 0.81

2057 2058 2059 2060

$ 0.104 $ 0.103 $ 0.102 $ 0.102

$ 0.130 $ 0.131 $ 0.131 $ 0.132

$ 0.093 $ 0.094 $ 0.094 $ 0.094

$ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.094 $ 0.094 $ 0.094 $ 0.094

$ 0.074 $ 0.074 $ 0.074 $ 0.073

$ 0.108 $ 0.109 $ 0.110 $ 0.111

$ 0.088 $ 0.088 $ 0.089 $ 0.089

$ 0.091 $ 0.090 $ 0.089 $ 0.089

$ 0.095 $ 0.096 $ 0.096 $ 0.096
2057 2058 2059 2060

$ 0.096 $ 0.095 $ 0.095 $ 0.094

$ 0.125 $ 0.125 $ 0.125 $ 0.125

$ 0.098 $ 0.099 $ 0.099 $ 0.099

$ 0.087 $ 0.087 $ 0.088 $ 0.088

$ 0.100 $ 0.101 $ 0.101 $ 0.101

$ 0.080 $ 0.080 $ 0.080 $ 0.080

$ 0.119 $ 0.121 $ 0.122 $ 0.123

$ 0.095 $ 0.096 $ 0.096 $ 0.097

$ 0.099 $ 0.098 $ 0.098 $ 0.097

$ 0.101 $ 0.101 $ 0.101 $ 0.101

2057 2058 2059 2060

$ 0.103 $ 0.103 $ 0.102 $ 0.102

$ 0.115 $ 0.115 $ 0.116 $ 0.116

$ 0.081 $ 0.081 $ 0.081 $ 0.081

$ 0.067 $ 0.067 $ 0.067 $ 0.067

$ 0.083 $ 0.083 $ 0.083 $ 0.082

$ 0.067 $ 0.067 $ 0.066 $ 0.066

$ 0.087 $ 0.087 $ 0.087 $ 0.088

$ 0.077 $ 0.077 $ 0.077 $ 0.077

$ 0.084 $ 0.083 $ 0.083 $ 0.082

$ 0.084 $ 0.084 $ 0.084 $ 0.084
2064 2065 2066 2067 2068 2069 2070 2071 2072 2073 2074 2075

55 56 57 58 59 60 61 62 63 64 65 66

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.155 0.155 0.155 0.155 0.155 0.155 0.155 0.155 0.155 0.155 0.155 0.155

0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092
0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.049 0.049 0.049 0.049 0.049 0.049 0.049 0.049 0.049 0.049 0.049 0.049

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

2064 2065 2066 2067 2068 2069 2070 2071 2072 2073 2074 2075

55 56 57 58 59 60 61 62 63 64 65 66

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.168 0.168 0.168 0.168 0.168 0.168 0.168 0.168 0.168 0.168 0.168 0.168

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111
0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.153 0.153 0.153 0.153 0.153 0.153 0.153 0.153 0.153 0.153 0.153 0.153

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098

2064 2065 2066 2067 2068 2069 2070 2071 2072 2073 2074 2075

55 56 57 58 59 60 61 62 63 64 65 66

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126

0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.184 0.184 0.184 0.184 0.184 0.184 0.184 0.184 0.184 0.184 0.184 0.184

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066
0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.130 0.130 0.130 0.130 0.130 0.130 0.130 0.130 0.130 0.130 0.130 0.130

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103



2076 2077 2078 2079 2080 2081 2082 2083

67 68 69 70 71 72 73 74

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.155 0.155 0.155 0.155 0.155 0.155 0.155 0.155

0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.055 0.055 0.055 0.055 0.055 0.055 0.055 0.055

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.053 0.053 0.053 0.053 0.053 0.053 0.053 0.053

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092
0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.049 0.049 0.049 0.049 0.049 0.049 0.049 0.049

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

2076 2077 2078 2079 2080 2081 2082 2083

67 68 69 70 71 72 73 74

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.168 0.168 0.168 0.168 0.168 0.168 0.168 0.168

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111
0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.153 0.153 0.153 0.153 0.153 0.153 0.153 0.153

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.054 0.054 0.054 0.054 0.054 0.054 0.054 0.054

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098

2076 2077 2078 2079 2080 2081 2082 2083

67 68 69 70 71 72 73 74

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126

0.136 0.136 0.136 0.136 0.136 0.136 0.136 0.136

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.184 0.184 0.184 0.184 0.184 0.184 0.184 0.184

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066
0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.126 0.126 0.126 0.126 0.126 0.126 0.126 0.126

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.130 0.130 0.130 0.130 0.130 0.130 0.130 0.130

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.145 0.145 0.145 0.145 0.145 0.145 0.145 0.145

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.058 0.058 0.058 0.058 0.058 0.058 0.058 0.058

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103
State and City 

Name City

% of State 

Total

Mechanical: 

RS Means, 

2011 Calculated

Mechanical: 

RS Means, 

2011

Alabama

Birmingham 212,237 24.0% 67.4 16.2 86.3

Huntsville 180,105 20.4% 56.8 11.6 81.9

Mobile 195,111 22.1% 63.6 14.0 84.7

Montgomery 205,764 23.3% 37.2 8.7 73.8

Tuscaloosa 90,468 10.2% 37.0 3.8 73.7

 883,685 100.0% 54.3

Alaska

Anchorage 291,826 82.3% 105.9 87.1 102.7

Fairbanks 31,535 8.9% 108.0 9.6 103.5

Juneau 31,275 8.8% 96.9 8.5 98.9

 354,636 100.0% 105.3

Arizona

Flagstaff 65,870 2.5% 84.5 2.1 93.7

Mesa/Tempe 600,760 22.5% 76.0 17.1 90.2

Phoenix 1,445,632 54.1% 84.6 45.8 93.7

Prescott 39,843 1.5% 72.8 1.1 88.8

Tucson 520,116 19.5% 72.0 14.0 88.5

 2,672,221 100.0% 80.0

Arkansas

Fort Smith 86,209 20.2% 52.7 10.7 80.4

Jonesboro 67,263 15.8% 55.8 8.8 81.8

Little Rock 193,524 45.4% 60.6 27.5 83.7

Pine Bluff 49,083 11.5% 55.2 6.4 81.4

Texarkana 29,919 7.0% 58.6 4.1 82.9

 425,998 100.0% 57.5

California

Anahiem 336,265 3.4% 112.6 3.8 105.3

Bakersfield 347,483 3.5% 106.0 3.7 102.6

CALCULATIONS FOR STATE-LEVEL INSTALLATION COST ADJUSTMENTS

Population, 2010 Labor Cost Only Labor & Materials Costs
Fresno 494,665 5.0% 113.7 5.6 105.8

Los Angeles 3,792,621 38.0% 112.6 42.8 105.3

Oakland 390,724 3.9% 144.9 5.7 118.9

Oxnard 197,899 2.0% 112.6 2.2 105.3

Redding 89,861 0.9% 107.5 1.0 103.2

Riverside 303,871 3.0% 112.6 3.4 105.3

Sacramento 466,488 4.7% 114.9 5.4 106.3

San Diego 1,307,402 13.1% 111.7 14.6 105.0

San Francisco 805,235 8.1% 165.7 13.4 127.5

San Jose 945,942 9.5% 144.4 13.7 118.6

Santa Barbara 88,410 0.9% 112.6 1.0 105.3

Stockton 291,707 2.9% 113.7 3.3 105.8

Vallejo 115,942 1.2% 129.0 1.5 112.2

 9,974,515 100.0% 121.2

Colorado

Colorado Springs 416,427 29.4% 75.9 22.3 90.0

Denver 600,158 42.3% 82.1 34.7 92.5

Fort Collins 143,986 10.1% 77.3 7.8 90.5

Grand Junction 58,566 4.1% 65.5 2.7 85.6

Greeley 92,889 6.5% 72.8 4.8 88.7

Pueblo 106,595 7.5% 69.4 5.2 87.2

 1,418,621 100.0% 77.5

Connecticut

Bridgeport 144,229 16.9% 112.8 19.1 105.4

Bristol 60,477 7.1% 112.8 8.0 105.4

Hartford 124,775 14.7% 112.8 16.5 105.5

New Britain 73,206 8.6% 112.8 9.7 105.4

New Haven 129,779 15.2% 112.8 17.2 105.4

Norwalk 85,603 10.1% 112.8 11.3 105.4

Stamford 122,643 14.4% 112.9 16.3 105.5

Waterbury 110,366 13.0% 112.8 14.6 105.4

 851,078 100.0% 112.8

Delaware

Wilmington 70,8511 116.1 116.1 106.8

 70,851 116.1

District of Columbia

Washington 601,723

1 94.9 94.9 98.0

 601,723 94.9
Florida

Daytona Beach 61,005 2.3% 78.8 1.8 91.1

Fort Lauderdale 165,521 6.3% 69.4 4.4 87.1

Jacksonville 821,784 31.5% 66.7 21.0 86.0

Melbourne 76,068 2.9% 81.0 2.4 92.0

Miami 399,457 15.3% 73.0 11.2 88.6

Orlando 238,300 9.1% 62.0 5.7 84.0

Panama City 36,484 1.4% 41.3 0.6 75.4

Pensacola 51,923 2.0% 57.5 1.1 82.2

St Petersburg 244,769 9.4% 58.6 5.5 82.6

Tallahassee 181,376 6.9% 42.7 3.0 76.0

Tampa 335,709 12.9% 88.7 11.4 95.2

 2,612,396 100.0% 68.0

Georgia

Albany 77,434 6.6% 69.8 4.6 87.3

Atlanta 420,003 35.9% 74.4 26.7 89.3

Augusta 200,549 17.1% 67.2 11.5 86.3

Columbus 189,885 16.2% 51.0 8.3 79.5

Macon 91,351 7.8% 67.8 5.3 86.5

Savannah 136,286 11.6% 60.5 7.0 83.4

Valdosta 54,518 4.7% 69.7 3.2 87.3

 1,170,026 100.0% 66.7

Hawaii

Honolulu 337,2561 108.6 108.6 103.7

 337,256 108.6

Idaho

Boise 205,671 61.2% 67.2 41.1 86.3

Lewiston 31,894 9.5% 78.8 7.5 91.6

Pocatello 54,255 16.1% 67.2 10.9 86.3

Twin Falls 44,125 13.1% 56.9 7.5 82.0

 335,945 100.0% 66.9

Illinois

Chicago 2,695,598 80.9% 136.5 110.5 115.3

Decatur 76,122 2.3% 100.3 2.3 100.2

East St Louis 27,006 0.8% 95.4 0.8 98.1

Joliet 147,433 4.4% 136.2 6.0 115.2

Peoria 115,007 3.5% 104.2 3.6 101.8

Rockford 152,871 4.6% 114.3 5.2 106.0

Springfield 116,250 3.5% 102.5 3.6 101.0
 3,330,287 100.0% 132.0

Indiana

Anderson 56,129 3.4% 75.7 2.6 89.8

Bloomington 80,405 4.9% 79.4 3.9 91.2

Evansville 117,429 7.1% 80.9 5.8 92.0

Fort Wayne 253,691 15.4% 76.0 11.7 90.0

Gary 80,294 4.9% 105.9 5.2 102.4

Indianapolis 829,718 50.3% 81.3 40.9 92.1

Muncie 70,085 4.2% 75.7 3.2 89.7

South Bend 101,168 6.1% 78.0 4.8 90.7

Terre Haute 60,785 3.7% 80.0 2.9 91.6

 1,649,704 100.0% 80.9

Iowa

Cedar Rapids 126,326 18.0% 83.8 15.1 93.4

Council Bluffs 62,230 8.9% 76.3 6.8 90.2

Davenport 99,685 14.2% 91.7 13.1 96.7

Des Moines 203,433 29.0% 83.2 24.2 93.0

Dubuque 57,637 8.2% 78.2 6.4 91.0

Sioux City 82,684 11.8% 70.9 8.4 88.0

Waterloo 68,406 9.8% 83.1 8.1 93.1

 700,401 100.0% 82.0

Kansas

Dodge City 27,340 3.7% 69.0 2.6 87.1

Kansas City 145,786 20.0% 101.3 20.2 100.6

Salina 47,707 6.5% 69.1 4.5 87.2

Topeka 127,473 17.4% 58.5 10.2 82.8

Wichita 382,368 52.3% 65.1 34.1 85.4

 730,674 100.0% 71.6

Kentucky

Bowling Green 58,067 5.8% 83.0 4.8 92.9

Lexington 295,803 29.3% 62.9 18.4 84.5

Louisville 597,337 59.2% 81.5 48.3 92.3

Owensboro 57,265 5.7% 66.6 3.8 86.0

 1,008,472 100.0% 75.3

Louisiana

Alexandria 47,723 5.1% 52.3 2.7 80.3

Baton Rouge 229,493 24.4% 60.4 14.7 83.5

Lake Charles 71,993 7.6% 61.1 4.7 83.9

Monroe 48,815 5.2% 51.3 2.7 79.8
New Orleans 343,829 36.5% 66.0 24.1 85.8

Shreveport 199,311 21.2% 56.3 11.9 81.8

 941,164 100.0% 60.7

Maine

Augusta 19,136 12.3% 66.8 8.2 86.2

Bangor 33,039 21.3% 62.7 13.4 84.6

Lewiston 36,592 23.6% 62.7 14.8 84.6

Portland 66,194 42.7% 62.7 26.8 84.5

 154,961 100.0% 63.2

Maryland

Baltimore 620,961 94.0% 85.7 80.6 94.1

Hagerstown 39,662 6.0% 85.0 5.1 93.8

 660,623 100.0% 85.7

Massachusetts

Boston 617,594 42.4% 129.0 54.7 112.2

Brockton 93,810 6.4% 110.3 7.1 104.4

Fall River 88,857 6.1% 110.0 6.7 104.3

Hyannis (Not used) - 110.0 0.0 104.3

Lawrence 76,377 5.2% 113.0 5.9 105.5

Lowell 106,519 7.3% 123.2 9.0 109.8

New Bedford 95,072 6.5% 110.0 7.2 104.3

Pittsfield 44,737 3.1% 96.6 3.0 98.7

Springfield 153,060 10.5% 104.4 11.0 102.0

Worcester 181,045 12.4% 112.6 14.0 105.3

 1,457,071 100.0% 118.5

Michigan

Ann Arbor 113,934 7.6% 102.1 7.8 100.9

Dearborn 98,153 6.6% 107.8 7.1 103.3

Detroit 713,777 47.8% 111.2 53.1 104.7

Flint 102,434 6.9% 96.1 6.6 98.4

Grand Rapids 188,040 12.6% 80.6 10.1 91.8

Kalamazoo 74,262 5.0% 83.0 4.1 92.9

Lansing 114,297 7.6% 93.8 7.2 97.3

Muskegon 38,401 2.6% 85.0 2.2 93.6

Saginaw 51,508 3.4% 87.2 3.0 94.7

 1,494,806 100.0% 101.2

Minnesota

Duluth 86,265 9.3% 99.7 9.3 99.9

Minneapolis 382,578 41.3% 124.0 51.2 109.9
Rochester 106,769 11.5% 100.3 11.6 100.1

Saint Paul 285,068 30.8% 116.8 35.9 106.9

St Cloud 65,842 7.1% 123.9 8.8 109.8

 926,522 100.0% 116.8

Mississippi

Biloxi 44,054 15.0% 51.3 7.7 79.6

Greenville 34,400 11.7% 52.2 6.1 80.0

Jackson 173,514 59.2% 57.8 34.2 82.3

Meridian 41,148 14.0% 60.1 8.4 83.3

 293,116 100.0% 56.5

Missouri

Cape Girardeau 37,941 3.1% 97.1 3.0 98.7

Columbia 108,500 9.0% 97.4 8.7 98.9

Joplin 50,150 4.1% 49.1 2.0 79.0

Kansas City 459,787 37.9% 108.7 41.2 103.7

Springfield 159,498 13.2% 72.3 9.5 88.5

St Joseph 76,780 6.3% 89.2 5.7 95.7

St Louis 319,294 26.3% 103.3 27.2 101.3

 1,211,950 100.0% 97.4

Montana

Billings 104,170 35.7% 73.1 26.1 88.8

Butte 34,200 11.7% 70.0 8.2 87.6

Great Falls 58,505 20.0% 75.2 15.1 89.8

Helena 28,190 9.7% 71.5 6.9 88.2

Missoula 66,788 22.9% 69.1 15.8 87.2

 291,853 100.0% 72.1

Nebraska

Grand Island 48,520 6.6% 80.1 5.2 91.7

Lincoln 258,379 34.9% 80.0 27.9 91.7

North Platte 24,733 3.3% 75.4 2.5 89.8

Omaha 408,958 55.2% 79.9 44.1 91.5

 740,590 100.0% 79.8

Nevada

Carson City 55,274 6.4% 79.9 5.1 91.5

Las Vegas 583,756 67.5% 110.0 74.3 104.2

Reno 225,221 26.1% 79.9 20.8 91.6

 864,251 100.0% 100.2
New Hampshire

Manchester 109,565 50.5% 83.2 42.0 93.0

Nashua 86,494 39.9% 83.2 33.2 93.1

Portsmouth 20,779 9.6% 88.0 8.4 95.1

 216,838 100.0% 83.7

New Jersey

Camden 77,344 8.1% 123.7 10.0 110.0

Elizabeth 124,969 13.0% 127.6 16.6 111.6

Jersey City 247,597 25.8% 127.1 32.8 111.4

Newark 277,140 28.9% 127.6 36.9 111.7

Paterson 146,199 15.3% 127.1 19.4 111.4

Trenton 84,913 8.9% 127.5 11.3 111.6

 958,162 100.0% 127.1

New Mexico

Albuquerque 545,852 67.8% 69.8 47.3 87.4

Farmington 45,877 5.7% 69.8 4.0 87.4

Las Cruces 97,618 12.1% 69.5 8.4 87.5

Roswell 48,366 6.0% 69.8 4.2 87.4

Santa Fe 67,947 8.4% 69.8 5.9 87.4

 805,660 100.0% 69.8

New York

Albany 97,856 1.0% 94.2 1.0 97.6

Binghamton 47,376 0.5% 82.5 0.4 93.0

Buffalo 261,310 2.8% 92.6 2.6 96.9

Hicksville (Don't use) - 0.0% 146.9 0.0 119.4

New York 8,175,133 87.5% 166.0 145.2 127.6

Riverhead (Don't Use) - 0.0% 145.6 0.0 119.0

Rochester 210,565 2.3% 89.1 2.0 95.4

Schenectady 66,135 0.7% 93.6 0.7 97.5

Syracuse 145,170 1.6% 86.7 1.3 94.6

Utica 62,235 0.7% 80.2 0.5 91.9

Watertown 27,023 0.3% 81.8 0.2 92.6

White Plains 56,853 0.6% 120.5 0.7 108.8

Yonkers 195,976 2.1% 120.5 2.5 108.8

 9,345,632 100.0% 157.3

North Carolina

Asheville 83,393 3.7% 37.8 1.4 74.3

Charlotte 731,424 32.5% 37.9 12.3 74.2

Durham 228,330 10.1% 36.6 3.7 73.8

Fayetteville 200,564 8.9% 37.7 3.4 74.2
Greensboro 269,666 12.0% 37.9 4.5 74.3

Raleigh 403,892 17.9% 36.1 6.5 73.5

Wilmington 106,476 4.7% 37.5 1.8 74.2

Winston-Salem 229,617 10.2% 36.5 3.7 73.7

 2,253,362 100.0% 37.3

North Dakota

Bismarck 61,272 23.5% 56.4 13.3 82.0

Fargo 105,549 40.5% 59.4 24.1 83.2

Grand Forks 52,838 20.3% 36.4 7.4 73.7

Minot 40,888 15.7% 56.4 8.9 82.0

 260,547 100.0% 53.6

Ohio

Akron 199,110 8.4% 89.5 7.5 95.5

Canton 73,007 3.1% 74.7 2.3 89.4

Cincinnati 296,943 12.5% 82.6 10.3 92.7

Cleveland 396,815 16.7% 99.3 16.6 99.6

Columbus 787,033 33.2% 90.7 30.1 96.1

Dayton 141,527 6.0% 78.9 4.7 91.6

Lorain 64,097 2.7% 84.8 2.3 93.6

Springfield 60,608 2.6% 78.9 2.0 91.6

Toledo 287,208 12.1% 92.7 11.2 96.9

Youngstown 66,982 2.8% 90.8 2.6 96.1

 2,373,330 100.0% 89.6

Oklahoma

Enid 49,379 4.3% 62.7 2.7 84.6

Lawton 96,867 8.4% 62.7 5.2 84.6

Muskogee 39,223 3.4% 23.9 0.8 68.4

Oklahoma City 579,999 50.1% 63.6 31.9 84.9

Tulsa 391,906 33.9% 48.4 16.4 78.6

 1,157,374 100.0% 54.3

Oregon

Eugene 156,185 16.1% 98.7 15.9 99.5

Medford 74,907 7.7% 98.7 7.6 99.5

Portland 583,776 60.2% 98.7 59.4 99.6

Salem 154,637 16.0% 98.7 15.7 99.6

 969,505 100.0% 98.7

Pennsylvania

Allentown 118,032 5.0% 110.3 5.5 104.5

Altoona 46,320 2.0% 82.9 1.6 92.8
Erie 101,786 4.3% 92.2 4.0 96.6

Harrisburg 49,528 2.1% 89.8 1.9 95.8

Phildelphia 1,526,006 64.8% 129.0 83.6 112.1

Pittsburgh 305,704 13.0% 100.4 13.0 100.3

Reading 88,082 3.7% 106.9 4.0 102.9

Scranton 76,089 3.2% 98.4 3.2 99.5

York 43,718 1.9% 90.1 1.7 96.0

 2,355,265 100.0% 118.5

Rhode Island

Providence 178,0421 108.0 108.0 103.3

 178,042 108.0

South Carolina

Charleston 120,083 31.4% 40.8 12.8 75.5

Columbia 129,272 33.9% 36.1 12.2 73.4

Florence 37,056 9.7% 36.1 3.5 73.6

Greenville 58,409 15.3% 34.6 5.3 73.0

Spartanburg 37,013 9.7% 34.6 3.4 73.0

 381,833 100.0% 37.2

South Dakota

Aberdeen 26,091 10.0% 43.7 4.4 76.6

Pierre 13,646 5.2% 43.4 2.3 76.4

Rapid City 67,956 26.0% 43.9 11.4 76.7

Sioux Falls 153,888 58.8% 42.2 24.8 76.0

 261,581 100.0% 42.9

Tennessee

Chatanooga 167,674 9.6% 63.1 6.1 84.7

Jackson 65,211 3.7% 70.5 2.6 87.7

Johnson City 63,152 3.6% 57.6 2.1 82.2

Knoxville 178,874 10.2% 66.5 6.8 85.9

Memphis 646,889 37.0% 71.2 26.3 87.9

Nashville 626,681 35.8% 75.9 27.2 89.8

 1,748,481 100.0% 71.1

Texas

Abilene 117,063 1.4% 46.2 0.6 77.7

Amarillo 190,695 2.3% 52.3 1.2 80.2

Austin 790,390 9.5% 56.5 5.4 82.0

Beaumont 118,296 1.4% 60.6 0.9 83.6

Corpus Christi 305,215 3.7% 41.0 1.5 75.5

Dallas 1,197,816 14.4% 64.5 9.3 85.1
El Paso 649,121 7.8% 36.2 2.8 73.5

Fort Worth 741,206 8.9% 58.9 5.2 82.9

Houston 2,099,451 25.2% 67.4 17.0 86.4

Laredo 236,091 2.8% 39.7 1.1 74.9

Lubbock 229,573 2.8% 45.3 1.2 77.1

Odessa 99,940 1.2% 45.4 0.5 77.4

San Antonio 1,327,407 15.9% 66.4 10.6 86.0

Waco 124,805 1.5% 52.4 0.8 80.3

Wichita Falls 104,553 1.3% 47.7 0.6 78.3

 8,331,622 100.0% 58.8

Utah

Logan 48,174 11.2% 70.2 7.9 87.6

Ogden 82,825 19.3% 70.2 13.5 87.6

Provo 112,488 26.2% 70.2 18.4 87.5

Salt Lake City 186,440 43.4% 70.2 30.4 87.6

 429,927 100.0% 70.2

Vermont

Burlington 42,417 72.0% 63.5 45.7 84.8

Rutland 16,495 28.0% 63.5 17.8 84.9

 58,912 100.0% 63.5

Virginia

Alexandria 139,966 12.0% 89.6 10.7 95.9

Arlington 207,627 17.8% 86.6 15.4 94.6

Newport News 180,719 15.5% 64.2 9.9 85.3

Norfolk 242,803 20.8% 63.5 13.2 84.9

Portsmouth 95,535 8.2% 63.5 5.2 85.0

Richmond 204,214 17.5% 56.3 9.8 81.9

Roanoke 97,032 8.3% 48.5 4.0 78.8

 1,167,896 100.0% 68.3

Washington

Everett 103,019 7.3% 92.8 6.7 97.1

Richland 48,058 3.4% 102.2 3.5 101.2

Seattle 608,660 42.9% 118.3 50.7 107.6

Spokane 208,916 14.7% 77.5 11.4 90.8

Tacoma 198,397 14.0% 92.9 13.0 97.1

Vancouver 161,791 11.4% 94.1 10.7 97.7

Yakima 91,067 6.4% 102.3 6.6 101.0

 1,419,908 100.0% 102.6

West Virginia
Charleston 51,400 32.0% 84.0 26.9 93.4

Huntington 49,138 30.6% 83.3 25.5 93.3

Parkersburg 31,492 19.6% 86.8 17.0 94.6

Wheeling 28,486 17.7% 88.9 15.8 95.6

 160,516 100.0% 85.2

Wisconsin

Eau Claire 65,883 5.4% 86.7 4.7 94.5

Green Bay 104,057 8.5% 84.8 7.2 93.9

Kenosha 99,218 8.1% 97.0 7.8 98.8

La Crosse 51,320 4.2% 87.5 3.7 94.9

Madison 233,209 19.0% 96.8 18.4 98.6

Milwaukee 594,833 48.5% 104.0 50.4 101.6

Racine 78,860 6.4% 97.0 6.2 98.7

 1,227,380 100.0% 98.4

Wyoming

Casper 55,316 40.1% 56.2 22.6 81.8

Cheyenne 59,466 43.1% 56.3 24.3 81.8

Rock Springs 23,036 16.7% 53.9 9.0 80.8

 137,818 100.0% 55.9

Sources

Population: US Census Bureau, U.S. Census Bureau, 2010 Census.

2010 Census Redistricting Data (Public Law 94-171) Summary File, Tables GCT-PL1.

http://factfinder2.census.gov/faces/nav/jsf/pages/searchresults.xhtml?refresh=t. Last accessed 6/8/2011.

Costs: RS Means 2011. City Cost Indexes, RJ103-010 Building Systems.

RS Means Construction Publishers & Consultants, Kingston, MA
Calculated

Alabama 6 883,685 4,779,736 1.55%

20.7 Alaska 9 354,636 710,231 0.23%

16.7 Arizona 8 2,672,221 6,392,017 2.07%

18.7 Arkansas 7 425,998 2,915,918 0.94%

17.2 California 9 9,974,515.00 37,253,956 12.07%

7.5 Colorado 8 1,418,621 5,029,196 1.63%

80.8 Connecticut 1 851,078 3,574,097 1.16%

Delaware 5 70,851 897,934 0.29%

Dist. of Columbia 5 601,723 601,723 0.19%

84.5 Florida 5 1,170,026 18,801,310 6.09%

9.2 Georgia 5 1,170,026 9,687,653 3.14%

8.7 Hawaii 9 337,256 1,360,301 0.44%

102.4 Idaho 8 335,945 1,567,582 0.51%

Illinois 3 3,330,287 12,830,632 4.16%

Indiana 3 1,649,704 6,483,802 2.10%

2.3 Iowa 4 700,401 3,046,355 0.99%

20.3 Kansas 4 730,674 2,853,118 0.92%

50.7 Kentucky 6 1,008,472 4,339,367 1.41%

1.3 Louisiana 7 941,164 4,533,372 1.47%

17.2 Maine 1 154,961 1,328,361 0.43%

91.8 Maryland 5 660,623 5,773,552 1.87%

Massachusetts 1 1,457,071 6,547,629 2.12%

Michigan 3 1,494,806 9,883,640 3.20%

16.3 Minnesota 4 926,522 5,303,925 1.72%

12.9 Mississippi 6 293,116 2,967,297 0.96%

38.0 Missouri 4 1,211,950 5,988,927 1.94%

9.4 Montana 8 291,853 989,415 0.32%

5.8 Nebraska 4 740,590 1,826,341 0.59%

82.4 Nevada 8 864,251 2,700,551 0.87%

New Hampshire 1 216,838 1,316,470 0.43%

New Jersey 2 958,162 8,791,894 2.85%

3.5 New Mexico 8 805,660 2,059,179 0.67%

3.6 New York 2 9,345,632 19,378,102 6.28%

State 

Population 

Weights

 ADJUSTMENTS

Labor & Materials Costs

Census 

State Division

Population Weights and RS Means Indexes

Sum of City 

Populations 

Used

2010 U.S. 

Population, 

2010 Census

To Calculate State Indexes
5.2 North Carolina 5 2,253,362 9,535,483 3.09%

40.0 North Dakota 4 260,547 672,591 0.22%

4.7 Ohio 3 2,373,330 11,536,504 3.74%

2.1 Oklahoma 7 1,157,374 3,751,351 1.22%

0.9 Oregon 9 969,505 3,831,074 1.24%

3.2 Pennsylvania 2 2,355,265 12,702,379 4.11%

5.0 Rhode Island 1 178,042 1,052,567 0.34%

13.8 South Carolina 5 381,833 4,625,364 1.50%

10.3 South Dakota 4 261,581 814,180 0.26%

11.2 Tennessee 6 1,748,481 6,346,105 2.06%

0.9 Texas 7 8,331,622 25,145,561 8.14%

3.1 Utah 8 429,927 2,763,885 0.90%

1.3 Vermont 1 58,912 625,741 0.20%

108.9 Virginia 5 1,167,896 8,001,024 2.59%

Washington 9 1,419,908 6,724,540 2.18%

West Virginia 5 160,516 1,852,994 0.60%

26.4 Wisconsin 3 1,227,380 5,686,986 1.84%

39.1 Wyoming 8 137,818 563,626 0.18%

9.2 U.S. Totals 72,922,617 308,745,538 100.00%

3.5

5.8

6.6

90.6

17.9

7.5

15.5

9.1

16.1

10.6

15.2

13.7

105.4

106.8

106.8

98.0

98.0
2.1

5.5

27.1

2.7

13.5

7.7

1.1

1.6

7.7

5.3

12.2

86.5

5.8

32.1

14.8

12.9

6.8

9.7

4.1

86.1

103.7

103.7

52.8

8.7

13.9

10.8

86.2

93.3

2.3

0.8

5.1

3.5

4.9

3.5
113.4

3.1

4.4

6.5

13.8

5.0

46.3

3.8

5.6

3.4

91.9

16.8

8.0

13.8

27.0

7.5

10.4

9.1

92.6

3.3

20.1

5.7

14.4

44.7

88.2

5.3

24.8

54.7

4.9

89.7

4.1

20.4

6.4

4.1
31.3

17.3

83.7

10.6

18.0

20.0

36.1

84.8

88.5

5.6

94.1

47.6

6.7

6.4

0.0

5.5

8.0

6.8

3.0

10.7

13.1

107.8

7.7

6.8

50.0

6.7

11.5

4.6

7.4

2.4

3.3

100.5

9.3

45.4
11.5

32.9

7.8

106.9

12.0

9.4

48.7

11.7

81.8

3.1

8.9

3.3

39.3

11.6

6.1

26.7

99.0

31.7

10.3

18.0

8.5

20.0

88.4

6.0

32.0

3.0

50.5

91.5

5.9

70.4

23.9

100.1
47.0

37.1

9.1

93.2

8.9

14.6

28.8

32.3

17.0

9.9

111.4

59.2

5.0

10.6

5.2

7.4

87.4

1.0

0.5

2.7

0.0

111.6

0.0

2.1

0.7

1.5

0.6

0.3

0.7

2.3

124.0

2.7

24.1

7.5

6.6
8.9

13.2

3.5

7.5

74.0

19.3

33.7

14.9

12.9

80.8

8.0

2.8

11.6

16.7

31.9

5.5

2.5

2.3

11.7

2.7

95.6

3.6

7.1

2.3

42.5

26.6

78.6

16.0

7.7

60.0

15.9

99.6

5.2

1.8
4.2

2.0

72.6

13.0

3.8

3.2

1.8

107.7

103.3

103.3

23.7

24.9

7.1

11.2

7.1

74.0

7.6

4.0

19.9

44.7

76.3

8.1

3.3

3.0

8.8

32.5

32.2

87.9

1.1

1.8

7.8

1.2

2.8

12.2
5.7

7.4

21.8

2.1

2.1

0.9

13.7

1.2

1.0

82.8

9.8

16.9

22.9

38.0

87.6

61.1

23.8

84.8

11.5

16.8

13.2

17.7

7.0

14.3

6.5

87.0

7.0

3.4

46.1

13.4

13.6

11.1

6.5

101.1
29.9

28.6

18.6

17.0

94.0

5.1

8.0

8.0

4.0

18.7

49.2

6.3

99.3

32.8

35.3

13.5

81.6

 GCT-PL1.
Number

Building Type Analyzed In Current Model Run: 7

Health Care

Factor:

Labor 

54.3 80.8 1 Alabama 58.7 83.5 58.7

105.3 102.4 2 Alaska 113.9 105.7 113.9

80.0 91.8 3 Arizona 86.6 94.8 86.6

57.5 82.4 4 Arkansas 62.2 85.1 62.2

121.2 108.9 5 California 131.0 112.4 131.0

77.5 90.6 6 Colorado 83.9 93.6 83.9

112.8 105.4 7 Connecticut 122.0 108.8 122.0

116.1 106.8 8 Delaware 125.6 110.2 125.6

94.9 98.0 9 Dist. of Columbia 102.6 101.2 102.6

68.0 86.5 10 Florida 73.5 89.3 73.5

66.7 86.1 11 Georgia 72.2 88.8 72.2

108.6 103.7 12 Hawaii 117.5 107.0 117.5

66.9 86.2 13 Idaho 72.4 89.0 72.4

132.0 113.4 14 Illinois 142.8 117.1 142.8

80.9 91.9 15 Indiana 87.5 94.9 87.5

82.0 92.6 16 Iowa 88.7 95.6 88.7

71.6 88.2 17 Kansas 77.4 91.0 77.4

75.3 89.7 18 Kentucky 81.4 92.6 81.4

60.7 83.7 19 Louisiana 65.7 86.4 65.7

63.2 84.8 20 Maine 68.4 87.5 68.4

85.7 94.1 21 Maryland 92.7 97.1 92.7

118.5 107.8 22 Massachusetts 128.2 111.3 128.2

101.2 100.5 23 Michigan 109.4 103.7 109.4

116.8 106.9 24 Minnesota 126.3 110.4 126.3

56.5 81.8 25 Mississippi 61.1 84.4 61.1

97.4 99.0 26 Missouri 105.4 102.1 105.4

72.1 88.4 27 Montana 78.0 91.3 78.0

79.8 91.5 28 Nebraska 86.3 94.5 86.3

100.2 100.1 29 Nevada 108.4 103.3 108.4

83.7 93.2 30 New Hampshire 90.5 96.2 90.5

127.1 111.4 31 New Jersey 137.4 115.0 137.4

69.8 87.4 32 New Mexico 75.5 90.2 75.5

157.3 124.0 33 New York 170.1 128.0 170.1

Labor and 

Materials

Means 

2011 

Labor 

Index 

Means 

2011 

Labor and 

Materials State State Name Labor 

Means Indexes Population Weighted
37.3 74.0 34 North Carolina 40.3 76.4 40.3

53.6 80.8 35 North Dakota 57.9 83.4 57.9

89.6 95.6 36 Ohio 96.9 98.7 96.9

54.3 78.6 37 Oklahoma 58.8 81.1 58.8

98.7 99.6 38 Oregon 106.8 102.8 106.8

118.5 107.7 39 Pennsylvania 128.2 111.2 128.2

108.0 107.7 40 Rhode Island 116.8 111.2 116.8

37.2 74.0 41 South Carolina 40.2 76.4 40.2

42.9 76.3 42 South Dakota 46.4 78.7 46.4

71.1 87.9 43 Tennessee 76.9 90.7 76.9

58.8 82.8 44 Texas 63.6 85.5 63.6

70.2 87.6 45 Utah 75.9 90.4 75.9

63.5 84.8 46 Vermont 68.7 87.6 68.7

68.3 87.0 47 Virginia 73.9 89.8 73.9

102.6 101.1 48 Washington 110.9 104.4 110.9

85.2 94.0 49 West Virginia 92.2 97.0 92.2

98.4 99.3 50 Wisconsin 106.4 102.5 106.4

55.9 81.6 51 Wyoming 60.4 84.3 60.4

92.5 96.9 52 U.S. Average 100.0 100.0 100.0









Name

Office

1 Lodging 2 Food Service 3 Retail

100% Factor: 100% Factor: 100% Factor:

Labor and 

Materials Labor 

Labor and 

Materials Labor 

Labor and 

Materials Labor 

83.5 58.7 83.5 58.7 83.5 58.7

105.7 113.9 105.7 113.9 105.7 113.9

94.8 86.6 94.8 86.6 94.8 86.6

85.1 62.2 85.1 62.2 85.1 62.2

112.4 131.0 112.4 131.0 112.4 131.0

93.6 83.9 93.6 83.9 93.6 83.9

108.8 122.0 108.8 122.0 108.8 122.0

110.2 125.6 110.2 125.6 110.2 125.6

101.2 102.6 101.2 102.6 101.2 102.6

89.3 73.5 89.3 73.5 89.3 73.5

88.8 72.2 88.8 72.2 88.8 72.2

107.0 117.5 107.0 117.5 107.0 117.5

89.0 72.4 89.0 72.4 89.0 72.4

117.1 142.8 117.1 142.8 117.1 142.8

94.9 87.5 94.9 87.5 94.9 87.5

95.6 88.7 95.6 88.7 95.6 88.7

91.0 77.4 91.0 77.4 91.0 77.4

92.6 81.4 92.6 81.4 92.6 81.4

86.4 65.7 86.4 65.7 86.4 65.7

87.5 68.4 87.5 68.4 87.5 68.4

97.1 92.7 97.1 92.7 97.1 92.7

111.3 128.2 111.3 128.2 111.3 128.2

103.7 109.4 103.7 109.4 103.7 109.4

110.4 126.3 110.4 126.3 110.4 126.3

84.4 61.1 84.4 61.1 84.4 61.1

102.1 105.4 102.1 105.4 102.1 105.4

91.3 78.0 91.3 78.0 91.3 78.0

94.5 86.3 94.5 86.3 94.5 86.3

103.3 108.4 103.3 108.4 103.3 108.4

96.2 90.5 96.2 90.5 96.2 90.5

115.0 137.4 115.0 137.4 115.0 137.4

90.2 75.5 90.2 75.5 90.2 75.5

128.0 170.1 128.0 170.1 128.0 170.1

STATE RELATIVE INSTALLATION COST INDEXES (U.S.
76.4 40.3 76.4 40.3 76.4 40.3

83.4 57.9 83.4 57.9 83.4 57.9

98.7 96.9 98.7 96.9 98.7 96.9

81.1 58.8 81.1 58.8 81.1 58.8

102.8 106.8 102.8 106.8 102.8 106.8

111.2 128.2 111.2 128.2 111.2 128.2

111.2 116.8 111.2 116.8 111.2 116.8

76.4 40.2 76.4 40.2 76.4 40.2

78.7 46.4 78.7 46.4 78.7 46.4

90.7 76.9 90.7 76.9 90.7 76.9

85.5 63.6 85.5 63.6 85.5 63.6

90.4 75.9 90.4 75.9 90.4 75.9

87.6 68.7 87.6 68.7 87.6 68.7

89.8 73.9 89.8 73.9 89.8 73.9

104.4 110.9 104.4 110.9 104.4 110.9

97.0 92.2 97.0 92.2 97.0 92.2

102.5 106.4 102.5 106.4 102.5 106.4

84.3 60.4 84.3 60.4 84.3 60.4

100.0 100.0 100.0 100.0 100.0 100.0









4 Education 5 Food Sales 6 Office 7

100% Factor: 100% Factor: 100% Factor: 100%

Labor and 

Materials Labor 

Labor and 

Materials Labor 

Labor and 

Materials Labor 

Labor and 

Materials

83.5 58.7 83.5 58.7 83.5 58.7 83.5

105.7 113.9 105.7 113.9 105.7 113.9 105.7

94.8 86.6 94.8 86.6 94.8 86.6 94.8

85.1 62.2 85.1 62.2 85.1 62.2 85.1

112.4 131.0 112.4 131.0 112.4 131.0 112.4

93.6 83.9 93.6 83.9 93.6 83.9 93.6

108.8 122.0 108.8 122.0 108.8 122.0 108.8

110.2 125.6 110.2 125.6 110.2 125.6 110.2

101.2 102.6 101.2 102.6 101.2 102.6 101.2

89.3 73.5 89.3 73.5 89.3 73.5 89.3

88.8 72.2 88.8 72.2 88.8 72.2 88.8

107.0 117.5 107.0 117.5 107.0 117.5 107.0

89.0 72.4 89.0 72.4 89.0 72.4 89.0

117.1 142.8 117.1 142.8 117.1 142.8 117.1

94.9 87.5 94.9 87.5 94.9 87.5 94.9

95.6 88.7 95.6 88.7 95.6 88.7 95.6

91.0 77.4 91.0 77.4 91.0 77.4 91.0

92.6 81.4 92.6 81.4 92.6 81.4 92.6

86.4 65.7 86.4 65.7 86.4 65.7 86.4

87.5 68.4 87.5 68.4 87.5 68.4 87.5

97.1 92.7 97.1 92.7 97.1 92.7 97.1

111.3 128.2 111.3 128.2 111.3 128.2 111.3

103.7 109.4 103.7 109.4 103.7 109.4 103.7

110.4 126.3 110.4 126.3 110.4 126.3 110.4

84.4 61.1 84.4 61.1 84.4 61.1 84.4

102.1 105.4 102.1 105.4 102.1 105.4 102.1

91.3 78.0 91.3 78.0 91.3 78.0 91.3

94.5 86.3 94.5 86.3 94.5 86.3 94.5

103.3 108.4 103.3 108.4 103.3 108.4 103.3

96.2 90.5 96.2 90.5 96.2 90.5 96.2

115.0 137.4 115.0 137.4 115.0 137.4 115.0

90.2 75.5 90.2 75.5 90.2 75.5 90.2

128.0 170.1 128.0 170.1 128.0 170.1 128.0

COST INDEXES (U.S.=100.0)
76.4 40.3 76.4 40.3 76.4 40.3 76.4

83.4 57.9 83.4 57.9 83.4 57.9 83.4

98.7 96.9 98.7 96.9 98.7 96.9 98.7

81.1 58.8 81.1 58.8 81.1 58.8 81.1

102.8 106.8 102.8 106.8 102.8 106.8 102.8

111.2 128.2 111.2 128.2 111.2 128.2 111.2

111.2 116.8 111.2 116.8 111.2 116.8 111.2

76.4 40.2 76.4 40.2 76.4 40.2 76.4

78.7 46.4 78.7 46.4 78.7 46.4 78.7

90.7 76.9 90.7 76.9 90.7 76.9 90.7

85.5 63.6 85.5 63.6 85.5 63.6 85.5

90.4 75.9 90.4 75.9 90.4 75.9 90.4

87.6 68.7 87.6 68.7 87.6 68.7 87.6

89.8 73.9 89.8 73.9 89.8 73.9 89.8

104.4 110.9 104.4 110.9 104.4 110.9 104.4

97.0 92.2 97.0 92.2 97.0 92.2 97.0

102.5 106.4 102.5 106.4 102.5 106.4 102.5

84.3 60.4 84.3 60.4 84.3 60.4 84.3

100.0 100.0 100.0 100.0 100.0 100.0 100.0









Labor 

Labor and 

Materials

58.7 83.5

113.9 105.7

86.6 94.8

62.2 85.1

131.0 112.4

83.9 93.6

122.0 108.8

125.6 110.2

102.6 101.2

73.5 89.3

72.2 88.8

117.5 107.0

72.4 89.0

142.8 117.1

87.5 94.9

88.7 95.6

77.4 91.0

81.4 92.6

65.7 86.4

68.4 87.5

92.7 97.1

128.2 111.3

109.4 103.7

126.3 110.4

61.1 84.4

105.4 102.1

78.0 91.3

86.3 94.5

108.4 103.3

90.5 96.2

137.4 115.0

75.5 90.2

170.1 128.0

Current Bldg Type
40.3 76.4

57.9 83.4

96.9 98.7

58.8 81.1

106.8 102.8

128.2 111.2

116.8 111.2

40.2 76.4

46.4 78.7

76.9 90.7

63.6 85.5

75.9 90.4

68.7 87.6

73.9 89.8

110.9 104.4

92.2 97.0

106.4 102.5

60.4 84.3

100.0 100.0
# States Tax Rate Population Weight

1 Alabama 0.0825 4,779,736 1.55%

2 Alaska 0.0140 710,231 0.23%

3 Arizona 0.0815 6,392,017 2.07%

4 Arkansas 0.0820 2,915,918 0.94%

5 California 0.0920 37,253,956 12.07%

6 Colorado 0.0640 5,029,196 1.63%

7 Connecticut 0.0600 3,574,097 1.16%

8 Delaware - 897,934 0.29%

9 District of Columbia 0.0600 601,723 0.19%

10 Florida 0.0665 18,801,310 6.09%

11 Georgia 0.0695 9,687,653 3.14%

12 Hawaii 0.0435 1,360,301 0.44%

13 Idaho 0.0605 1,567,582 0.51%

14 Illinois 0.0820 12,830,632 4.16%

15 Indiana 0.0700 6,483,802 2.10%

16 Iowa 0.0685 3,046,355 0.99%

17 Kansas 0.0805 2,853,118 0.92%

18 Kentucky 0.0600 4,339,367 1.41%

19 Louisiana 0.0875 4,533,372 1.47%

20 Maine 0.0500 1,328,361 0.43%

21 Maryland 0.0600 5,773,552 1.87%

22 Massachusetts 0.0625 6,547,629 2.12%

23 Michigan 0.0600 9,883,640 3.20%

24 Minnesota 0.0720 5,303,925 1.72%

25 Mississippi 0.0700 2,967,297 0.96%

26 Missouri 0.0725 5,988,927 1.94%

27 Montana - 989,415 0.32%

28 Nebraska 0.0600 1,826,341 0.59%

29 Nevada 0.0785 2,700,551 0.87%

30 New Hampshire - 1,316,470 0.43%

31 New Jersey 0.0695 8,791,894 2.85%

32 New Mexico 0.0655 2,059,179 0.67%

33 New York 0.0845 19,378,102 6.28%

34 North Carolina 0.0785 9,535,483 3.09%

35 North Dakota 0.0585 672,591 0.22%

36 Ohio 0.0680 11,536,504 3.74%

37 Oklahoma 0.0820 3,751,351 1.22%

38 Oregon - 3,831,074 1.24%

39 Pennsylvania 0.0640 12,702,379 4.11%

40 Rhode Island 0.0700 1,052,567 0.34%

41 South Carolina 0.0715 4,625,364 1.50%

42 South Dakota 0.0550 814,180 0.26%

43 Tennessee 0.0945 6,346,105 2.06%

44 Texas 0.0805 25,145,561 8.14%
45 Utah 0.0670 2,763,885 0.90%

46 Vermont 0.0605 625,741 0.20%

47 Virginia 0.0500 8,001,024 2.59%

48 Washington 0.0880 6,724,540 2.18%

49 West Virginia 0.0600 1,852,994 0.60%

50 Wisconsin 0.0545 5,686,986 1.84%

51 Wyoming 0.0535 563,626 0.18%

52 United States 0.0726 308,745,538 100.00%

* Source: The Sales Tax Clearing House Average Combined City and County Rates

http://www.thestc.com/STrates.stm

Data last accessed 6/10/2011.


State Name 2010 U.S. Population, 

2010 Census

Alabama 4,779,736

Alaska 710,231

Arizona 6,392,017

Arkansas 2,915,918

California 37,253,956

Colorado 5,029,196

Connecticut 3,574,097

Delaware 897,934

District of Columbia 601,723

Florida 18,801,310

Georgia 9,687,653

Hawaii 1,360,301

Idaho 1,567,582

Illinois 12,830,632

Indiana 6,483,802

Iowa 3,046,355

Kansas 2,853,118

Kentucky 4,339,367

Louisiana 4,533,372

Maine 1,328,361

Maryland 5,773,552

Massachusetts 6,547,629

Michigan 9,883,640

Minnesota 5,303,925

Mississippi 2,967,297

Missouri 5,988,927

Montana 989,415

Nebraska 1,826,341

Nevada 2,700,551

New Hampshire 1,316,470

New Jersey 8,791,894

New Mexico 2,059,179

New York 19,378,102

North Carolina 9,535,483

North Dakota 672,591

Ohio 11,536,504

Oklahoma 3,751,351

Oregon 3,831,074

Pennsylvania 12,702,379

Rhode Island 1,052,567

South Carolina 4,625,364
South Dakota 814,180

Tennessee 6,346,105

Texas 25,145,561

Utah 2,763,885

Vermont 625,741

Virginia 8,001,024

Washington 6,724,540

West Virginia 1,852,994

Wisconsin 5,686,986

Wyoming 563,626

United States 308,745,538

Source Updated

Census.gov Last accessed 5/19/2011

Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "

elect "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".

t "2010". Click on "Race".
Energy Use for Computer Room Air Conditioners, by Efficiency Level, State, and Equipment Class

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

Assumed Equipment Capacity (kBtu/h) => 36 132 288

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

? PreASHRAE 1 Alabama 30442 104437 250102

2 Alaska 28254 97037 232030

3 Arizona 31377 107601 257830

4 Arkansas 30289 103921 248842

5 California 30192 103592 248038

6 Colorado 29273 100483 240447

7 Connecticut 29286 100529 240558

8 Delaware 29565 101473 242864

9 District of Columbia 29616 101644 243280

10 Florida 31474 107929 258632

11 Georgia 30450 104466 250174

12 Hawaii 31938 109499 262465

13 Idaho 29107 99923 239080

14 Illinois 29369 100809 241242

15 Indiana 29464 101129 242024

16 Iowa 29334 100690 240951

17 Kansas 29763 102141 244496

18 Kentucky 29750 102098 244390

19 Louisiana 30874 105898 253670

20 Maine 28809 98914 236614

21 Maryland 29679 101858 243804

22 Massachusetts 29203 100248 239873

23 Michigan 29127 99992 239247

24 Minnesota 29040 99696 238524

25 Mississippi 30562 104843 251094

26 Missouri 29767 102157 244534

27 Montana 28895 99206 237327

28 Nebraska 29437 101039 241804

29 Nevada 30281 103895 248779
30 New Hampshire 28996 99547 238159

31 New Jersey 29571 101493 242914

32 New Mexico 29919 102669 245785

33 New York 29443 101060 241855

34 North Carolina 30071 103184 247042

35 North Dakota 28944 99373 237734

36 Ohio 29328 100672 240907

37 Oklahoma 30229 103717 248345

38 Oregon 29242 100380 240195

39 Pennsylvania 29419 100978 241654

40 Rhode Island 29217 100294 239986

41 South Carolina 30368 104189 249497

42 South Dakota 29130 100002 239271

43 Tennessee 30146 103437 247660

44 Texas 30837 105775 253371

45 Utah 29470 101149 242073

46 Vermont 28990 99527 238112

47 Virginia 29873 102514 245405

48 Washington 29076 99818 238823

49 West Virginia 29442 101056 241845

50 Wisconsin 29023 99639 238386

51 Wyoming 28913 99266 237473

End 52 United States 29941 102742 245964

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

1? ASHRAE Baseline 1 Alabama 27855 104437 250102

2 Alaska 25891 97037 232030

3 Arizona 28695 107601 257830

4 Arkansas 27718 103921 248842

5 California 27631 103592 248038

6 Colorado 26806 100483 240447

7 Connecticut 26818 100529 240558

8 Delaware 27069 101473 242864

9 District of Columbia 27114 101644 243280

10 Florida 28782 107929 258632

11 Georgia 27863 104466 250174

12 Hawaii 29199 109499 262465

13 Idaho 26657 99923 239080

14 Illinois 26892 100809 241242

15 Indiana 26977 101129 242024
16 Iowa 26861 100690 240951

17 Kansas 27246 102141 244496

18 Kentucky 27235 102098 244390

19 Louisiana 28243 105898 253670

20 Maine 26390 98914 236614

21 Maryland 27171 101858 243804

22 Massachusetts 26744 100248 239873

23 Michigan 26676 99992 239247

24 Minnesota 26597 99696 238524

25 Mississippi 27963 104843 251094

26 Missouri 27250 102157 244534

27 Montana 26467 99206 237327

28 Nebraska 26954 101039 241804

29 Nevada 27712 103895 248779

30 New Hampshire 26557 99547 238159

31 New Jersey 27074 101493 242914

32 New Mexico 27386 102669 245785

33 New York 26959 101060 241855

34 North Carolina 27523 103184 247042

35 North Dakota 26511 99373 237734

36 Ohio 26856 100672 240907

37 Oklahoma 27664 103717 248345

38 Oregon 26779 100380 240195

39 Pennsylvania 26937 100978 241654

40 Rhode Island 26756 100294 239986

41 South Carolina 27789 104189 249497

42 South Dakota 26678 100002 239271

43 Tennessee 27590 103437 247660

44 Texas 28211 105775 253371

45 Utah 26983 101149 242073

46 Vermont 26552 99527 238112

47 Virginia 27345 102514 245405

48 Washington 26630 99818 238823

49 West Virginia 26958 101056 241845

50 Wisconsin 26582 99639 238386

51 Wyoming 26483 99266 237473

End 52 United States 27406 102742 245964

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

1 Level 1 1 Alabama 25700 94135 222949
2 Alaska 23923 87627 207228

3 Arizona 26460 96918 229671

4 Arkansas 25576 93681 221852

5 California 25497 93392 221153

6 Colorado 24751 90658 214550

7 Connecticut 24761 90698 214646

8 Delaware 24988 91529 216653

9 District of Columbia 25029 91679 217015

10 Florida 26539 97206 230368

11 Georgia 25707 94161 223011

12 Hawaii 26916 98587 233703

13 Idaho 24616 90166 213361

14 Illinois 24829 90944 215241

15 Indiana 24906 91226 215922

16 Iowa 24800 90840 214989

17 Kansas 25149 92116 218072

18 Kentucky 25138 92078 217980

19 Louisiana 26051 95420 226052

20 Maine 24374 89278 211216

21 Maryland 25081 91867 217470

22 Massachusetts 24694 90452 214051

23 Michigan 24633 90226 213506

24 Minnesota 24561 89966 212878

25 Mississippi 25798 94492 223811

26 Missouri 25152 92130 218105

27 Montana 24444 89535 211836

28 Nebraska 24884 91147 215731

29 Nevada 25570 93659 221798

30 New Hampshire 24526 89835 212560

31 New Jersey 24993 91547 216696

32 New Mexico 25275 92580 219193

33 New York 24889 91165 215775

34 North Carolina 25399 93033 220286

35 North Dakota 24484 89681 212191

36 Ohio 24796 90824 214950

37 Oklahoma 25527 93502 221420

38 Oregon 24726 90568 214331

39 Pennsylvania 24869 91093 215600

40 Rhode Island 24705 90492 214149

41 South Carolina 25640 93917 222422

42 South Dakota 24635 90235 213527

43 Tennessee 25460 93256 220824

44 Texas 26021 95312 225792

45 Utah 24910 91244 215964

46 Vermont 24521 89817 212519

47 Virginia 25238 92444 218863

48 Washington 24591 90073 213137
49 West Virginia 24888 91162 215766

50 Wisconsin 24548 89916 212757

51 Wyoming 24458 89588 211964

End 52 United States 25293 92645 219349

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

2 Level 2 1 Alabama 23876 85814 201452

2 Alaska 22257 80027 187594

3 Arizona 24569 88289 207378

4 Arkansas 23763 85411 200486

5 California 23691 85153 199869

6 Colorado 23011 82723 194048

7 Connecticut 23021 82758 194133

8 Delaware 23228 83497 195902

9 District of Columbia 23265 83630 196221

10 Florida 24641 88546 207993

11 Georgia 23883 85837 201507

12 Hawaii 24984 89773 210932

13 Idaho 22889 82285 193000

14 Illinois 23082 82977 194658

15 Indiana 23153 83228 195258

16 Iowa 23056 82884 194435

17 Kansas 23374 84019 197153

18 Kentucky 23365 83985 197072

19 Louisiana 24196 86957 204188

20 Maine 22668 81495 191109

21 Maryland 23312 83798 196623

22 Massachusetts 22960 82539 193609

23 Michigan 22904 82338 193128

24 Minnesota 22839 82107 192574

25 Mississippi 23965 86132 202212

26 Missouri 23377 84031 197182

27 Montana 22732 81724 191656

28 Nebraska 23133 83157 195089

29 Nevada 23758 85391 200438

30 New Hampshire 22806 81990 192294

31 New Jersey 23232 83513 195940

32 New Mexico 23490 84432 198141

33 New York 23137 83174 195128

34 North Carolina 23602 84834 199105
35 North Dakota 22768 81854 191968

36 Ohio 23052 82870 194401

37 Oklahoma 23719 85252 200105

38 Oregon 22989 82642 193856

39 Pennsylvania 23119 83109 194974

40 Rhode Island 22970 82575 193695

41 South Carolina 23822 85620 200988

42 South Dakota 22906 82346 193147

43 Tennessee 23658 85032 199579

44 Texas 24169 86861 203959

45 Utah 23157 83243 195295

46 Vermont 22802 81975 192258

47 Virginia 23456 84310 197851

48 Washington 22866 82203 192803

49 West Virginia 23137 83170 195121

50 Wisconsin 22827 82063 192468

51 Wyoming 22745 81771 191768

End 52 United States 23506 84489 198279

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

3 Level 3 1 Alabama 22313 78954 184012

2 Alaska 20829 73761 171664

3 Arizona 22948 81174 189292

4 Arkansas 22210 78591 183150

5 California 22144 78360 182601

6 Colorado 21520 76179 177415

7 Connecticut 21530 76211 177491

8 Delaware 21719 76874 179067

9 District of Columbia 21753 76993 179351

10 Florida 23013 81404 189839

11 Georgia 22319 78974 184061

12 Hawaii 23328 82506 192458

13 Idaho 21408 75786 176481

14 Illinois 21586 76408 177958

15 Indiana 21650 76633 178493

16 Iowa 21562 76324 177760

17 Kansas 21853 77343 180181

18 Kentucky 21844 77312 180109

19 Louisiana 22606 79979 186449

20 Maine 21206 75078 174796
21 Maryland 21796 77144 179709

22 Massachusetts 21473 76015 177023

23 Michigan 21422 75835 176595

24 Minnesota 21363 75627 176101

25 Mississippi 22395 79238 184689

26 Missouri 21856 77354 180207

27 Montana 21264 75283 175283

28 Nebraska 21632 76569 178342

29 Nevada 22205 78573 183108

30 New Hampshire 21333 75522 175852

31 New Jersey 21723 76888 179100

32 New Mexico 21959 77713 181062

33 New York 21636 76584 178377

34 North Carolina 22062 78074 181921

35 North Dakota 21298 75400 175562

36 Ohio 21558 76311 177729

37 Oklahoma 22169 78449 182811

38 Oregon 21500 76107 177243

39 Pennsylvania 21620 76526 178240

40 Rhode Island 21483 76047 177100

41 South Carolina 22263 78780 183598

42 South Dakota 21424 75842 176612

43 Tennessee 22113 78252 182343

44 Texas 22582 79893 186245

45 Utah 21654 76646 178526

46 Vermont 21329 75508 175820

47 Virginia 21928 77604 180803

48 Washington 21387 75713 176305

49 West Virginia 21635 76581 178370

50 Wisconsin 21351 75587 176007

51 Wyoming 21276 75325 175384

End 52 United States 21973 77764 181184

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

4 Level 4 1 Alabama 20958 73199 169578

2 Alaska 19592 68505 158481

3 Arizona 21543 75207 174323

4 Arkansas 20863 72872 168804

5 California 20802 72663 168311

6 Colorado 20228 70691 163649
7 Connecticut 20237 70720 163717 8 Delaware 20411 71319 165134 9 District of Columbia 20443 71427 165389

10 Florida 21603 75415 174815

11 Georgia 20964 73218 169622

12 Hawaii 21893 76410 177169

13 Idaho 20125 70336 162810

14 Illinois 20289 70898 164138

15 Indiana 20348 71101 164618

16 Iowa 20267 70822 163959

17 Kansas 20535 71743 166136

18 Kentucky 20527 71716 166071

19 Louisiana 21228 74126 171769

20 Maine 19939 69696 161296

21 Maryland 20482 71563 165711

22 Massachusetts 20185 70542 163297

23 Michigan 20138 70380 162913

24 Minnesota 20083 70192 162469

25 Mississippi 21033 73457 170187

26 Missouri 20537 71753 166159

27 Montana 19993 69881 161734

28 Nebraska 20331 71044 164483

29 Nevada 20858 72856 168766

30 New Hampshire 20055 70097 162245

31 New Jersey 20415 71332 165164

32 New Mexico 20632 72078 166927

33 New York 20335 71057 164514

34 North Carolina 20727 72404 167699

35 North Dakota 20023 69987 161984

36 Ohio 20263 70811 163932

37 Oklahoma 20826 72743 168499

38 Oregon 20209 70626 163495

39 Pennsylvania 20320 71005 164391

40 Rhode Island 20194 70572 163366

41 South Carolina 20913 73042 169206

42 South Dakota 20140 70386 162928

43 Tennessee 20774 72565 168079

44 Texas 21206 74048 171585

45 Utah 20351 71114 164648

46 Vermont 20052 70085 162216

47 Virginia 20603 71979 166694

48 Washington 20106 70269 162652

49 West Virginia 20334 71055 164508

50 Wisconsin 20073 70156 162384

51 Wyoming 20004 69919 161824

End 52 United States 20646 72124 167037
Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

5 Level 5 1 Alabama

2 Alaska

3 Arizona

4 Arkansas

5 California

6 Colorado

7 Connecticut

8 Delaware

9 District of Columbia

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

End 52 United States

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

6 Level 6 1 Alabama

2 Alaska

3 Arizona

4 Arkansas

5 California

6 Colorado

7 Connecticut

8 Delaware

9 District of Columbia

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

End 52 United States 0 0 0

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 

kBtu

7 Level 7 1 Alabama 30442 104437 250102

2 Alaska 28254 97037 232030

3 Arizona 31377 107601 257830

4 Arkansas 30289 103921 248842

5 California 30192 103592 248038

6 Colorado 29273 100483 240447

7 Connecticut 29286 100529 240558

8 Delaware 29565 101473 242864

9 District of Columbia 29616 101644 243280

10 Florida 31474 107929 258632
11 Georgia 30450 104466 250174

12 Hawaii 31938 109499 262465

13 Idaho 29107 99923 239080

14 Illinois 29369 100809 241242

15 Indiana 29464 101129 242024

16 Iowa 29334 100690 240951

17 Kansas 29763 102141 244496

18 Kentucky 29750 102098 244390

19 Louisiana 30874 105898 253670

20 Maine 28809 98914 236614

21 Maryland 29679 101858 243804

22 Massachusetts 29203 100248 239873

23 Michigan 29127 99992 239247

24 Minnesota 29040 99696 238524

25 Mississippi 30562 104843 251094

26 Missouri 29767 102157 244534

27 Montana 28895 99206 237327

28 Nebraska 29437 101039 241804

29 Nevada 30281 103895 248779

30 New Hampshire 28996 99547 238159

31 New Jersey 29571 101493 242914

32 New Mexico 29919 102669 245785

33 New York 29443 101060 241855

34 North Carolina 30071 103184 247042

35 North Dakota 28944 99373 237734

36 Ohio 29328 100672 240907

37 Oklahoma 30229 103717 248345

38 Oregon 29242 100380 240195

39 Pennsylvania 29419 100978 241654

40 Rhode Island 29217 100294 239986

41 South Carolina 30368 104189 249497

42 South Dakota 29130 100002 239271

43 Tennessee 30146 103437 247660

44 Texas 30837 105775 253371

45 Utah 29470 101149 242073

46 Vermont 28990 99527 238112

47 Virginia 29873 102514 245405

48 Washington 29076 99818 238823

49 West Virginia 29442 101056 241845

50 Wisconsin 29023 99639 238386

51 Wyoming 28913 99266 237473

End 52 United States 29941 102742 245964
Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

36 132 288 36 132 288 36 132 288

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

26888 100475 228495 19294 72135 163645 26988 112994 252592

26010 97181 220932 7146 26493 58778 25442 106330 237622

26658 99613 226515 16843 62933 142509 27734 116208 259812

26819 100216 227901 18310 68437 155148 26895 112592 251688

26663 99629 226552 17732 66293 150238 26782 112106 250597

26149 97701 222126 10374 38619 86638 26183 109526 244801

26405 98663 224334 13797 51479 116182 26188 109547 244850

26518 99085 225303 14809 55280 124916 26386 110399 246763

26541 99173 225505 15219 56822 128460 26427 110576 247161

27398 102390 232891 25288 94655 215388 27678 115967 259269

26869 100405 228334 19225 71877 163053 26996 113030 252672

27515 102829 233900 28288 105920 241265 27977 117259 262171

26113 97566 221816 8886 33032 73801 26087 109110 243866

26441 98799 224647 14266 53241 120231 26230 109727 245254

26481 98949 224991 14587 54447 123003 26293 109999 245865

26410 98682 224378 13705 51130 115380 26194 109572 244905

26558 99236 225650 15564 58119 131439 26517 110965 248035

26604 99411 226051 16236 60643 137238 26504 110908 247906

27136 101406 230633 21932 82047 186419 27284 114271 255461

26246 98065 222962 11465 42713 96042 25836 108027 241435

26542 99176 225513 15220 56825 128467 26467 110749 247548

26367 98519 224004 13247 49413 111438 26134 109312 244320

26355 98473 223899 13216 49292 111157 26057 108983 243581

26298 98260 223410 12397 46217 104091 25971 108609 242742

26953 100720 229057 19964 74655 169436 27076 113374 253446

26572 99288 225769 15734 58755 132901 26517 110965 248033

26091 97486 221632 9049 33641 75198 25918 108381 242229

26414 98695 224409 13785 51430 116069 26273 109911 245667

26282 98202 223276 11500 42852 96367 26949 112826 252214

Equipment Sensible Capacity (kBtu/h)

PreASHRAE
26295 98248 223382 12603 46993 105876 25955 108540 242587

26500 99017 225148 14888 55577 125600 26387 110405 246776

26308 98300 223502 12910 48145 108524 26651 111543 249332

26462 98876 224823 14287 53322 120419 26299 110022 245917

26730 99881 227131 17600 65769 149016 26737 111913 250163

26218 97960 222720 11461 42702 96016 25896 108287 242018

26426 98742 224516 14135 52746 119094 26202 109606 244980

26726 99869 227103 17303 64651 146448 26859 112439 251346

26335 98398 223727 11940 44514 100189 26213 109652 245084

26449 98828 224713 14384 53682 121244 26277 109930 245710

26384 98583 224152 13355 49816 112361 26143 109351 244408

26856 100357 228224 19115 71464 162103 26940 112789 252130

26291 98234 223349 12335 45985 103558 26048 108941 243487

26739 99916 227212 17580 65694 148846 26790 112140 250672

27004 100912 229497 20491 76633 173981 27279 114250 255412

26189 97852 222473 10407 38746 86930 26348 110237 246398

26282 98202 223277 12212 45523 102497 25955 108542 242592

26640 99546 226362 16425 61356 138877 26605 111342 248880

26260 98120 223087 10518 39174 87922 26096 109151 243959

26469 98902 224883 14567 54372 122830 26289 109980 245822

26327 98370 223661 12862 47961 108099 25976 108634 242798

26058 97359 221341 8543 31737 70823 25924 108410 242294

26630 99509 226276 16393 61237 138607 26638 111488 249208

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

24959 92992 210716 18048 67290 152108 24985 103177 230086

24159 90000 203871 7015 25981 57557 23581 97209 216712

24749 92209 208924 15821 58962 133051 25662 106056 236537

24896 92757 210178 17155 63943 144447 24900 102817 229279

24753 92224 208958 16630 62002 140020 24798 102382 228305

24285 90473 204952 9946 36956 82676 24254 100071 223126

24519 91346 206950 13056 48595 109314 24259 100091 223170

24621 91730 207827 13974 52035 117188 24439 100854 224879

24643 91810 208010 14347 53431 120384 24476 101012 225235

25424 94732 214694 23492 87672 198761 25612 105840 236052

24942 92929 210570 17985 67056 151574 24993 103210 230158

25530 95130 215606 26217 97867 222092 25884 106996 238645

24253 90350 204672 8596 31899 71102 24167 99699 222291

24552 91470 207233 13482 50190 112965 24297 100252 223531

24588 91606 207544 13773 51281 115464 24354 100496 224077

ASHRAE Baseline
24523 91364 206990 12972 48279 108591 24264 100113 223219

24658 91867 208141 14661 54604 123070 24558 101361 226015

24700 92026 208504 15270 56888 128299 24546 101309 225900

25185 93838 212650 20444 76261 172642 25254 104321 232649

24374 90804 205709 10937 40661 91155 23939 98729 220119

24643 91813 208017 14348 53433 120390 24512 101167 225581

24484 91216 206651 12556 46725 105036 24209 99880 222697

24473 91174 206556 12527 46615 104783 24140 99585 222036

24421 90981 206114 11784 43832 98412 24061 99250 221286

25018 93215 211224 18657 69571 157329 25065 103518 230850

24670 91914 208249 14814 55180 124388 24558 101360 226014

24233 90277 204505 8743 32450 72362 24013 99046 220828

24527 91376 207018 13044 48550 109212 24336 100416 223899

24407 90928 205993 10969 40787 91448 24950 103027 229749

24418 90970 206088 11971 44535 100022 24047 99189 221148

24605 91668 207687 14046 52304 117806 24440 100859 224890

24431 91017 206197 12249 45577 102409 24679 101878 227174

24570 91540 207393 13501 50263 113134 24359 100516 224123

24814 92453 209481 16509 61528 138918 24757 102209 227917

24348 90708 205489 10934 40651 91132 23993 98962 220639

24538 91418 207115 13362 49742 111940 24271 100143 223286

24811 92442 209456 16239 60516 136602 24868 102681 228973

24454 91106 206400 11369 42291 94894 24281 100184 223379

24559 91496 207293 13588 50589 113878 24340 100434 223938

24499 91274 206785 12654 47089 105868 24218 99915 222775

24930 92885 210470 17886 66682 150718 24942 102993 229674

24415 90957 206059 11728 43622 97932 24131 99547 221952

24823 92485 209554 16491 61461 138765 24805 102412 228372

25065 93389 211623 19135 71361 161427 25250 104302 232606

24322 90610 205266 9977 37071 82940 24404 100708 224553

24407 90928 205994 11616 43204 96975 24047 99191 221152

24733 92149 208785 15443 57534 129776 24637 101698 226770

24387 90853 205822 10077 37458 83834 24176 99736 222374

24577 91564 207447 13755 51213 115308 24350 100478 224038

24448 91080 206341 12206 45411 102026 24067 99273 221337

24202 90162 204242 8283 30727 68417 24019 99072 220886

24724 92114 208707 15413 57426 129533 24668 101829 227064

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

23305 86618 195671 16983 63176 142381 23279 95031 211495

Efficiency Level 1
22572 83884 189435 6903 25546 56528 21996 89641 199439

23113 85902 194039 14949 55590 125077 23898 97631 217310

23247 86403 195181 16167 60127 135424 23202 94706 210767

23117 85916 194070 15687 58359 131405 23108 94313 209889

22688 84316 190420 9581 35543 79336 22611 92226 205221

22902 85114 192240 12422 46146 103523 22616 92244 205260

22996 85464 193040 13261 49279 110673 22780 92933 206801

23015 85537 193206 13602 50551 113575 22814 93076 207121

23731 88207 199296 21957 81743 184742 23852 97436 216873

23289 86560 195539 16926 62963 141896 23286 95061 211560

23829 88572 200127 24446 91030 205927 24100 98481 219210

22658 84204 190165 8347 30937 68826 22531 91889 204468

22932 85227 192499 12811 47599 106838 22650 92389 205586

22965 85351 192782 13077 48593 109108 22703 92609 206078

22906 85130 192277 12345 45858 102867 22620 92264 205305

23029 85589 193325 13888 51620 116014 22889 93391 207825

23068 85735 193656 14445 53701 120761 22878 93344 207721

23512 87391 197434 19172 71348 161025 23525 96065 213805

22769 84618 191109 10486 38919 87035 22323 91014 202510

23016 85540 193212 13602 50554 113581 22847 93215 207433

22870 84994 191968 11965 44443 99639 22570 92053 204834

22860 84957 191882 11939 44343 99409 22507 91787 204238

22812 84780 191479 11260 41807 93624 22435 91485 203562

23359 86821 196135 17539 65254 147121 23352 95339 212183

23041 85633 193424 14029 52145 117211 22888 93390 207824

22640 84137 190013 8482 31439 69970 22391 91300 203149

22909 85141 192302 12411 46105 103431 22686 92538 205918

22799 84731 191368 10515 39034 87301 23247 94896 211191

22810 84770 191455 11431 42447 95086 22422 91429 203438

22981 85408 192912 13327 49525 111234 22781 92937 206811

22821 84813 191554 11685 43397 97253 23000 93858 208870

22949 85291 192644 12829 47665 106992 22707 92628 206119

23173 86125 194547 15577 57927 130404 23071 94157 209539

22745 84530 190910 10484 38910 87013 22373 91224 202979

22919 85180 192391 12702 47191 105908 22627 92291 205365

23170 86115 194524 15331 57006 128301 23172 94583 210491

22843 84894 191740 10881 40403 90430 22636 92328 205449

22939 85251 192553 12909 47962 107668 22689 92553 205952

22884 85048 192090 12055 44774 100395 22578 92085 204905

23279 86520 195448 16835 62623 141118 23240 94865 211123

22806 84758 191429 11208 41616 93188 22499 91753 204163

23181 86154 194613 15561 57866 130265 23115 94340 209949

23402 86980 196498 17976 66885 150842 23521 96047 213767

22722 84441 190706 9609 35648 79575 22748 92801 206507

22799 84732 191369 11106 41235 92320 22422 91431 203442

23098 85847 193913 14603 54289 122103 22961 93695 208506

22781 84663 191213 9701 36001 80387 22539 91923 204543
22955 85312 192693 13061 48531 108966 22699 92594 206043

22837 84871 191686 11646 43246 96906 22440 91505 203608

22612 84032 189773 8062 29869 66389 22397 91323 203202

23090 85816 193842 14576 54191 121882 22989 93813 208770

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

21872 81123 182776 16063 59639 134068 21808 88163 195878

21197 78611 177062 6806 25172 55648 20630 83260 184930

21695 80466 181280 14195 52691 118263 22377 90529 201159

21819 80926 182327 15313 56847 127714 21737 87868 195217

21698 80478 181309 14873 55228 124042 21651 87510 194420

21304 79008 177964 9265 34329 76481 21195 85611 190180

21500 79741 179632 11874 44041 98575 21199 85627 190216

21587 80063 180365 12645 46911 105106 21350 86254 191615

21605 80130 180517 12958 48076 107756 21381 86385 191906

22264 82583 186098 20630 76646 172762 22334 90351 200762

21857 81070 182655 16010 59445 133625 21815 88190 195937

22354 82918 186860 22916 85153 192113 22563 91301 202884

21276 78905 177730 8132 30110 66882 21121 85305 189496

21528 79845 179869 12232 45371 101603 21231 85760 190512

21559 79959 180129 12476 46282 103676 21279 85960 190958

21504 79756 179666 11804 43777 97975 21203 85646 190256

21618 80178 180626 13221 49055 109984 21450 86671 192545

21654 80311 180930 13732 50961 114321 21439 86629 192451

22063 81833 184391 18073 67125 151099 22034 89103 197976

21378 79285 178596 10097 37421 83514 20930 84509 187719

21606 80133 180523 12958 48078 107762 21411 86512 192190

21471 79631 179383 11455 42481 95027 21157 85454 189829

21462 79596 179304 11431 42389 94817 21099 85212 189288

21418 79434 178935 10807 40067 89533 21033 84937 188674

21922 81310 183201 16574 61543 138398 21876 88443 196503

21629 80218 180717 13350 49536 111077 21450 86670 192544

21259 78844 177591 8256 30570 67927 20992 84769 188299

21507 79766 179689 11864 44004 98490 21263 85895 190813

21406 79390 178833 10123 37526 83757 21779 88040 195602

21416 79425 178913 10964 40653 90868 21021 84886 188561

21573 80011 180247 12705 47136 105618 21351 86258 191625

21426 79465 179004 11198 41523 92848 21552 87096 193494

21544 79904 180002 12248 45433 101743 21283 85977 190996

21750 80670 181746 14772 54832 123128 21617 87368 194102

Efficiency Level 2
21357 79205 178413 10094 37413 83494 20976 84700 188145

21517 79802 179770 12131 44998 100753 21209 85670 190312

21748 80661 181725 14545 53988 121208 21710 87755 194967

21446 79539 179174 10459 38781 86615 21217 85704 190387

21534 79867 179919 12321 45704 102360 21267 85909 190845

21484 79680 179495 11537 42785 95717 21164 85483 189893

21848 81033 182571 15926 59133 132915 21772 88012 195541

21413 79414 178888 10760 39891 89135 21092 85181 189219

21757 80697 181807 14757 54776 123001 21657 87535 194474

21961 81456 183534 16975 63037 141797 22031 89087 197941

21334 79123 178226 9291 34425 76700 21321 86135 191348

21406 79390 178834 10666 39543 88341 21021 84888 188565

21681 80415 181165 13877 51499 115546 21516 86948 193164

21389 79327 178691 9375 34749 77442 21129 85336 189564

21550 79923 180047 12461 46225 103546 21275 85946 190927

21440 79518 179124 11161 41384 92530 21037 84955 188716

21233 78747 177371 7870 29132 64655 20998 84790 188347

21674 80386 181099 13852 51410 115344 21542 87055 193404

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

20618 76337 171601 15259 56567 126883 20528 82294 182575

19994 74019 166338 6721 24848 54887 19440 77807 172570

20454 75730 170223 13536 50172 112372 21052 84459 187401

20569 76155 171187 14568 53997 121049 20462 82024 181971

20457 75742 170249 14162 52507 117678 20383 81697 181242

20092 74385 167169 8990 33275 74014 19961 79959 177368

20274 75061 168705 11396 42212 94297 19965 79974 177401

20354 75359 169380 12107 44853 100293 20104 80547 178679

20371 75420 169520 12395 45925 102727 20133 80667 178945

20981 77685 174659 19472 72218 162406 21013 84296 187038

20604 76288 171489 15211 56388 126476 20533 82319 182629

21064 77994 175361 21580 80046 180172 21224 85166 188977

20067 74290 166954 7944 29392 65201 19893 79679 176743

20300 75157 168923 11726 43436 97077 19994 80095 177671

20329 75263 169162 11951 44275 98980 20039 80278 178079

20278 75075 168736 11331 41969 93747 19969 79990 177438

20383 75465 169621 12638 46826 104772 20196 80928 179529

20416 75588 169900 13110 48580 108753 20187 80890 179443

20794 76992 173088 17113 63455 142518 20736 83154 184492

20161 74641 167751 9756 36120 80470 19717 78950 175119

Efficiency Level 3
20372 75423 169526 12396 45927 102731 20161 80783 179204

20247 74960 168475 11009 40776 91040 19926 79815 177047

20238 74928 168403 10987 40692 90847 19873 79593 176553

20198 74778 168063 10412 38555 85996 19812 79342 175992

20664 76509 171992 15730 58318 130858 20590 82551 183146

20393 75502 169704 12757 47268 105776 20196 80928 179528

20051 74233 166825 8059 29815 66160 19774 79188 175649

20281 75084 168757 11387 42178 94220 20024 80219 177947

20187 74737 167969 9781 36217 80693 20500 82181 182323

20196 74770 168043 10557 39094 87222 19800 79295 175888

20342 75311 169272 12162 45060 100763 20105 80551 178688

20206 74806 168126 10772 39895 89040 20291 81317 180397

20315 75211 169046 11740 43493 97206 20042 80294 178114

20505 75919 170651 14069 52142 116839 20351 81566 180952

20141 74567 167582 9754 36112 80452 19759 79125 175508

20289 75117 168832 11633 43092 96297 19974 80013 177488

20503 75910 170632 13860 51366 115076 20437 81921 181742

20224 74875 168283 10090 37371 83317 19982 80044 177557

20306 75178 168969 11808 43743 97773 20027 80231 177975

20259 75006 168578 11085 41056 91674 19933 79841 177106

20595 76254 171412 15133 56100 125824 20494 82156 182267

20193 74760 168020 10368 38393 85631 19866 79565 176490

20512 75944 170708 14055 52091 116722 20388 81719 181292

20700 76644 172298 16100 59693 133979 20733 83140 184460

20121 74491 167411 9013 33363 74215 20077 80438 178435

20187 74738 167970 10282 38072 84902 19801 79297 175892

20442 75683 170116 13243 49076 109878 20258 81182 180094

20172 74679 167838 9091 33660 74896 19900 79707 176805

20320 75230 169087 11937 44222 98861 20036 80265 178050

20219 74855 168237 10738 39767 88748 19816 79359 176029

20027 74144 166623 7703 28492 63157 19779 79208 175693

20435 75657 170056 13220 48993 109693 20282 81280 180314

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

19511 72131 161822 14551 53872 120610 19402 77221 171107

18932 69983 156955 6647 24563 54223 18394 73094 161915

19360 71569 160548 12956 47963 107230 19888 79212 175540

19466 71962 161439 13911 51498 115231 19341 76972 170552

19362 71579 160572 13535 50121 112123 19268 76671 169882

19023 70322 157723 8747 32349 71860 18877 75073 166323

Efficiency Level 4
19192 70949 159144 10975 40608 90563 18880 75086 166353

19267 71225 159768 11633 43048 96092 19009 75614 167528

19282 71282 159898 11900 44039 98336 19036 75724 167772

19848 73380 164651 18452 68334 153366 19852 79062 175207

19499 72085 161718 14507 53707 120235 19407 77243 171156

19925 73666 165300 20404 75568 169747 20047 79863 176989

19000 70234 157524 7779 28762 63733 18814 74815 165749

19216 71038 159346 11280 41739 93126 18908 75198 166601

19243 71136 159567 11489 42514 94881 18949 75366 166976

19196 70962 159173 10915 40384 90055 18884 75102 166387

19293 71323 159991 12125 44872 100222 19095 75965 168309

19324 71437 160249 12562 46492 103893 19086 75929 168229

19675 72738 163197 16268 60238 135027 19595 78012 172868

19087 70560 158261 9457 34979 77813 18651 74145 164256

19283 71284 159903 11901 44041 98340 19062 75831 168010

19167 70855 158932 10617 39281 87560 18845 74941 166028

19159 70826 158864 10596 39203 87382 18795 74737 165574

19122 70687 158550 10064 37229 82908 18739 74505 165059

19554 72291 162183 14988 55491 124276 19459 77457 171631

19302 71357 160068 12235 45280 101147 19095 75964 168308

18986 70182 157405 7885 29153 64618 18704 74364 164744

19198 70970 159192 10966 40576 90492 18936 75312 166855

19111 70649 158463 9480 35068 78019 19376 77117 170875

19120 70679 158531 10198 37727 84039 18728 74463 164963

19255 71180 159668 11684 43239 96525 19010 75618 167536

19129 70713 158609 10397 38467 85715 19182 76322 169105

19230 71088 159459 11294 41791 93245 18952 75381 167008

19407 71744 160944 13449 49784 111349 19238 76552 169615

19069 70491 158106 9455 34971 77797 18690 74306 164614

19206 71001 159262 11194 41421 92407 18889 75123 166433

19405 71736 160926 13256 49066 109723 19318 76878 170342

19146 70777 158753 9766 36135 80438 18896 75151 166497

19222 71057 159388 11356 42022 93768 18938 75324 166881

19179 70897 159027 10687 39540 88144 18851 74965 166082

19490 72054 161647 14435 53441 119634 19371 77094 170823

19117 70669 158511 10023 37079 82572 18789 74711 165516

19413 71767 160996 13436 49736 111241 19273 76692 169928

19588 72416 162467 15330 56761 127153 19592 77999 172839

19050 70421 157947 8769 32431 72045 18985 75513 167304

19112 70649 158464 9943 36783 81900 18728 74464 164967

19348 71525 160449 12685 46950 104930 19152 76198 168828

19097 70595 158342 8841 32706 72673 18821 74841 165806

19235 71105 159498 11475 42465 94772 18946 75355 166950

19141 70758 158711 10366 38349 85446 18742 74521 165093

18963 70099 157218 7555 27930 61848 18708 74382 164784

19341 71501 160394 12664 46874 104759 19174 76288 169029
Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

Efficiency Level 5
Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

Efficiency Level 6
0 0 0 0 0 0 0 0 0

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 

-240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 

-240 kBtu

Glycol 

Cooled > 

240 kBtu

26888 100475 228495 19294 72135 163645 26988 112994 252592

26010 97181 220932 7146 26493 58778 25442 106330 237622

26658 99613 226515 16843 62933 142509 27734 116208 259812

26819 100216 227901 18310 68437 155148 26895 112592 251688

26663 99629 226552 17732 66293 150238 26782 112106 250597

26149 97701 222126 10374 38619 86638 26183 109526 244801

26405 98663 224334 13797 51479 116182 26188 109547 244850

26518 99085 225303 14809 55280 124916 26386 110399 246763

26541 99173 225505 15219 56822 128460 26427 110576 247161

27398 102390 232891 25288 94655 215388 27678 115967 259269

Efficiency Level 7
26869 100405 228334 19225 71877 163053 26996 113030 252672

27515 102829 233900 28288 105920 241265 27977 117259 262171

26113 97566 221816 8886 33032 73801 26087 109110 243866

26441 98799 224647 14266 53241 120231 26230 109727 245254

26481 98949 224991 14587 54447 123003 26293 109999 245865

26410 98682 224378 13705 51130 115380 26194 109572 244905

26558 99236 225650 15564 58119 131439 26517 110965 248035

26604 99411 226051 16236 60643 137238 26504 110908 247906

27136 101406 230633 21932 82047 186419 27284 114271 255461

26246 98065 222962 11465 42713 96042 25836 108027 241435

26542 99176 225513 15220 56825 128467 26467 110749 247548

26367 98519 224004 13247 49413 111438 26134 109312 244320

26355 98473 223899 13216 49292 111157 26057 108983 243581

26298 98260 223410 12397 46217 104091 25971 108609 242742

26953 100720 229057 19964 74655 169436 27076 113374 253446

26572 99288 225769 15734 58755 132901 26517 110965 248033

26091 97486 221632 9049 33641 75198 25918 108381 242229

26414 98695 224409 13785 51430 116069 26273 109911 245667

26282 98202 223276 11500 42852 96367 26949 112826 252214

26295 98248 223382 12603 46993 105876 25955 108540 242587

26500 99017 225148 14888 55577 125600 26387 110405 246776

26308 98300 223502 12910 48145 108524 26651 111543 249332

26462 98876 224823 14287 53322 120419 26299 110022 245917

26730 99881 227131 17600 65769 149016 26737 111913 250163

26218 97960 222720 11461 42702 96016 25896 108287 242018

26426 98742 224516 14135 52746 119094 26202 109606 244980

26726 99869 227103 17303 64651 146448 26859 112439 251346

26335 98398 223727 11940 44514 100189 26213 109652 245084

26449 98828 224713 14384 53682 121244 26277 109930 245710

26384 98583 224152 13355 49816 112361 26143 109351 244408

26856 100357 228224 19115 71464 162103 26940 112789 252130

26291 98234 223349 12335 45985 103558 26048 108941 243487

26739 99916 227212 17580 65694 148846 26790 112140 250672

27004 100912 229497 20491 76633 173981 27279 114250 255412

26189 97852 222473 10407 38746 86930 26348 110237 246398

26282 98202 223277 12212 45523 102497 25955 108542 242592

26640 99546 226362 16425 61356 138877 26605 111342 248880

26260 98120 223087 10518 39174 87922 26096 109151 243959

26469 98902 224883 14567 54372 122830 26289 109980 245822

26327 98370 223661 12862 47961 108099 25976 108634 242798

26058 97359 221341 8543 31737 70823 25924 108410 242294

26630 99509 226276 16393 61237 138607 26638 111488 249208
Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

36 132 288

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu Level 6

23563 98806 220906 Level 7

12733 51941 115566

26358 110901 248092

22284 93272 208468

25710 108098 241792

17429 72263 161244

17931 74438 166135

19179 79838 178271

19349 80573 179924

27647 116472 260613

23716 99469 222396

28816 121528 271975

16656 68921 153733

17958 74549 166382

18450 76679 171171

17442 72315 161361

19812 82572 184415

20047 83588 186700

25313 106376 237922

15484 63850 142335

19825 82632 184552

17565 72854 162573

16748 69313 154612

16036 66229 147681

23824 99938 223451

19739 82257 183707

15518 63994 142659

17937 74455 166171

21653 90545 202340
16252 67166 149787

19267 80215 179119

20784 86780 193876

18613 77389 172768

21893 91582 204670

15693 64745 144344

18044 74921 167219

21804 91195 203800

18940 78818 175984

18494 76870 171599

17502 72580 161957

23285 97607 218211

16601 68674 153176

21902 91621 204756

24775 104051 232696

18179 75509 168541

16307 67406 150327

20750 86635 193549

18229 75741 169066

18839 78362 174955

16175 66832 149036

15494 63889 142421

21258 88831 198486

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

21872 90446 201713

12071 48663 108041

24402 101229 225888

20715 85512 190652

23815 98730 220285

16321 66781 148659

16775 68721 153008

17905 73535 163800

18058 74190 165270

25568 106196 237021

22011 91037 203038

26627 110703 247125

15621 63801 141980

16800 68820 153228

17245 70719 157486
16333 66828 148763

18477 75972 169264

18690 76879 171295

23456 97195 216844

14561 59281 131845

18489 76026 169385

16444 67308 149840

15704 64151 142762

15060 61402 136598

22109 91455 203976

18411 75691 168634

14591 59410 132133

16780 68736 153040

20144 83081 185203

15255 62237 138471

17984 73871 164554

19357 79724 177677

17392 71352 158906

20361 84006 187275

14750 60078 133631

16877 69152 153973

20280 83661 186501

17688 72626 161766

17284 70888 157867

16387 67064 149293

21621 89377 199316

15571 63581 141485

20369 84040 187351

22969 95122 212197

16999 69675 155148

15305 62451 138951

19326 79595 177386

17045 69882 155614

17596 72219 160851

15186 61939 137804

14569 59315 131921

19786 81553 181776

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

20437 83540 185932
11508 45956 101853

22741 93240 207631

19382 79102 176004

22207 90992 202602

15380 62253 138311

15794 63998 142215

16822 68328 151902

16963 68917 153221

23804 97707 217624

20563 84071 187121

24768 101762 226693

14742 59573 132316

15816 64087 142412

16222 65795 146235

15390 62295 138404

17344 70520 156806

17538 71336 158629

21879 89611 199513

13776 55506 123219

17355 70569 156915

15492 62727 139372

14818 59887 133018

14231 57414 127486

20652 84448 187963

17284 70268 156241

13804 55622 123478

15798 64011 142244

18862 76915 171113

14409 58165 129166

16895 68631 152579

18145 73896 164357

16356 66364 147509

19060 77747 172972

13949 56224 124822

15887 64385 143081

18987 77436 172278

16625 67510 150076

16257 65948 146576

15440 62507 138881

20208 82578 183780

14697 59375 131872

19068 77777 173041

21436 87746 195342

15998 64856 144135

14455 58358 129597

18117 73779 164096

16039 65042 144554
16542 67145 149255

14346 57898 128568

13784 55537 123288

18536 75540 168036

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

19203 77739 172727

11024 43681 96675

21314 86528 192355

18237 73717 163747

20824 84491 187806

14571 58449 129653

14950 60030 133184

15892 63954 141946

16021 64488 143139

22287 90577 201394

19318 78220 173803

23170 94251 209597

13987 56020 124230

14970 60111 133363

15342 61659 136820

14581 58487 129737

16370 65941 146382

16548 66680 148031

20524 83240 185012

13102 52336 116002

16380 65985 146480

14674 58879 130612

14056 56305 124865

13519 54064 119861

19400 78561 174564

16315 65712 145871

13128 52441 116236

14954 60042 133210

17760 71736 159323

13682 54745 121381

15958 64228 142558

17104 68999 153212

15465 62175 137973

17942 72489 161005
13260 52986 117452

15035 60381 133967

17875 72208 160377

15712 63213 140294

15375 61797 137129

14626 58680 130168

18993 76867 170781

13945 55841 123828

17949 72517 161067

20118 81551 181239

15137 60808 134921

13723 54920 121771

17078 68894 152976

15175 60977 135300

15635 62882 139552

13624 54503 120840

13109 52364 116064

17462 70490 156540

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

18130 72797 161516

10604 41744 92279

20073 80811 179384

17242 69130 153340

19622 78954 175243

13868 55209 122302

14217 56651 125516

15084 60228 133493

15202 60716 134579

20969 84503 187613

18237 73236 162495

21781 87853 195081

13330 52994 117365

14236 56724 125679

14578 58136 128826

13877 55244 122378

15524 62040 137531

15687 62714 139033

19347 77813 172699

12516 49635 109874
15533 62080 137621

13963 55601 123175

13394 53254 117943

12899 51211 113387

18312 73547 163188

15473 61831 137066

12540 49730 110087

14220 56662 125540

16803 67323 149313

13050 51832 114771

15145 60478 134050

16199 64829 143750

14691 58606 129876

16970 68010 150844

12661 50227 111194

14295 56971 126229

16908 67754 150272

14918 59553 131989

14608 58262 129108

13918 55419 122770

17938 72002 159744

13292 52831 116999

16977 68036 150900

18973 76273 169265

14389 57360 127098

13088 51991 115126

16176 64732 143535

14424 57514 127443

14847 59251 131313

12996 51611 114278

12523 49660 109930

16529 66188 146779

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

17190 68537 151878

10236 40073 88500

18985 75883 168234

16369 65176 144394

18569 74180 164443

13251 52416 115982
13574 53737 118925

14375 57017 126227

14484 57463 127221

19813 79266 175767

17289 68939 152774

20564 82337 182603

12755 50386 111463

13591 53804 119073

13907 55098 121955

13260 52448 116052

14781 58677 129923

14933 59294 131298

18314 73135 162115

12003 47306 104606

14790 58713 130005

13339 52775 116781

12814 50624 111992

12357 48751 107822

17358 69224 153408

14735 58486 129497

12024 47394 104801

13577 53747 118946

15964 63520 140707

12496 49320 109089

14431 57246 126737

15406 61233 135615

14012 55529 122915

16118 64149 142109

12137 47850 105814

13646 54031 119577

16061 63915 141586

14222 56397 124850

13935 55214 122212

13298 52608 116411

17012 67808 150256

12719 50236 111128

16124 64173 142161

17969 71723 158971

13733 54387 120372

12531 49466 109414

15384 61145 135418

13765 54528 120688

14157 56120 124231

12446 49117 108637

12009 47330 104658

15710 62479 138388
Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu
Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu
0 0 0

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

23563 98806 220906

12733 51941 115566

26358 110901 248092

22284 93272 208468

25710 108098 241792

17429 72263 161244

17931 74438 166135

19179 79838 178271

19349 80573 179924

27647 116472 260613
23716 99469 222396

28816 121528 271975

16656 68921 153733

17958 74549 166382

18450 76679 171171

17442 72315 161361

19812 82572 184415

20047 83588 186700

25313 106376 237922

15484 63850 142335

19825 82632 184552

17565 72854 162573

16748 69313 154612

16036 66229 147681

23824 99938 223451

19739 82257 183707

15518 63994 142659

17937 74455 166171

21653 90545 202340

16252 67166 149787

19267 80215 179119

20784 86780 193876

18613 77389 172768

21893 91582 204670

15693 64745 144344

18044 74921 167219

21804 91195 203800

18940 78818 175984

18494 76870 171599

17502 72580 161957

23285 97607 218211

16601 68674 153176

21902 91621 204756

24775 104051 232696

18179 75509 168541

16307 67406 150327

20750 86635 193549

18229 75741 169066

18839 78362 174955

16175 66832 149036

15494 63889 142421

21258 88831 198486
4.64











4.10
The mapping is shown in the column labeled Economizer Use Classification:

 Group A are states where economizer is not required

 Group B are states where economizer is required above 65 kBtu/h

 Group C are states where economizer is required above 135 kBtu/h

A value of 1 indicates required. 0 indicates not required in Table 6

State

Economizer 

Use 

Classification 65-135 135-240

1 Alabama A 0 0 0

2 Alaska C 1 0 1

3 Arizona C 1 0 1

4 Arkansas A 0 0 0

5 California B 1 1 1

6 Colorado B 1 1 1

>=65, <240 kBtu/h

>=240 kBtu/h

This sheet estimates the relative fraction of shipments by state of units with and without economizer based on AS

90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an Economizer is Required for Computer Room

Requirements are by 16 DOE climate zones, but the computer room economizer requirements in Table 6.5.1B we

mapped to different states by inspection.

6 Colorado B 1 1 1

7 Connecticut C 1 0 1

8 Delaware A 0 0 0

9 Dist. of Columbia A 0 0 0

10 Florida A 0 0 0

11 Georgia A 0 0 0

12 Hawaii A 0 0 0

13 Idaho B 1 1 1

14 Illinois A 0 0 0

15 Indiana A 0 0 0

16 Iowa C 1 0 1

17 Kansas A 0 0 0

18 Kentucky A 0 0 0

19 Louisiana A 0 0 0

20 Maine C 1 0 1

21 Maryland A 0 0 0

22 Massachusetts C 1 0 1

23 Michigan C 1 0 1

24 Minnesota C 1 0 1

25 Mississippi A 0 0 0

26 Missouri C 1 0 1
27 Montana

B111

28 NebraskaC101

29 NevadaB111

30 New HampshireC101

31 New JerseyC101

32 New MexicoB111

33 New YorkC101

34 North CarolinaA000

35 North DakotaC101

36 OhioC101

37 OklahomaA000

38 OregonB111

39 PennsylvaniaC101

40 Rhode IslandC101

41 South CarolinaA000

42 South DakotaA000

43 TennesseeA000

44 TexasA000

45 UtahB111

46 VermontC101

47 VirginiaA000

48 WashingtonB111

49 West VirginiaA000

50 WisconsinC101

51 WyomingB111

52 U.S. Totals
Shipments in 65-240 Class Need data from shipments Estimates

<135 0.5

>=135 0.5

65-135 135-240 Mix

0.2 20% 20% 20% 20% 20%

ndicates not required in Table 6.5.1B

65-135 135-240 Mix

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 20.0% 20.0% 20.0% 0.0%

0 20.0% 20.0% 20.0% 20.0% 0.0%

<65 kBtu/h >=240 kBtu/h <65 kBtu/h

>=65, <240 kBtu/h

thout economizer based on ASHRAE 

 Required for Computer Rooms. 90.1 

quirements in Table 6.5.1B were 

Estimated Fraction Going Into Larger Buildings which trigger the ASHRAE 

90.1-2010 Economizer Requirements (See additional economizer 

requirements found in ASHRAE 90.1-2010 6.5.1 exceptions c, j, k)

>=240 kBtu/h

>=65, <240 kBtu/h

<65 kBtu/h

0 20.0% 20.0% 20.0% 20.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 20.0% 20.0% 20.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%

0 0.0% 0.0% 0.0% 0.0% 0.0%

0 20.0% 0.0% 20.0% 10.0% 0.0%
0 20.0% 20.0% 20.0% 20.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 20.0% 20.0% 20.0% 20.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 20.0% 20.0% 20.0% 20.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 20.0% 20.0% 20.0% 20.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 20.0% 20.0% 20.0% 20.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 20.0% 20.0% 20.0% 20.0% 0.0% 0 0.0% 0.0% 0.0% 0.0% 0.0% 0 20.0% 0.0% 20.0% 10.0% 0.0% 0 20.0% 20.0% 20.0% 20.0% 0.0%
m shipments Estimates

Use Pop Use Pop Use Pop Use Pop

Population 

Weights

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

1.55% 1.55% 1.55% 1.55% 1.55% 1.55% 1.55% 1.55%

0.23% 0.23% 0.23% 0.23% 0.23% 0.21% 0.18% 0.23%

2.07% 2.07% 2.07% 2.07% 2.07% 1.86% 1.66% 2.07%

0.94% 0.94% 0.94% 0.94% 0.94% 0.94% 0.94% 0.94%

12.07% 12.07% 12.07% 12.07% 12.07% 9.65% 9.65% 12.07%

1.63% 1.63% 1.63% 1.63% 1.63% 1.30% 1.30% 1.63%

1.16% 1.16% 1.16% 1.16% 1.16% 1.04% 0.93% 1.16%

0.29% 0.29% 0.29% 0.29% 0.29% 0.29% 0.29% 0.29%

0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19% 0.19%

6.09% 6.09% 6.09% 6.09% 6.09% 6.09% 6.09% 6.09%

3.14% 3.14% 3.14% 3.14% 3.14% 3.14% 3.14% 3.14%

0.44% 0.44% 0.44% 0.44% 0.44% 0.44% 0.44% 0.44%

0.51% 0.51% 0.51% 0.51% 0.51% 0.41% 0.41% 0.51%

4.16% 4.16% 4.16% 4.16% 4.16% 4.16% 4.16% 4.16%

2.10% 2.10% 2.10% 2.10% 2.10% 2.10% 2.10% 2.10%

0.99% 0.99% 0.99% 0.99% 0.99% 0.89% 0.79% 0.99%

0.92% 0.92% 0.92% 0.92% 0.92% 0.92% 0.92% 0.92%

1.41% 1.41% 1.41% 1.41% 1.41% 1.41% 1.41% 1.41%

1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47%

0.43% 0.43% 0.43% 0.43% 0.43% 0.39% 0.34% 0.43%

1.87% 1.87% 1.87% 1.87% 1.87% 1.87% 1.87% 1.87%

2.12% 2.12% 2.12% 2.12% 2.12% 1.91% 1.70% 2.12%

3.20% 3.20% 3.20% 3.20% 3.20% 2.88% 2.56% 3.20%

1.72% 1.72% 1.72% 1.72% 1.72% 1.55% 1.37% 1.72%

0.96% 0.96% 0.96% 0.96% 0.96% 0.96% 0.96% 0.96%

1.94% 1.94% 1.94% 1.94% 1.94% 1.75% 1.55% 1.94%
0.32% 0.32% 0.32% 0.32% 0.32% 0.26% 0.26% 0.32%

0.59% 0.59% 0.59% 0.59% 0.59% 0.53% 0.47% 0.59%

0.87% 0.87% 0.87% 0.87% 0.87% 0.70% 0.70% 0.87%

0.43% 0.43% 0.43% 0.43% 0.43% 0.38% 0.34% 0.43%

2.85% 2.85% 2.85% 2.85% 2.85% 2.56% 2.28% 2.85%

0.67% 0.67% 0.67% 0.67% 0.67% 0.53% 0.53% 0.67%

6.28% 6.28% 6.28% 6.28% 6.28% 5.65% 5.02% 6.28%

3.09% 3.09% 3.09% 3.09% 3.09% 3.09% 3.09% 3.09%

0.22% 0.22% 0.22% 0.22% 0.22% 0.20% 0.17% 0.22%

3.74% 3.74% 3.74% 3.74% 3.74% 3.36% 2.99% 3.74%

1.22% 1.22% 1.22% 1.22% 1.22% 1.22% 1.22% 1.22%

1.24% 1.24% 1.24% 1.24% 1.24% 0.99% 0.99% 1.24%

4.11% 4.11% 4.11% 4.11% 4.11% 3.70% 3.29% 4.11%

0.34% 0.34% 0.34% 0.34% 0.34% 0.31% 0.27% 0.34%

1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50%

0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26%

2.06% 2.06% 2.06% 2.06% 2.06% 2.06% 2.06% 2.06%

8.14% 8.14% 8.14% 8.14% 8.14% 8.14% 8.14% 8.14%

0.90% 0.90% 0.90% 0.90% 0.90% 0.72% 0.72% 0.90%

0.20% 0.20% 0.20% 0.20% 0.20% 0.18% 0.16% 0.20%

2.59% 2.59% 2.59% 2.59% 2.59% 2.59% 2.59% 2.59%

2.18% 2.18% 2.18% 2.18% 2.18% 1.74% 1.74% 2.18%

0.60% 0.60% 0.60% 0.60% 0.60% 0.60% 0.60% 0.60%

1.84% 1.84% 1.84% 1.84% 1.84% 1.66% 1.47% 1.84%

0.18% 0.18% 0.18% 0.18% 0.18% 0.15% 0.15% 0.18%

100.00% 100.00% 100.00% 100.00% 100.00% 92.44% 89.00% 100.00%
Use Pop

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

0.00% 0.00% 1.55% 1.55% 1.55% 1.55% 0.00% 0.00%

0.02% 0.05% 0.23% 0.21% 0.18% 0.23% 0.02% 0.05%

0.21% 0.41% 2.07% 1.86% 1.66% 2.07% 0.21% 0.41%

0.00% 0.00% 0.94% 0.94% 0.94% 0.94% 0.00% 0.00%

2.41% 2.41% 12.07% 9.65% 9.65% 12.07% 2.41% 2.41%

0.33% 0.33% 1.63% 1.30% 1.30% 1.63% 0.33% 0.33%

0.12% 0.23% 1.16% 1.04% 0.93% 1.16% 0.12% 0.23%

0.00% 0.00% 0.29% 0.29% 0.29% 0.29% 0.00% 0.00%

0.00% 0.00% 0.19% 0.19% 0.19% 0.19% 0.00% 0.00%

0.00% 0.00% 6.09% 6.09% 6.09% 6.09% 0.00% 0.00%

0.00% 0.00% 3.14% 3.14% 3.14% 3.14% 0.00% 0.00%

0.00% 0.00% 0.44% 0.44% 0.44% 0.44% 0.00% 0.00%

0.10% 0.10% 0.51% 0.41% 0.41% 0.51% 0.10% 0.10%

0.00% 0.00% 4.16% 4.16% 4.16% 4.16% 0.00% 0.00%

0.00% 0.00% 2.10% 2.10% 2.10% 2.10% 0.00% 0.00%

0.10% 0.20% 0.99% 0.89% 0.79% 0.99% 0.10% 0.20%

0.00% 0.00% 0.92% 0.92% 0.92% 0.92% 0.00% 0.00%

0.00% 0.00% 1.41% 1.41% 1.41% 1.41% 0.00% 0.00%

0.00% 0.00% 1.47% 1.47% 1.47% 1.47% 0.00% 0.00%

0.04% 0.09% 0.43% 0.39% 0.34% 0.43% 0.04% 0.09%

0.00% 0.00% 1.87% 1.87% 1.87% 1.87% 0.00% 0.00%

0.21% 0.42% 2.12% 1.91% 1.70% 2.12% 0.21% 0.42%

0.32% 0.64% 3.20% 2.88% 2.56% 3.20% 0.32% 0.64%

0.17% 0.34% 1.72% 1.55% 1.37% 1.72% 0.17% 0.34%

0.00% 0.00% 0.96% 0.96% 0.96% 0.96% 0.00% 0.00%

0.19% 0.39% 1.94% 1.75% 1.55% 1.94% 0.19% 0.39%
0.06% 0.06% 0.32% 0.26% 0.26% 0.32% 0.06% 0.06%

0.06% 0.12% 0.59% 0.53% 0.47% 0.59% 0.06% 0.12%

0.17% 0.17% 0.87% 0.70% 0.70% 0.87% 0.17% 0.17%

0.04% 0.09% 0.43% 0.38% 0.34% 0.43% 0.04% 0.09%

0.28% 0.57% 2.85% 2.56% 2.28% 2.85% 0.28% 0.57%

0.13% 0.13% 0.67% 0.53% 0.53% 0.67% 0.13% 0.13%

0.63% 1.26% 6.28% 5.65% 5.02% 6.28% 0.63% 1.26%

0.00% 0.00% 3.09% 3.09% 3.09% 3.09% 0.00% 0.00%

0.02% 0.04% 0.22% 0.20% 0.17% 0.22% 0.02% 0.04%

0.37% 0.75% 3.74% 3.36% 2.99% 3.74% 0.37% 0.75%

0.00% 0.00% 1.22% 1.22% 1.22% 1.22% 0.00% 0.00%

0.25% 0.25% 1.24% 0.99% 0.99% 1.24% 0.25% 0.25%

0.41% 0.82% 4.11% 3.70% 3.29% 4.11% 0.41% 0.82%

0.03% 0.07% 0.34% 0.31% 0.27% 0.34% 0.03% 0.07%

0.00% 0.00% 1.50% 1.50% 1.50% 1.50% 0.00% 0.00%

0.00% 0.00% 0.26% 0.26% 0.26% 0.26% 0.00% 0.00%

0.00% 0.00% 2.06% 2.06% 2.06% 2.06% 0.00% 0.00%

0.00% 0.00% 8.14% 8.14% 8.14% 8.14% 0.00% 0.00%

0.18% 0.18% 0.90% 0.72% 0.72% 0.90% 0.18% 0.18%

0.02% 0.04% 0.20% 0.18% 0.16% 0.20% 0.02% 0.04%

0.00% 0.00% 2.59% 2.59% 2.59% 2.59% 0.00% 0.00%

0.44% 0.44% 2.18% 1.74% 1.74% 2.18% 0.44% 0.44%

0.00% 0.00% 0.60% 0.60% 0.60% 0.60% 0.00% 0.00%

0.18% 0.37% 1.84% 1.66% 1.47% 1.84% 0.18% 0.37%

0.04% 0.04% 0.18% 0.15% 0.15% 0.18% 0.04% 0.04%

7.56% 11.00% 100.00% 92.44% 89.00% 100.00% 7.56% 11.00%
Reformulated Distributions

Renormalized State by State Distributions

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

Water 

Cooled <65 

kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

1.55% 1.55% 1.55% 1.55% 1.67% 1.74% 1.55% 0.00%

0.23% 0.23% 0.23% 0.23% 0.22% 0.21% 0.23% 0.30%

2.07% 2.07% 2.07% 2.07% 2.02% 1.86% 2.07% 2.74%

0.94% 0.94% 0.94% 0.94% 1.02% 1.06% 0.94% 0.00%

12.07% 12.07% 12.07% 12.07% 10.44% 10.85% 12.07% 31.93%

1.63% 1.63% 1.63% 1.63% 1.41% 1.46% 1.63% 4.31%

1.16% 1.16% 1.16% 1.16% 1.13% 1.04% 1.16% 1.53%

0.29% 0.29% 0.29% 0.29% 0.31% 0.33% 0.29% 0.00%

0.19% 0.19% 0.19% 0.19% 0.21% 0.22% 0.19% 0.00%

6.09% 6.09% 6.09% 6.09% 6.59% 6.84% 6.09% 0.00%

3.14% 3.14% 3.14% 3.14% 3.39% 3.53% 3.14% 0.00%

0.44% 0.44% 0.44% 0.44% 0.48% 0.50% 0.44% 0.00%

0.51% 0.51% 0.51% 0.51% 0.44% 0.46% 0.51% 1.34%

4.16% 4.16% 4.16% 4.16% 4.50% 4.67% 4.16% 0.00%

2.10% 2.10% 2.10% 2.10% 2.27% 2.36% 2.10% 0.00%

0.99% 0.99% 0.99% 0.99% 0.96% 0.89% 0.99% 1.31%

0.92% 0.92% 0.92% 0.92% 1.00% 1.04% 0.92% 0.00%

1.41% 1.41% 1.41% 1.41% 1.52% 1.58% 1.41% 0.00%

1.47% 1.47% 1.47% 1.47% 1.59% 1.65% 1.47% 0.00%

0.43% 0.43% 0.43% 0.43% 0.42% 0.39% 0.43% 0.57%

1.87% 1.87% 1.87% 1.87% 2.02% 2.10% 1.87% 0.00%

2.12% 2.12% 2.12% 2.12% 2.06% 1.91% 2.12% 2.81%

3.20% 3.20% 3.20% 3.20% 3.12% 2.88% 3.20% 4.24%

1.72% 1.72% 1.72% 1.72% 1.67% 1.54% 1.72% 2.27%

0.96% 0.96% 0.96% 0.96% 1.04% 1.08% 0.96% 0.00%

1.94% 1.94% 1.94% 1.94% 1.89% 1.74% 1.94% 2.57%
0.32% 0.32% 0.32% 0.32% 0.28% 0.29% 0.32% 0.85%

0.59% 0.59% 0.59% 0.59% 0.58% 0.53% 0.59% 0.78%

0.87% 0.87% 0.87% 0.87% 0.76% 0.79% 0.87% 2.31%

0.43% 0.43% 0.43% 0.43% 0.42% 0.38% 0.43% 0.56%

2.85% 2.85% 2.85% 2.85% 2.77% 2.56% 2.85% 3.77%

0.67% 0.67% 0.67% 0.67% 0.58% 0.60% 0.67% 1.77%

6.28% 6.28% 6.28% 6.28% 6.11% 5.64% 6.28% 8.30%

3.09% 3.09% 3.09% 3.09% 3.34% 3.47% 3.09% 0.00%

0.22% 0.22% 0.22% 0.22% 0.21% 0.20% 0.22% 0.29%

3.74% 3.74% 3.74% 3.74% 3.64% 3.36% 3.74% 4.94%

1.22% 1.22% 1.22% 1.22% 1.31% 1.37% 1.22% 0.00%

1.24% 1.24% 1.24% 1.24% 1.07% 1.12% 1.24% 3.28%

4.11% 4.11% 4.11% 4.11% 4.01% 3.70% 4.11% 5.44%

0.34% 0.34% 0.34% 0.34% 0.33% 0.31% 0.34% 0.45%

1.50% 1.50% 1.50% 1.50% 1.62% 1.68% 1.50% 0.00%

0.26% 0.26% 0.26% 0.26% 0.29% 0.30% 0.26% 0.00%

2.06% 2.06% 2.06% 2.06% 2.22% 2.31% 2.06% 0.00%

8.14% 8.14% 8.14% 8.14% 8.81% 9.15% 8.14% 0.00%

0.90% 0.90% 0.90% 0.90% 0.77% 0.80% 0.90% 2.37%

0.20% 0.20% 0.20% 0.20% 0.20% 0.18% 0.20% 0.27%

2.59% 2.59% 2.59% 2.59% 2.80% 2.91% 2.59% 0.00%

2.18% 2.18% 2.18% 2.18% 1.88% 1.96% 2.18% 5.76%

0.60% 0.60% 0.60% 0.60% 0.65% 0.67% 0.60% 0.00%

1.84% 1.84% 1.84% 1.84% 1.79% 1.66% 1.84% 2.44%

0.18% 0.18% 0.18% 0.18% 0.16% 0.16% 0.18% 0.48%

100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

0.00% 1.55% 1.67% 1.74% 1.55% 0.00% 0.00%

0.42% 0.23% 0.22% 0.21% 0.23% 0.30% 0.42%

3.76% 2.07% 2.02% 1.86% 2.07% 2.74% 3.76%

0.00% 0.94% 1.02% 1.06% 0.94% 0.00% 0.00%

21.93% 12.07% 10.44% 10.85% 12.07% 31.93% 21.93%

2.96% 1.63% 1.41% 1.46% 1.63% 4.31% 2.96%

2.10% 1.16% 1.13% 1.04% 1.16% 1.53% 2.10%

0.00% 0.29% 0.31% 0.33% 0.29% 0.00% 0.00%

0.00% 0.19% 0.21% 0.22% 0.19% 0.00% 0.00%

0.00% 6.09% 6.59% 6.84% 6.09% 0.00% 0.00%

0.00% 3.14% 3.39% 3.53% 3.14% 0.00% 0.00%

0.00% 0.44% 0.48% 0.50% 0.44% 0.00% 0.00%

0.92% 0.51% 0.44% 0.46% 0.51% 1.34% 0.92%

0.00% 4.16% 4.50% 4.67% 4.16% 0.00% 0.00%

0.00% 2.10% 2.27% 2.36% 2.10% 0.00% 0.00%

1.79% 0.99% 0.96% 0.89% 0.99% 1.31% 1.79%

0.00% 0.92% 1.00% 1.04% 0.92% 0.00% 0.00%

0.00% 1.41% 1.52% 1.58% 1.41% 0.00% 0.00%

0.00% 1.47% 1.59% 1.65% 1.47% 0.00% 0.00%

0.78% 0.43% 0.42% 0.39% 0.43% 0.57% 0.78%

0.00% 1.87% 2.02% 2.10% 1.87% 0.00% 0.00%

3.85% 2.12% 2.06% 1.91% 2.12% 2.81% 3.85%

5.82% 3.20% 3.12% 2.88% 3.20% 4.24% 5.82%

3.12% 1.72% 1.67% 1.54% 1.72% 2.27% 3.12%

0.00% 0.96% 1.04% 1.08% 0.96% 0.00% 0.00%

3.53% 1.94% 1.89% 1.74% 1.94% 2.57% 3.53%
0.58% 0.32% 0.28% 0.29% 0.32% 0.85% 0.58%

1.08% 0.59% 0.58% 0.53% 0.59% 0.78% 1.08%

1.59% 0.87% 0.76% 0.79% 0.87% 2.31% 1.59%

0.78% 0.43% 0.42% 0.38% 0.43% 0.56% 0.78%

5.18% 2.85% 2.77% 2.56% 2.85% 3.77% 5.18%

1.21% 0.67% 0.58% 0.60% 0.67% 1.77% 1.21%

11.41% 6.28% 6.11% 5.64% 6.28% 8.30% 11.41%

0.00% 3.09% 3.34% 3.47% 3.09% 0.00% 0.00%

0.40% 0.22% 0.21% 0.20% 0.22% 0.29% 0.40%

6.79% 3.74% 3.64% 3.36% 3.74% 4.94% 6.79%

0.00% 1.22% 1.31% 1.37% 1.22% 0.00% 0.00%

2.26% 1.24% 1.07% 1.12% 1.24% 3.28% 2.26%

7.48% 4.11% 4.01% 3.70% 4.11% 5.44% 7.48%

0.62% 0.34% 0.33% 0.31% 0.34% 0.45% 0.62%

0.00% 1.50% 1.62% 1.68% 1.50% 0.00% 0.00%

0.00% 0.26% 0.29% 0.30% 0.26% 0.00% 0.00%

0.00% 2.06% 2.22% 2.31% 2.06% 0.00% 0.00%

0.00% 8.14% 8.81% 9.15% 8.14% 0.00% 0.00%

1.63% 0.90% 0.77% 0.80% 0.90% 2.37% 1.63%

0.37% 0.20% 0.20% 0.18% 0.20% 0.27% 0.37%

0.00% 2.59% 2.80% 2.91% 2.59% 0.00% 0.00%

3.96% 2.18% 1.88% 1.96% 2.18% 5.76% 3.96%

0.00% 0.60% 0.65% 0.67% 0.60% 0.00% 0.00%

3.35% 1.84% 1.79% 1.66% 1.84% 2.44% 3.35%

0.33% 0.18% 0.16% 0.16% 0.18% 0.48% 0.33%

100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
20.00%

25.00%

30.00%

35.00%

0.00%

5.00%

10.00%

15.00%

20.00%

Alabama

Alaska

Arizona

Arkansas

California

Colorado

Connecticut

Delaware

Dist. of...

Florida

Georgia

Hawaii

Idaho

Illinois

Indiana

Iowa

Kansas

Kentucky

Louisiana

Maine

Maryland

Massachusetts

Michigan

Minnesota

Mississippi
Massachusetts
Population Weights

Water Cooled w/ FE 65 -240 kBtu

Mississippi

Missouri

Montana

Nebraska

Nevada

New

...

New Jersey

New

Mexico

New

York

North Carolina

North Dakota

Ohio

Oklahoma

Oregon

Pennsylvania

Rhode Island

South Carolina

South Dakota

Tennessee

Texas

Utah

Vermont

Virginia

Washington

West Virginia

Wisconsin

Wyoming
North Carolina

North Dakota

Pennsylvania

Rhode Island

South Carolina

South Dakota

West Virginia
Year 

#

Year Maintenance Costs Repair Costs

Annual 

Discounting at 

3%

Annual 

Discounting at 

7%

Annual 

Discounting at 

0.0450873376

480537%

1 2017 $83.98 $211.71 1.03 1.07 1.05

2 2018 $83.98 $211.71 1.06 1.14 1.09

3 2019 $83.98 $211.71 1.09 1.23 1.14

4 2020 $83.98 $211.71 1.13 1.31 1.19

5 2021 $83.98 $211.71 1.16 1.40 1.25

6 2022 $83.98 $211.71 1.19 1.50 1.30

7 2023 $83.98 $211.71 1.23 1.61 1.36

8 2024 $83.98 $211.71 1.27 1.72 1.42

9 2025 $83.98 $211.71 1.30 1.84 1.49

10 2026 $83.98 $211.71 1.34 1.97 1.55

11 2027 $83.98 $211.71 1.38 2.10 1.62

12 2028 $83.98 $211.71 1.43 2.25 1.70

13 2029 $83.98 $211.71 1.47 2.41 1.77

14 2030 $83.98 $211.71 1.51 2.58 1.85

15 2031 $83.98 $211.71 1.56 2.76 1.94

Year 1 Year 2 Year 3 Year 4

Air Cooled <65 kBtu $211.71 $211.71 $211.71 $211.71

Air Cooled 65 -240 kBtu $1,152.48 $1,152.48 $1,152.48 $1,152.48

Air Cooled > 240 kBtu $2,453.01 $2,453.01 $2,453.01 $2,453.01

Water Cooled <65 kBtu $215.44 $215.44 $215.44 $215.44

Water Cooled 65 -240 kBtu $1,083.65 $1,083.65 $1,083.65 $1,083.65

Water Cooled > 240 kBtu $1,780.55 $1,780.55 $1,780.55 $1,780.55

Water Cooled w/ FE <65 kBtu $215.44 $215.44 $215.44 $215.44

Water Cooled w/ FE 65 -240 kBtu $1,083.65 $1,083.65 $1,083.65 $1,083.65

Water Cooled w/ FE > 240 kBtu $1,780.55 $1,780.55 $1,780.55 $1,780.55

Glycol Cooled <65 kBtu $265.26 $265.26 $265.26 $265.26

Glycol Cooled 65 -240 kBtu $1,380.37 $1,380.37 $1,380.37 $1,380.37

Glycol Cooled > 240 kBtu $2,410.72 $2,410.72 $2,410.72 $2,410.72

Glycol Cooled w/ FE <65 kBtu $265.26 $265.26 $265.26 $265.26

Glycol Cooled w/ FE 65 -240 kBtu $1,380.37 $1,380.37 $1,380.37 $1,380.37

Glycol Cooled w/ FE > 240 kBtu $2,410.72 $2,410.72 $2,410.72 $2,410.72

Baseline Repair Costs (2011$)

Equipment Class
Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

All Years

Air Cooled <65 kBtu 47.0%

Air Cooled 65 -240 kBtu 65.0%

Air Cooled > 240 kBtu 72.0%

Water Cooled <65 kBtu 47.0%

Water Cooled 65 -240 kBtu 65.0%

Water Cooled > 240 kBtu 72.0%

Water Cooled w/ FE <65 kBtu 47.0%

Water Cooled w/ FE 65 -240 kBtu 65.0%

Water Cooled w/ FE > 240 kBtu 72.0%

Glycol Cooled <65 kBtu 47.0%

Glycol Cooled 65 -240 kBtu 65.0%

Glycol Cooled > 240 kBtu 72.0%

Glycol Cooled w/ FE <65 kBtu 47.0%

Glycol Cooled w/ FE 65 -240 kBtu 65.0%

Glycol Cooled w/ FE > 240 kBtu 72.0%

Other

Other

Other

Other

Other

Other

Year 1 Year 2 Year 3 Year 4

Air Cooled <65 kBtu $83.98 $83.98 $83.98 $83.98

Air Cooled 65 -240 kBtu $83.98 $83.98 $83.98 $83.98

Air Cooled > 240 kBtu $102.10 $102.10 $102.10 $102.10

Water Cooled <65 kBtu $83.98 $83.98 $83.98 $83.98

Water Cooled 65 -240 kBtu $83.98 $83.98 $83.98 $83.98

Water Cooled > 240 kBtu $102.10 $102.10 $102.10 $102.10

Water Cooled w/ FE <65 kBtu $83.98 $83.98 $83.98 $83.98

Equipment Class

Baseline Repair Material Costs 

Percentage(%)

Baseline Maintenance Costs (2011

Equipment Class
Water Cooled w/ FE 65 -240 kBtu $83.98 $83.98 $83.98 $83.98

Water Cooled w/ FE > 240 kBtu $102.10 $102.10 $102.10 $102.10

Glycol Cooled <65 kBtu $83.98 $83.98 $83.98 $83.98

Glycol Cooled 65 -240 kBtu $83.98 $83.98 $83.98 $83.98

Glycol Cooled > 240 kBtu $102.10 $102.10 $102.10 $102.10

Glycol Cooled w/ FE <65 kBtu $83.98 $83.98 $83.98 $83.98

Glycol Cooled w/ FE 65 -240 kBtu $83.98 $83.98 $83.98 $83.98

Glycol Cooled w/ FE > 240 kBtu $102.10 $102.10 $102.10 $102.10

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00
Discounted 

Maintenance 

Costs at 3%

Discounted 

Repair Costs 

at 3%

Discounted 

Maintenance 

Costs at 7%

Discounted 

Repair Costs 

at 7%

Discounted 

Maintenance 

Costs at 

0.0450873376

480537%

Discounted 

Repair Costs 

at 

0.0450873376

480537%

3% Annualized 

Maintenance 

Payment

$81.53 $205.54 $78.49 $197.86 $80.36 $202.58 $83.98

$79.16 $199.56 $73.35 $184.92 $76.89 $193.84 $83.98

$76.85 $193.74 $68.55 $172.82 $73.57 $185.47 $83.98

$74.62 $188.10 $64.07 $161.51 $70.40 $177.47 $83.98

$72.44 $182.62 $59.88 $150.95 $67.36 $169.82 $83.98

$70.33 $177.30 $55.96 $141.07 $64.46 $162.49 $83.98

$68.28 $172.14 $52.30 $131.84 $61.67 $155.48 $83.98

$66.29 $167.13 $48.88 $123.22 $59.01 $148.77 $83.98

$64.36 $162.26 $45.68 $115.16 $56.47 $142.35 $83.98

$62.49 $157.53 $42.69 $107.62 $54.03 $136.21 $83.98

$60.67 $152.94 $39.90 $100.58 $51.70 $130.34 $83.98

$58.90 $148.49 $37.29 $94.00 $49.47 $124.71 $83.98

$57.19 $144.16 $34.85 $87.85 $47.34 $119.33 $83.98

$55.52 $139.97 $32.57 $82.10 $45.29 $114.18 $83.98

$53.90 $135.89 $30.44 $76.73 $43.34 $109.26 $83.98

$1,002.55 $2,527.38 $764.88 $1,928.24 $901.37 $2,272.30 $1,259.70

Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11

$211.71 $211.71 $211.71 $211.71 $211.71 $211.71 $211.71

$1,152.48 $1,152.48 $1,152.48 $1,152.48 $1,152.48 $1,152.48 $1,152.48

$2,453.01 $2,453.01 $2,453.01 $2,453.01 $2,453.01 $2,453.01 $2,453.01

$215.44 $215.44 $215.44 $215.44 $215.44 $215.44 $215.44

$1,083.65 $1,083.65 $1,083.65 $1,083.65 $1,083.65 $1,083.65 $1,083.65

$1,780.55 $1,780.55 $1,780.55 $1,780.55 $1,780.55 $1,780.55 $1,780.55

$215.44 $215.44 $215.44 $215.44 $215.44 $215.44 $215.44

$1,083.65 $1,083.65 $1,083.65 $1,083.65 $1,083.65 $1,083.65 $1,083.65

$1,780.55 $1,780.55 $1,780.55 $1,780.55 $1,780.55 $1,780.55 $1,780.55

$265.26 $265.26 $265.26 $265.26 $265.26 $265.26 $265.26

$1,380.37 $1,380.37 $1,380.37 $1,380.37 $1,380.37 $1,380.37 $1,380.37

$2,410.72 $2,410.72 $2,410.72 $2,410.72 $2,410.72 $2,410.72 $2,410.72

$265.26 $265.26 $265.26 $265.26 $265.26 $265.26 $265.26

$1,380.37 $1,380.37 $1,380.37 $1,380.37 $1,380.37 $1,380.37 $1,380.37

$2,410.72 $2,410.72 $2,410.72 $2,410.72 $2,410.72 $2,410.72 $2,410.72

ir Costs (2011$)
$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 $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 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

ance Costs (2011$)
$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10 $102.10 $102.10 $102.10

$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 $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 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
3% Annualized 

Repair 

Payment

3% Discounted 

Maintenance 

Payments

3% Discounted 

Repair 

Payments

7% Annualized 

Maintenance 

Payment

7% Annualized 

Repair 

Payment

7% Discounted 

Maintenance 

Payments

7% Discounted 

Repair 

Payments

$211.71 $81.53 $205.54 $83.98 $211.71 $78.49 $197.86

$211.71 $79.16 $199.56 $83.98 $211.71 $73.35 $184.92

$211.71 $76.85 $193.74 $83.98 $211.71 $68.55 $172.82

$211.71 $74.62 $188.10 $83.98 $211.71 $64.07 $161.51

$211.71 $72.44 $182.62 $83.98 $211.71 $59.88 $150.95

$211.71 $70.33 $177.30 $83.98 $211.71 $55.96 $141.07

$211.71 $68.28 $172.14 $83.98 $211.71 $52.30 $131.84

$211.71 $66.29 $167.13 $83.98 $211.71 $48.88 $123.22

$211.71 $64.36 $162.26 $83.98 $211.71 $45.68 $115.16

$211.71 $62.49 $157.53 $83.98 $211.71 $42.69 $107.62

$211.71 $60.67 $152.94 $83.98 $211.71 $39.90 $100.58

$211.71 $58.90 $148.49 $83.98 $211.71 $37.29 $94.00

$211.71 $57.19 $144.16 $83.98 $211.71 $34.85 $87.85

$211.71 $55.52 $139.97 $83.98 $211.71 $32.57 $82.10

$211.71 $53.90 $135.89 $83.98 $211.71 $30.44 $76.73

$3,175.65 $1,002.55 $2,527.38 $1,259.70 $3,175.65 $764.88 $1,928.24

Year 12 Year 13 Year 14 Year 15

$211.71 $211.71 $211.71 $211.71 1

$1,152.48 $1,152.48 $1,152.48 $1,152.48 2

$2,453.01 $2,453.01 $2,453.01 $2,453.01 3

$215.44 $215.44 $215.44 $215.44 4

$1,083.65 $1,083.65 $1,083.65 $1,083.65 5

$1,780.55 $1,780.55 $1,780.55 $1,780.55 6

$215.44 $215.44 $215.44 $215.44 7

$1,083.65 $1,083.65 $1,083.65 $1,083.65 8

$1,780.55 $1,780.55 $1,780.55 $1,780.55 9

$265.26 $265.26 $265.26 $265.26 10

$1,380.37 $1,380.37 $1,380.37 $1,380.37 11

$2,410.72 $2,410.72 $2,410.72 $2,410.72 12

$265.26 $265.26 $265.26 $265.26 13

$1,380.37 $1,380.37 $1,380.37 $1,380.37 14

$2,410.72 $2,410.72 $2,410.72 $2,410.72 15

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Maintenan

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Equipment Class

Water Cooled w/ FE > 240 kBtu

Air Cooled <65 kBtu

Water Cooled > 240 kBtu

Water Cooled 65 -240 kBtu

Water Cooled <65 kBtu

Air Cooled > 240 kBtu

Air Cooled 65 -240 kBtu
$0.00 $0.00 $0.00 $0.00 16

$0.00 $0.00 $0.00 $0.00 17

$0.00 $0.00 $0.00 $0.00 18

$0.00 $0.00 $0.00 $0.00 19

$0.00 $0.00 $0.00 $0.00 20

$0.00 $0.00 $0.00 $0.00 21

Year 12 Year 13 Year 14 Year 15

$83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98

Other

Other

Other

Other

Other

Other
$83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10

$83.98 $83.98 $83.98 $83.98

$83.98 $83.98 $83.98 $83.98

$102.10 $102.10 $102.10 $102.10

$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

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00
0.0450873376

480537% 

Annualized 

Maintenance 

Payment

0.0450873376

480537% 

Annualized 

Repair 

Payment

0.0450873376

480537% 

Discounted 

Maintenance 

Payments

0.0450873376

480537% 

Discounted 

Repair 

Payments

$83.98 $211.71 $80.36 $202.58

$83.98 $211.71 $76.89 $193.84

$83.98 $211.71 $73.57 $185.47

$83.98 $211.71 $70.40 $177.47

$83.98 $211.71 $67.36 $169.82

$83.98 $211.71 $64.46 $162.49

$83.98 $211.71 $61.67 $155.48

$83.98 $211.71 $59.01 $148.77

$83.98 $211.71 $56.47 $142.35

$83.98 $211.71 $54.03 $136.21

$83.98 $211.71 $51.70 $130.34

$83.98 $211.71 $49.47 $124.71

$83.98 $211.71 $47.34 $119.33

$83.98 $211.71 $45.29 $114.18

$83.98 $211.71 $43.34 $109.26

$1,259.70 $3,175.65 $901.37 $2,272.30

1 2 3 4 5 6 7

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

100% 114% 131% 150% 173%

100% 106% 113% 120% 128%

100% 106% 113% 120% 128%

100% 85% 72% 62% 54%

100% 128% 165% 215% 282%

100% 128% 165% 215% 282%

100% 85% 72% 62% 54%

100% 128% 165% 215% 282%

100% 128% 165% 215% 282%

100% 85% 72% 62% 54%

100% 128% 165% 215% 282%

100% 128% 165% 215% 282%

100% 85% 72% 62% 54%

100% 128% 165% 215% 282%

100% 128% 165% 215% 282%

Maintenance and Repair Cost Escallation by Efficiency Level


8

Level 8

73 34

Equipment Class Baseline Energy 

Consumption kWh/yr

Manufacturer Selling 

Price ($)

C Air Cooled <65 kBtu 27,406 6,681

D Air Cooled 65 -240 kBtu 102,742 22,621

E Air Cooled > 240 kBtu 245,964 32,575

F Water Cooled <65 kBtu 24,724 14,233

G Water Cooled 65 -240 kBtu 92,114 12,883

H Water Cooled > 240 kBtu 208,707 24,453

I Water Cooled w/ FE <65 kBtu 15,413 15,062

J Water Cooled w/ FE 65 -240 kBtu 57,426 13,633

K Water Cooled w/ FE > 240 kBtu 129,533 25,878

L

Glycol Cooled <65 kBtu 24,668 14,233

M Glycol Cooled 65 -240 kBtu 101,829 12,870

N Glycol Cooled > 240 kBtu 227,064 24,453

O Glycol Cooled w/ FE <65 kBtu 19,786 15,062

P Glycol Cooled w/ FE 65 -240 kBtu 81,553 13,620

Q Glycol Cooled w/ FE > 240 kBtu 181,776 25,878

Table 6.2.3. Baseline Energy Consumption Levels and MSP Values for 

the Representative CRAC Equipment Units of All 15 Primary 

Equipment Classes

Q Glycol Cooled w/ FE > 240 kBtu 181,776 25,878

R Other 0

S Other 0

T Other 0

U Other 0

V Other 0

W Other 0

Table 6.2.6 Installation Cost Indices (National Value = 100.0)

State Index State Index

Alabama 58.7 Kentucky 81.4

Alaska 113.9 Louisiana 65.7

Arizona 86.6 Maine 68.4

Arkansas 62.2 Maryland 92.7

California 131.0 Massachusetts 128.2
Colorado 83.9 Michigan 109.4

Connecticut 122.0 Minnesota 126.3

Delaware 125.6 Mississippi 61.1

Dist. of Columbia 102.6 Missouri 105.4

Florida 73.5 Montana 78.0

Georgia 72.2 Nebraska 86.3

Hawaii 117.5 Nevada 108.4

Idaho 72.4 New Hampshire 90.5

Illinois 142.8 New Jersey 137.4

Indiana 87.5 New Mexico 75.5

Iowa 88.7 New York 170.1

Kansas 77.4 North Carolina 40.3

Table 6.2.10 Commercial Electricity Prices by State (2010 cents/kWh)

State Commercial 

Electricity Price 

cents/kWh

State Commercial 

Electricity Price 

cents/kWh

Alabama 10.27 Kentucky 7.80

Alaska 14.78 Louisiana 7.86

Arizona 9.55 Maine 12.82

Arkansas 7.73 Maryland 12.23

California 13.71 Massachusetts 15.71

Colorado 8.33 Michigan 9.44

Connecticut 17.23 Minnesota 8.09

Delaware 12.24 Mississippi 9.71

Dist. of Col. 13.24 Missouri 7.11

Florida 11.01 Montana 8.50

Georgia 9.14 Nebraska 7.49

Hawaii 22.34 Nevada 10.87

Idaho 6.63 New Hampshire 14.87

Illinois 11.56 New Jersey 14.13

Indiana 8.50 New Mexico 8.58

Iowa 7.72 New York 15.85

Kansas 8.04 North Carolina 8.15

State Sales Tax State Sales Tax

Alabama $0.083 Kentucky $0.060

Alaska $0.014 Louisiana $0.088
Arizona $0.082 Maine $0.050

Arkansas $0.082 Maryland $0.060

California $0.092 Massachusetts $0.063

Colorado $0.064 Michigan $0.060

Connecticut $0.060 Minnesota $0.072

Delaware $0.000 Mississippi $0.070

Dist. of Col. $0.060 Missouri $0.073

Florida $0.067 Montana $0.000

Georgia $0.070 Nebraska $0.060

Hawaii $0.044 Nevada $0.079

Idaho $0.061 New Hampshire $0.000

Illinois $0.082 New Jersey $0.070

Indiana $0.070 New Mexico $0.066

Iowa $0.069 New York $0.085

Kansas $0.081 North Carolina $0.079

Table 6.2.7 Costs and Markups for Determination of Weighted-Average Total Installed Costs

National Account 

(Mfg Direct)

Channel Mult 1.0000 1.4743 1.0000

Sales Tax 1.0726 1.0726 1.0726

Overall Multiplier 1.0726 1.5813 1.0726

Distributor Distributor/Contractor

National Account 

(Mfg Direct)

Channel Mult 1.0000 1.1844 1.0000

Sales Tax 1.0726 1.0726 1.0726

Overall Multiplier 1.0726 1.2704 1.0726

Distributor Distributor/Contractor
To make this sheet report national average values, make sure that "State" is set to U

34 35

Level 1

C 6,681 1,172 

D 22,621 1,762 

E 32,575 2,537 

F 14,233 (2,705)

G 12,883 4,432 

H 24,453 8,410 

I 15,062 (2,863)

J 13,633 4,690 

K 25,878 8,900 

L 14,233 (2,705)

M 12,870 4,426 

N 24,453 8,410 

O 15,062 (2,863)

Equipment Class

Glycol Cooled 65 -240 kBtu

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

BL

Table 6.2.4 Standard-Level 

Manufacturer Selling Price 

Increases (Price Increases Relative 

to the Price of Baseline 

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

O 15,062 (2,863)

P 13,620 4,684 

Q 25,878 8,900 

R 0 0 

S 0 0 

T 0 0 

U 0 0 

V 0 0 

W 0 0 

73 74

State Index

North Dakota 57.9 BL Level 1

Ohio 96.9 C 27,406 25,293

Oklahoma 58.8 D 102,742 92,645

Oregon 106.8 E 245,964 219,349

Pennsylvania 128.2 F 24,724 23,090

Table 6.2.5 Energy Consumption Values for Representative CRA

Equipment Classes and All Efficiency Levels Within the Equipme

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Product Class

Other

Other

Other

Other

Other

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other
Rhode Island 116.8 G 92,114 85,816

South Carolina 40.2 H 208,707 193,842

South Dakota 46.4 I 15,413 14,576

Tennessee 76.9 J 57,426 54,191

Texas 63.6 K 129,533 121,882

Utah 75.9 L 24,668 22,989

Vermont 68.7 M 101,829 93,813

Virginia 73.9 N 227,064 208,770

Washington 110.9 O 19,786 18,536

West Virginia 92.2 P 81,553 75,540

Wisconsin 106.4 Q 181,776 168,036

Wyoming 60.4 R

S

T

U

V

W

State Commercial 

Electricity Price 

cents/kWh

North Dakota 6.96 214 215

Ohio 9.86

Oklahoma 6.91 BL Level 1

Oregon 7.65 C 84 84

Other

Other

Other

Other

Air Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Equipment Class

Glycol Cooled > 240 kBtu

Annualized Maintenance Co

Table 6.2.14 Annualized Maintenance Costs by Equipmen

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Other

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Oregon 7.65 C 84 84

Pennsylvania 9.75 D 84 84

Rhode Island 13.97 E 102 102

South Carolina 8.93 F 84 84

South Dakota 7.30 G 84 84

Tennessee 9.82 H 102 102

Texas 9.87 I 84 84

Utah 7.11 J 84 84

Vermont 13.21 K 102 102

Virginia 8.24 L 84 84

Washington 7.11 M 84 84

West Virginia 6.92 N 102 102

Wisconsin 9.78 O 84 84

Wyoming 7.44 P 84 84

Q 102 102

R 0 #VALUE!

S 0 #VALUE!

T 0 #VALUE!

State Sales Tax U 0 #VALUE!

North Dakota $0.059 V $0.00 #VALUE!

Ohio $0.068 W Other $0.00 #VALUE!

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Other

Other

Other

Other

Water Cooled w/ FE > 240 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Air Cooled <65 kBtu
Oklahoma $0.082

Oregon $0.000

Pennsylvania $0.064 254 255

Rhode Island $0.070 34 35

South Carolina $0.072

South Dakota $0.055 BL Level 1

Tennessee $0.095 C 11,980 13,470 

Texas $0.081 D 39,408 41,646 

Utah $0.067 E 56,873 60,096 

Vermont $0.061 F 23,745 20,309 

Virginia $0.050 G 22,980 28,611 

Washington $0.088 H 42,212 52,896 

West Virginia $0.060 I 25,056 21,420 

Wisconsin $0.055 J 24,167 30,126 

Wyoming $0.054 K 44,464 55,771 

L 24,351 20,914 

M 24,375 29,998 

ge Total Installed Costs N 42,212 52,896 

O 25,661 22,025 

P 25,560 31,511 

Q 44,464 55,771 

R 0 

S 0 

T 0 

U Other 0 

Equipment Class

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Other

Other

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Overall Markup

1.4743

1.0726

1.5813

U 0 

V 0 

W 0 0 

Other

Other

Other

1.2704

Overall Markup

1.1844

1.0726
State" is set to U.S. on the LCC Summary Tab.

36 37 38 39 40

Level 2 Level 3 Level 4 Level 5 Level 6

2,551 4,171 6,075 0 0 

3,661 5,708 7,914 0 0 

5,272 8,219 11,397 0 0 

(4,896) (6,671) (8,108) 0 0 

10,389 18,396 29,157 0 0 

19,713 34,903 55,318 0 0 

(5,181) (7,059) (8,580) 0 0 

10,995 19,468 30,856 0 0 

20,861 36,936 58,540 0 0 

(4,896) (6,671) (8,108) 0 0 

10,375 18,370 29,115 0 0 

19,713 34,903 55,318 0 0 

(5,181) (7,059) (8,580) 0 0 

Increase in MSP by Efficiency Level

(5,181) (7,059) (8,580) 0 0 

10,980 19,440 30,810 0 0 

20,861 36,936 58,540 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

75 76 77 78 79

Level 2 Level 3 Level 4 Level 5 Level 6

23,506 21,973 20,646

84,489 77,764 72,124

198,279 181,184 167,037

21,674 20,435 19,341

r Representative CRAC Equipment Units of the 15 CRAC 

ls Within the Equipment Classes

Total Energy Usage (kWh/yr)
80,386 75,657 71,501

181,099 170,056 160,394

13,852 13,220 12,664

51,410 48,993 46,874

115,344 109,693 104,759

21,542 20,282 19,174

87,055 81,280 76,288

193,404 180,314 169,029

17,462 16,529 15,710

70,490 66,188 62,479

156,540 146,779 138,388

216 217 218 219 220

Level 2 Level 3 Level 4 Level 5 Level 6

84 84 84 #VALUE! #VALUE! 1

nnualized Maintenance Costs for LCC ($/yr) by Efficiency Level

nce Costs by Equipment Class for Each Efficiency Level

84 84 84 #VALUE! #VALUE! 1

84 84 84 #VALUE! #VALUE! 2

102 102 102 #VALUE! #VALUE! 3

84 84 84 #VALUE! #VALUE! 4

84 84 84 #VALUE! #VALUE! 5

102 102 102 #VALUE! #VALUE! 6

84 84 84 #VALUE! #VALUE! 7

84 84 84 #VALUE! #VALUE! 8

102 102 102 #VALUE! #VALUE! 9

84 84 84 #VALUE! #VALUE! 10

84 84 84 #VALUE! #VALUE! 11

102 102 102 #VALUE! #VALUE! 12

84 84 84 #VALUE! #VALUE! 13

84 84 84 #VALUE! #VALUE! 14

102 102 102 #VALUE! #VALUE! 15

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
256 257 258 259 260

36 37 38 39 40

Level 2 Level 3 Level 4 Level 5 Level 6

15,221 17,279 19,698 

44,059 46,659 49,462 

63,570 67,315 71,351 

17,525 15,271 13,445 

36,179 46,350 60,021 

67,255 86,553 112,487 

18,474 16,088 14,156 

38,134 48,898 63,365 

70,966 91,387 118,832 

18,131 15,876 14,050 

37,555 47,712 61,361 

67,255 86,553 112,487 

19,079 16,693 14,761 

39,508 50,256 64,701 

70,966 91,387 118,832 

Total Installed Costs
Variable Weighted Average or Mean Value

Baseline MSP $6,681

Standard-Level MSP Increase (Efficiency Level 4) $6,075

Overall Markup Factor–Baseline 1.581

Overall Markup Factor–Incremental 1.270

Installation Cost–Baseline $1,415

Installation Cost Factor, for U.S. Average 1.000

Efficiency Level Equipment Price (MSP)

Baseline (ASHRAE) 10,565

1 12,055

2 13,805

3 15,863

Table 6.2.7 Costs and Markups for Determination of Weighted-Average 

Total Installed Costs(AC <65kBtu)

Table 6.2.8 Weighted-Average Equipment Price, Installation Cost, and Total Installed Costs for Air Coo

Conditions (2011$)

3 15,863

4 18,283

5 10,565

6 $10,565.09

0.100

0.105

0.110

e

d

A

v

era

g

e

R

e

al C

o

st/

k

W

h (2

0

1

1

$)

Electricity Price Projections
Table 6.5.1 Summary of Rebuttable PBP Analysis 

Level 1

Air Cooled <65 kBtu 7.6 

Product Class

0.085

0.090

0.095

2010 2015 2020 2025

U

S

W

eig

hte

d

A

v

era

g

e

R

e

al C

o

st/

Year

AEO 2011 Low Growth AEO 2011 Reference

Air Cooled <65 kBtu 7.6 

Air Cooled 65 -240 kBtu 2.4 

Air Cooled > 240 kBtu 1.3 

Water Cooled <65 kBtu (22.5)

Water Cooled 65 -240 kBtu 9.6 

Water Cooled > 240 kBtu 7.7 

Water Cooled w/ FE <65 kBtu (46.5)

Water Cooled w/ FE 65 -240 kBtu 19.7 

Water Cooled w/ FE > 240 kBtu 15.8 

Glycol Cooled <65 kBtu (21.9)

Glycol Cooled 65 -240 kBtu 7.5 

Glycol Cooled > 240 kBtu 6.3 

Glycol Cooled w/ FE <65 kBtu (31.2)

Glycol Cooled w/ FE 65 -240 kBtu 10.6 

Glycol Cooled w/ FE > 240 kBtu 8.8 

Installation Cost Total Installed Cost

1,415 11,980

1,415 13,470

1,415 15,221

1,415 17,279

Cost, and Total Installed Costs for Air Cooled <65 at U.S. Average 

ions (2011$)

1,415 19,698

rice Projections
Level 2 Level 3 Level 4

8.9 10.4 12.2 

Rebuttable payback period (years)*

2030 2035 2040 2045

2011 Reference AEO 2011 High Growth

8.9 10.4 12.2 

2.7 3.1 3.5 

1.5 1.7 2.0 

(21.8) (21.2) (20.5)

12.1 15.2 19.3 

9.7 12.3 15.6 

(45.2) (43.8) (42.5)

24.9 31.4 39.8 

20.0 25.3 32.2 

(21.3) (20.7) (20.1)

9.6 12.2 15.5 

8.0 10.2 13.0 

(30.3) (29.5) (28.7)

13.5 17.2 22.0 

11.3 14.4 18.4 

Table 6.2.11 Derived Average Commercial Electricity Price by Business Type

Business Type Electricity Price cents/kWh

Ratio of Electricity Price to 

Average Price for all Commercial 

Buildings

HealthCare 0.07222 0.91

Lodging 0.08583 1.082

Food Service 0.07722 0.973

Retail 0.07262 0.915

Education 0.07962 1.003

Food Sales 0.08467 1.067

Office 0.07664 0.966

All commercial buildings 0.07936 1.000


Table 6.2.15 Derivation of Discount Rates by Building Type

WACC Percent of 

Stock

Small Firm 

Premium

Percent of 

Stock

Muni 

Bond Rate

Percent of 

Stock

Discount 

Rate

HealthCare 5.20% 100% 0.00% 0% 0% 0% 5.20%

Lodging 5.89% 50% 2.50% 50% 3% 0% 7.21%

Food Service 5.89% 50% 2.50% 50% 3% 0% 7.21%

Retail 5.91% 100% 0.00% 0% 0% 0% 5.91%

Education 6.56% 50% 2.50% 50% 3% 0% 7.89%

Food Sales 6.61% 50% 2.50% 50% 3% 0% 7.95%

Office 6.61% 25% 2.50% 25% 3% 50% 5.52%

Major Chain Local or Non-Chain Governmental

Building Type 

Description


14

4

NA

3

22

36

NA

No. Obs.*
Start Time End Time Elapsed Time

11/9/2011 7:41 11/9/2011 9:28 1:47:16

1

Class Number: 0 Glycol Cooled w/ FE > 240 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 237021.2592 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Air Cooled <65 kBtu Total

Class Pneumonic: Air Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 28782.15616 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Air Cooled 65 -240 kBtu Total

Product Information

Product Information

Crystal Ball Outputs Copied Below

Latest Run Date and Time Information

Product Information
Class Pneumonic: Air Cooled 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 107929.4418 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Air Cooled > 240 kBtu Total

Class Pneumonic: Air Cooled > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 258631.6852 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled <65 kBtu Total

Class Pneumonic: Water Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 25423.50218 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled 65 -240 kBtu Total

Class Pneumonic: Water Cooled 65 -240 kBtu 0 Net Installed

Product Information

Product Information

Product Information
Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 94731.53167 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled > 240 kBtu Total

Class Pneumonic: Water Cooled > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 214693.8754 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled w/ FE <65 kBtu Total

Class Pneumonic: Water Cooled w/ FE <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 23491.92159 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled w/ FE 65 -240 kBtu Total

Class Pneumonic: Water Cooled w/ FE 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Product Information

Product Information

Product Information
Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 87672.18364 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Water Cooled w/ FE > 240 kBtu Total

Class Pneumonic: Water Cooled w/ FE > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 198760.5938 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled <65 kBtu Total

Class Pneumonic: Glycol Cooled <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 25611.50251 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled 65 -240 kBtu Total

Class Pneumonic: Glycol Cooled 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Product Information

Product Information

Product Information
Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 105839.6282 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled > 240 kBtu Total

Class Pneumonic: Glycol Cooled > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 236052.2193 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled w/ FE <65 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE <65 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 25568.49371 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled w/ FE 65 -240 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE 65 -240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Product Information

Product Information

Product Information
Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 106196.1047 4 5000

5 5000

6 0

7 0

8 5000

Class Number: 0 Glycol Cooled w/ FE > 240 kBtu Total

Class Pneumonic: Glycol Cooled w/ FE > 240 kBtu 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Energy Level No Obs

Unit Type: 0 1 5000

Size Descriptor: 0 2 5000

Harvest Range: lbs/day 3 5000

Baseline Energy: 237021.2592 4 5000

5 5000

6 0

7 0

8 5000

Product Information

Baseline Energy: 0 4 0
5 0

6 0

7 0

8 0

Class Number: 24 Other Total

Class Pneumonic: Other Net Installed

Ice Making Process: Price

Cooling: Energy Level No Obs

Unit Type: 1 0

Size Descriptor: 2 0

Harvest Range: N/A lbs/day 3 0

Baseline Energy: 0 4 0

5 0

6 0

7 0

8 0

Product Information
Start Time End Time

2 3 4 5

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Number of Trials Reported

Number of Trials Reported

Latest Complete Run Date and Time Information

Number of Trials Reported
Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 5000 0 0

0 5000 0 0

0 5000 5000 0

Number of Trials Reported

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Number of Trials Reported
Elapsed Time

6 7 8 9

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

552 552 5000 5000

1577 1577 5000 5000

3858 3858 5000 5000

4770 4770 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

Affected Customers All Custs Annual

Affected Customers

te and Time Information

Affected Customers
LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

97 97 5000 5000

1078 1078 5000 5000

3331 3331 5000 5000

4900 4900 5000 5000

0 0 5000 0

0 0 5000 0

0 0 0 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

97 97 5000 5000

1078 1078 5000 5000

3331 3331 5000 5000

4900 4900 5000 5000

0 0 5000 0

0 0 5000 0

0 0 0 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Affected Customers

Affected Customers

Affected Customers
Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

Affected Customers

Affected Customers

Affected Customers
No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

Affected Customers

Affected Customers

Affected Customers
0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1402 1402 5000 5000

2560 2560 5000 5000

4357 4357 5000 5000

4873 4873 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

Affected Customers

Affected Customers

Affected Customers
1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 5000

1400 1400 5000 5000

2900 2900 5000 5000

4000 4000 5000 5000

4800 4800 5000 5000

0 0 5000 0

0 0 5000 0

0 0 5000 5000

Affected Customers

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Affected Customers
10 11 12 13

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 40,925 $ 3,544

1400 $ - $ 52,233 $ 3,544

2900 $ - $ 67,430 $ 3,544

4000 $ - $ 87,853 $ 3,544

4800 $ - $ 115,301 $ 3,544

0 #NUM! $ 40,925 #NUM!

0 #NUM! $ 40,925 #NUM!

0 $ - $ 40,925 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 10,566 $ 1,416

552 $ - $ 12,056 $ 1,416

1577 $ - $ 13,807 $ 1,416

3858 $ - $ 15,865 $ 1,416

4770 $ - $ 18,284 $ 1,416

0 #NUM! $ 10,566 #NUM!

0 #NUM! $ 10,566 #NUM!

0 $ - $ 10,566 $ 1,416

Affected Cust Annual
Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 35,776 $ 3,636

97 $ - $ 38,014 $ 3,636

1078 $ - $ 40,427 $ 3,636

3331 $ - $ 43,028 $ 3,636

4900 $ - $ 45,831 $ 3,636

0 #NUM! $ 35,776 #NUM!

0 #NUM! $ 35,776 #NUM!

0 $ - $ 35,776 $ 3,636

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 51,517 $ 5,362

97 $ - $ 54,741 $ 5,362

1078 $ - $ 58,215 $ 5,362

3331 $ - $ 61,960 $ 5,362

4900 $ - $ 65,997 $ 5,362

0 #NUM! $ 51,517 #NUM!

0 #NUM! $ 51,517 #NUM!

0 $ - $ 51,517 $ 5,362

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 22,509 $ 1,239

1402 $ - $ 19,072 $ 1,239

2560 $ - $ 16,289 $ 1,239

4357 $ - $ 14,034 $ 1,239

4873 $ - $ 12,208 $ 1,239

0 #NUM! $ 22,509 #NUM!

0 #NUM! $ 22,509 #NUM!

0 $ - $ 22,509 $ 1,239

Affected Cust Annual

Observations Water Equipment Installation
by Level Bill - 2017 Price Cost

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

0 $ - $ 20,375 $ 2,608

1400 $ - $ 26,006 $ 2,608

2900 $ - $ 33,574 $ 2,608

4000 $ - $ 43,747 $ 2,608

4800 $ - $ 57,419 $ 2,608

0 #NUM! $ 20,375 #NUM!

0 #NUM! $ 20,375 #NUM!

0 $ - $ 20,375 $ 2,608

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 38,673 $ 3,544

1400 $ - $ 49,358 $ 3,544

2900 $ - $ 63,718 $ 3,544

4000 $ - $ 83,018 $ 3,544

4800 $ - $ 108,955 $ 3,544

0 #NUM! $ 38,673 #NUM!

0 #NUM! $ 38,673 #NUM!

0 $ - $ 38,673 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 23,820 $ 1,239

1402 $ - $ 20,183 $ 1,239

2560 $ - $ 17,237 $ 1,239

4357 $ - $ 14,851 $ 1,239

4873 $ - $ 12,919 $ 1,239

0 #NUM! $ 23,820 #NUM!

0 #NUM! $ 23,820 #NUM!

0 $ - $ 23,820 $ 1,239

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost
(#) ($/yr) ($) ($)

0 $ - $ 21,561 $ 2,608

1400 $ - $ 27,520 $ 2,608

2900 $ - $ 35,530 $ 2,608

4000 $ - $ 46,295 $ 2,608

4800 $ - $ 60,763 $ 2,608

0 #NUM! $ 21,561 #NUM!

0 #NUM! $ 21,561 #NUM!

0 $ - $ 21,561 $ 2,608

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 40,925 $ 3,544

1400 $ - $ 52,233 $ 3,544

2900 $ - $ 67,430 $ 3,544

4000 $ - $ 87,853 $ 3,544

4800 $ - $ 115,301 $ 3,544

0 #NUM! $ 40,925 #NUM!

0 #NUM! $ 40,925 #NUM!

0 $ - $ 40,925 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 22,509 $ 1,844

1402 $ - $ 19,072 $ 1,844

2560 $ - $ 16,289 $ 1,844

4357 $ - $ 14,034 $ 1,844

4873 $ - $ 12,208 $ 1,844

0 #NUM! $ 22,509 #NUM!

0 #NUM! $ 22,509 #NUM!

0 $ - $ 22,509 $ 1,844

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

(#) ($/yr) ($) ($)
0 $ - $ 20,354 $ 4,023

1400 $ - $ 25,978 $ 4,023

2900 $ - $ 33,536 $ 4,023

4000 $ - $ 43,694 $ 4,023

4800 $ - $ 57,345 $ 4,023

0 #NUM! $ 20,354 #NUM!

0 #NUM! $ 20,354 #NUM!

0 $ - $ 20,354 $ 4,023

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 38,673 $ 3,544

1400 $ - $ 49,358 $ 3,544

2900 $ - $ 63,718 $ 3,544

4000 $ - $ 83,018 $ 3,544

4800 $ - $ 108,955 $ 3,544

0 #NUM! $ 38,673 #NUM!

0 #NUM! $ 38,673 #NUM!

0 $ - $ 38,673 $ 3,544

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 23,820 $ 1,844

1402 $ - $ 20,183 $ 1,844

2560 $ - $ 17,237 $ 1,844

4357 $ - $ 14,851 $ 1,844

4873 $ - $ 12,919 $ 1,844

0 #NUM! $ 23,820 #NUM!

0 #NUM! $ 23,820 #NUM!

0 $ - $ 23,820 $ 1,844

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 21,540 $ 4,023
1400 $ - $ 27,491 $ 4,023

2900 $ - $ 35,489 $ 4,023

4000 $ - $ 46,238 $ 4,023

4800 $ - $ 60,685 $ 4,023

0 #NUM! $ 21,540 #NUM!

0 #NUM! $ 21,540 #NUM!

0 $ - $ 21,540 $ 4,023

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 $ - $ 40,925 $ 3,544

1400 $ - $ 52,233 $ 3,544

2900 $ - $ 67,430 $ 3,544

4000 $ - $ 87,853 $ 3,544

4800 $ - $ 115,301 $ 3,544

0 #NUM! $ 40,925 #NUM!

0 #NUM! $ 40,925 #NUM!

0 $ - $ 40,925 $ 3,544

0 #NUM! #NUM! #NUM!
0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2017 Price Cost

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

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!
14 15 16 17

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 44,469 $ 2,411 $ 102 181,815

$ 55,777 $ 2,890 $ 102 168,071

$ 70,973 $ 3,535 $ 102 156,572

$ 91,397 $ 4,401 $ 102 146,808

$ 118,844 $ 5,565 $ 102 138,415

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 44,469 #NUM! $ 102 198,529

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 11,982 $ 212 $ 84 27,406

$ 13,471 $ 226 $ 84 25,293

$ 15,222 $ 242 $ 84 23,506

$ 17,281 $ 262 $ 84 21,974

$ 19,700 $ 284 $ 84 20,646

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 11,982 #NUM! $ 84 29,941

Total Net Annual Annual
Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 39,412 $ 1,152 $ 84 102,744

$ 41,651 $ 1,199 $ 84 92,646

$ 44,063 $ 1,250 $ 84 84,490

$ 46,664 $ 1,304 $ 84 77,765

$ 49,467 $ 1,363 $ 84 72,125

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 39,412 #NUM! $ 84 102,744

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 56,879 $ 2,453 $ 102 245,967

$ 60,102 $ 2,564 $ 102 219,352

$ 63,577 $ 2,683 $ 102 198,282

$ 67,322 $ 2,811 $ 102 181,187

$ 71,358 $ 2,949 $ 102 167,039

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 56,879 #NUM! $ 102 245,967

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 23,748 $ 215 $ 84 24,724

$ 20,311 $ 200 $ 84 23,090

$ 17,527 $ 187 $ 84 21,674

$ 15,273 $ 177 $ 84 20,435

$ 13,447 $ 169 $ 84 19,341

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,748 #NUM! $ 84 26,631

Total Net Annual Annual

Installed Annual Maintenance Total
Price Repair Cost Cost Energy Use

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

$ 22,983 $ 1,084 $ 84 92,115

$ 28,614 $ 1,278 $ 84 85,817

$ 36,183 $ 1,540 $ 84 80,387

$ 46,355 $ 1,892 $ 84 75,657

$ 60,027 $ 2,364 $ 84 71,501

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,983 #NUM! $ 84 99,510

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 42,217 $ 1,781 $ 102 208,710

$ 52,902 $ 2,135 $ 102 193,844

$ 67,262 $ 2,611 $ 102 181,101

$ 86,562 $ 3,251 $ 102 170,058

$ 112,498 $ 4,110 $ 102 160,395

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,217 #NUM! $ 102 226,278

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 25,059 $ 215 $ 84 15,419

$ 21,422 $ 200 $ 84 14,581

$ 18,476 $ 187 $ 84 13,857

$ 16,090 $ 177 $ 84 13,224

$ 14,158 $ 169 $ 84 12,668

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,059 #NUM! $ 84 16,399

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use
($) ($/yr) ($/yr) (kWh/yr)

$ 24,169 $ 1,084 $ 84 57,447

$ 30,129 $ 1,278 $ 84 54,209

$ 38,138 $ 1,540 $ 84 51,427

$ 48,903 $ 1,892 $ 84 49,009

$ 63,372 $ 2,364 $ 84 46,888

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,169 #NUM! $ 84 61,259

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 44,469 $ 1,781 $ 102 129,579

$ 55,777 $ 2,135 $ 102 121,924

$ 70,973 $ 2,611 $ 102 115,382

$ 91,397 $ 3,251 $ 102 109,728

$ 118,844 $ 4,110 $ 102 104,792

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 44,469 #NUM! $ 102 138,658

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 24,353 $ 265 $ 84 24,668

$ 20,916 $ 246 $ 84 22,989

$ 18,132 $ 231 $ 84 21,542

$ 15,878 $ 218 $ 84 20,282

$ 14,052 $ 208 $ 84 19,174

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,353 #NUM! $ 84 26,639

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 24,377 $ 1,380 $ 84 101,830

$ 30,001 $ 1,628 $ 84 93,814

$ 37,559 $ 1,961 $ 84 87,056

$ 47,717 $ 2,409 $ 84 81,281

$ 61,368 $ 3,011 $ 84 76,289

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,377 #NUM! $ 84 111,489

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 42,217 $ 2,411 $ 102 227,066

$ 52,902 $ 2,890 $ 102 208,772

$ 67,262 $ 3,535 $ 102 193,406

$ 86,562 $ 4,401 $ 102 180,315

$ 112,498 $ 5,565 $ 102 169,031

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,217 #NUM! $ 102 249,211

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 25,664 $ 265 $ 84 19,790

$ 22,027 $ 246 $ 84 18,540

$ 19,081 $ 231 $ 84 17,465

$ 16,695 $ 218 $ 84 16,532

$ 14,763 $ 208 $ 84 15,713

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,664 #NUM! $ 84 21,262

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 25,563 $ 1,380 $ 84 81,570
$ 31,514 $ 1,628 $ 84 75,556

$ 39,512 $ 1,961 $ 84 70,504

$ 50,261 $ 2,409 $ 84 66,200

$ 64,708 $ 3,011 $ 84 62,491

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,563 #NUM! $ 84 88,851

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 44,469 $ 2,411 $ 102 181,815

$ 55,777 $ 2,890 $ 102 168,071

$ 70,973 $ 3,535 $ 102 156,572

$ 91,397 $ 4,401 $ 102 146,808

$ 118,844 $ 5,565 $ 102 138,415

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 44,469 #NUM! $ 102 198,529

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
18 19 20 21

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 17,350 $ 2,513 $ 264,797

 - $ 16,035 $ 2,992 $ 265,735

 - $ 14,934 $ 3,637 $ 275,941

 - $ 14,000 $ 4,503 $ 295,662

 - $ 13,197 $ 5,667 $ 327,156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 18,950 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 2,594 $ 296 $ 44,021

 - $ 2,394 $ 310 $ 43,294

 - $ 2,225 $ 326 $ 43,362

 - $ 2,080 $ 346 $ 44,037

 - $ 1,954 $ 368 $ 45,323

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,834 #NUM! #NUM!

Annual Annual Annual Life

Mean Values

Mean Values

Mean Values
Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 9,725 $ 1,236 $ 160,945

 - $ 8,769 $ 1,283 $ 152,536

 - $ 7,998 $ 1,334 $ 146,999

 - $ 7,361 $ 1,388 $ 143,187

 - $ 6,827 $ 1,447 $ 140,756

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 9,725 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 23,282 $ 2,555 $ 343,337

 - $ 20,763 $ 2,666 $ 318,505

 - $ 18,769 $ 2,785 $ 301,316

 - $ 17,150 $ 2,913 $ 288,648

 - $ 15,811 $ 3,052 $ 279,458

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 23,282 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 2,340 $ 299 $ 53,014

 - $ 2,186 $ 284 $ 47,548

 - $ 2,052 $ 271 $ 43,148

 - $ 1,934 $ 261 $ 39,488

 - $ 1,831 $ 253 $ 36,430

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,521 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Mean Values

Mean Values

Mean Values
Usage Bill - 2017 2017 Cost

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

0 $ 8,719 $ 1,168 $ 132,598

 - $ 8,123 $ 1,362 $ 133,245

 - $ 7,609 $ 1,624 $ 138,049

 - $ 7,162 $ 1,976 $ 147,186

 - $ 6,768 $ 2,448 $ 161,761

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 9,419 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 19,756 $ 1,883 $ 282,120

 - $ 18,349 $ 2,237 $ 279,929

 - $ 17,143 $ 2,713 $ 286,272

 - $ 16,097 $ 3,353 $ 301,142

 - $ 15,183 $ 4,212 $ 326,528

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 21,419 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 1,465 $ 299 $ 44,624

 - $ 1,385 $ 284 $ 39,864

 - $ 1,316 $ 271 $ 36,017

 - $ 1,256 $ 261 $ 32,853

 - $ 1,203 $ 253 $ 30,244

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 1,558 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

Mean Values

Mean Values

Mean Values
(kgal/yr) ($/yr) ($/yr) ($)

0 $ 5,457 $ 1,168 $ 97,645

 - $ 5,149 $ 1,362 $ 102,095

 - $ 4,884 $ 1,624 $ 110,075

 - $ 4,654 $ 1,976 $ 122,193

 - $ 4,452 $ 2,448 $ 139,669

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 5,820 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 12,310 $ 1,883 $ 201,886

 - $ 11,582 $ 2,237 $ 208,481

 - $ 10,959 $ 2,713 $ 222,068

 - $ 10,421 $ 3,353 $ 243,631

 - $ 9,951 $ 4,212 $ 275,412

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 13,174 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 2,335 $ 349 $ 54,110

 - $ 2,176 $ 330 $ 48,559

 - $ 2,039 $ 315 $ 44,094

 - $ 1,920 $ 302 $ 40,387

 - $ 1,815 $ 292 $ 37,293

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,521 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

Mean Values

Mean Values

Mean Values
0 $ 9,638 $ 1,464 $ 147,465

 - $ 8,879 $ 1,712 $ 146,847

 - $ 8,240 $ 2,045 $ 151,048

 - $ 7,693 $ 2,493 $ 160,145

 - $ 7,221 $ 3,095 $ 175,258

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 10,552 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 21,491 $ 2,513 $ 308,345

 - $ 19,760 $ 2,992 $ 303,862

 - $ 18,305 $ 3,637 $ 309,336

 - $ 17,066 $ 4,503 $ 324,581

 - $ 15,998 $ 5,667 $ 351,650

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 23,587 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 1,888 $ 349 $ 50,479

 - $ 1,768 $ 330 $ 45,183

 - $ 1,665 $ 315 $ 40,932

 - $ 1,576 $ 302 $ 37,422

 - $ 1,498 $ 292 $ 34,514

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 2,029 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 7,784 $ 1,464 $ 128,143

Mean Values

Mean Values

Mean Values
 - $ 7,208 $ 1,712 $ 129,965

 - $ 6,725 $ 2,045 $ 136,325

 - $ 6,313 $ 2,493 $ 147,496

 - $ 5,958 $ 3,095 $ 164,697

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 8,480 #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

0 $ 17,350 $ 2,513 $ 264,797

 - $ 16,035 $ 2,992 $ 265,735

 - $ 14,934 $ 3,637 $ 275,941

 - $ 14,000 $ 4,503 $ 295,662

 - $ 13,197 $ 5,667 $ 327,156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 - $ 18,950 #NUM! #NUM!

Mean Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2017 2017 Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Mean Values
22 23 24 25

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 265,800

$ 266,372 $ (938) $ (891) 21.031

$ 276,275 $ (11,144) $ (10,569) 32.639

$ 295,641 $ (30,865) $ (27,375) (119.360)

$ 327,156 $ (62,359) $ (54,306) 6.380

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 44,769

$ 43,221 $ 728 $ 809 8.640

$ 43,357 $ 659 $ 212 10.344

$ 44,043 $ (16) $ (587) 12.370

$ 45,323 $ (1,302) $ (1,761) 14.799

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected
Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 167,640

$ 152,865 $ 8,409 $ 9,334 2.647

$ 147,113 $ 13,946 $ 6,406 3.069

$ 143,172 $ 17,758 $ 5,895 3.531

$ 140,756 $ 20,189 $ 6,437 4.037

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 359,189

$ 319,296 $ 24,832 $ 27,198 1.437

$ 301,601 $ 42,021 $ 19,713 1.681

$ 288,611 $ 54,689 $ 19,071 1.947

$ 279,458 $ 63,879 $ 22,152 2.238

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 53,007

$ 47,587 $ 5,466 $ 5,455 (21.285)

$ 43,174 $ 9,866 $ 7,389 (20.702)

$ 39,477 $ 13,526 $ 8,003 (20.118)

$ 36,430 $ 16,584 $ 10,213 (19.545)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.
LCC Savings Savings Payback

($) ($) ($) (Years)

$ 132,636

$ 133,327 $ (647) $ (672) 16.407

$ 138,189 $ (5,451) $ (5,118) 25.252

$ 147,186 $ (14,588) $ (12,844) 45.597

$ 161,761 $ (29,163) $ (25,278) 105.813

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 282,224

$ 280,125 $ 2,191 $ 2,133 11.466

$ 286,574 $ (4,153) $ (5,292) 16.353

$ 301,143 $ (19,022) $ (18,696) 25.097

$ 326,528 $ (44,408) $ (40,964) 43.248

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 44,706

$ 39,948 $ 4,760 $ 4,759 (43.641)

$ 36,038 $ 8,607 $ 6,459 (42.634)

$ 32,847 $ 11,771 $ 6,960 (41.613)

$ 30,244 $ 14,380 $ 8,832 (40.598)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback
($) ($) ($) (Years)

$ 98,002

$ 102,270 $ (4,451) $ (4,439) 68.894

$ 110,259 $ (12,431) $ (10,105) 72.967

$ 122,204 $ (24,549) $ (19,437) (153.408)

$ 139,669 $ (42,025) $ (33,672) (84.177)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 202,721

$ 208,889 $ (6,595) $ (6,568) (565.137)

$ 222,471 $ (20,183) $ (16,717) 522.031

$ 243,656 $ (41,745) $ (33,664) (37.784)

$ 275,412 $ (73,527) $ (59,831) 12.261

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 54,107

$ 48,601 $ 5,551 $ 5,540 (20.314)

$ 44,122 $ 10,016 $ 7,501 (19.811)

$ 40,376 $ 13,724 $ 8,117 (19.300)

$ 37,293 $ 16,817 $ 10,350 (18.791)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)
$ 147,529

$ 146,949 $ 618 $ 594 12.882

$ 151,210 $ (3,583) $ (3,901) 20.268

$ 160,145 $ (12,679) $ (11,921) 40.397

$ 175,258 $ (27,793) $ (25,047) 252.757

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 308,516

$ 304,103 $ 4,483 $ 4,429 9.742

$ 309,684 $ (991) $ (3,308) 14.444

$ 324,583 $ (16,236) $ (17,633) 24.046

$ 351,650 $ (43,305) $ (41,761) (9.377)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 50,564

$ 45,293 $ 5,296 $ 5,295 (28.903)

$ 40,952 $ 9,547 $ 7,159 (28.255)

$ 37,412 $ 13,056 $ 7,717 (27.590)

$ 34,514 $ 15,965 $ 9,808 (26.921)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 128,577
$ 130,243 $ (1,822) $ (1,802) 29.989

$ 136,480 $ (8,182) $ (7,200) 56.422

$ 147,486 $ (19,353) $ (16,388) 198.018

$ 164,697 $ (36,555) $ (30,857) (38.947)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

$ 265,800

$ 266,372 $ (938) $ (891) 21.031

$ 276,275 $ (11,144) $ (10,569) 32.639

$ 295,641 $ (30,865) $ (27,375) (119.360)

$ 327,156 $ (62,359) $ (54,306) 6.380

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
26 27 28 29

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

-3946

-15934

-37058

-68490

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

466

335

-427

-1785

#NUM!

#NUM!

#NUM!

Calculated LCC Savings All Cust.

Calculated LCC Savings

Calculated LCC Savings
All Affected LCC 

Customers Customers Savings

($) ($) ($)

7371

12385

15667

17723

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

22073

37820

49220

57515

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

5211

9492

13050

16006

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
Customers Customers Savings

($) ($) ($)

-1462

-6321

-15698

-30437

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

323

-6308

-21843

-47587

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

4554

8233

11310

13882

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
($) ($) ($)

-5283

-13376

-25563

-43068

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

-8451

-22574

-44261

-75911

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

5291

9642

13239

16229

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
-290

-4721

-14124

-29491

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

2441

-3664

-19732

-47299

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

4980

9024

12383

15191

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
-3117

-10290

-21924

-39026

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

-3946

-15934

-37058

-68490

#NUM!

#NUM!

#NUM!

Calculated LCC Savings

#NUM!
#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

Calculated LCC Savings
Verfiy-All or Affected Verfiy-All or Affected New for ACIM

30 31 32 33

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

-3949 15.404 8.817 $ -

-12720 23.262 11.252 $ -

-28789 32.299 14.365 $ -

-57297 34.825 18.364 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

514 8.492 7.554 $ -

-67 10.153 8.901 $ -

-757 12.121 10.450 $ -

-1820 14.471 12.231 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Median Values

Median Values

Median Values
Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

7401 2.606 2.375 $ -

5326 3.021 2.730 $ -

4501 3.473 3.110 $ -

4756 3.967 3.518 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

21813 1.415 1.297 $ -

16697 1.655 1.505 $ -

14952 1.916 1.727 $ -

17654 2.200 1.965 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

5186 -21.481 -22.533 $ -

8046 -20.891 -21.848 $ -

7507 -20.301 -21.167 $ -

9664 -19.721 -20.502 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Median Values

Median Values

Median Values
Savings Payback Payback Bill - 2017

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

$ -

-1471 15.404 9.578 $ -

-5372 22.416 12.057 $ -

-12955 35.935 15.214 $ -

-25805 64.556 19.252 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

205 11.077 7.700 $ -

-6822 15.416 9.719 $ -

-18415 22.441 12.291 $ -

-42136 35.976 15.584 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

4546 -40.320 -46.535 $ -

7492 -39.332 -45.175 $ -

6593 -38.335 -43.815 $ -

8461 -37.344 -42.477 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

Median Values

Median Values

Median Values
($) (Years) (Years) ($/yr)

$ -

-5272 41.474 19.732 $ -

-8903 34.067 24.872 $ -

-20107 -66.088 31.420 $ -

-35164 -75.011 39.799 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

-8476 30.516 15.834 $ -

-15609 40.722 20.012 $ -

-34826 43.066 25.340 $ -

-61500 -57.828 32.163 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

5268 -20.168 -21.934 $ -

8192 -19.665 -21.320 $ -

7609 -19.154 -20.700 $ -

9793 -18.647 -20.087 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

Median Values

Median Values

Median Values
$ -

-323 11.891 7.517 $ -

-4586 17.753 9.559 $ -

-11596 29.127 12.168 $ -

-25576 50.414 15.516 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

2415 9.163 6.258 $ -

-5532 13.172 7.971 $ -

-18018 20.242 10.162 $ -

-43144 35.101 12.974 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

4958 -28.237 -31.179 $ -

8062 -27.587 -30.346 $ -

7176 -26.921 -29.497 $ -

9218 -26.253 -28.653 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

Median Values

Median Values

Median Values
-3112 20.974 10.604 $ -

-7788 33.425 13.508 $ -

-17299 40.826 17.220 $ -

-32251 22.353 21.986 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

-3949 15.404 8.817 $ -

-12720 23.262 11.252 $ -

-28789 32.299 14.365 $ -

-57297 34.825 18.364 $ -

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 #NUM!

#NUM! #NUM! 0.000 $ -

Median Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Median Values
34 35 36 37

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 36,166 $ 2,706 $ 39,401 $ 2,411

$ 46,159 $ 2,706 $ 49,394 $ 2,890

$ 59,589 $ 2,706 $ 62,823 $ 3,535

$ 77,637 $ 2,706 $ 80,872 $ 4,401

$ 101,893 $ 2,706 $ 105,128 $ 5,565

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 $ 2,706 $ 39,401 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 9,337 $ 1,081 $ 10,630 $ 212

$ 10,654 $ 1,081 $ 11,946 $ 226

$ 12,201 $ 1,081 $ 13,493 $ 242

$ 14,020 $ 1,081 $ 15,312 $ 262

$ 16,158 $ 1,081 $ 17,450 $ 284

$ 9,337 #NUM! #NUM! #NUM!

$ 9,337 #NUM! #NUM! #NUM!

$ 9,337 $ 1,081 $ 10,630 #NUM!

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 31,616 $ 2,776 $ 34,935 $ 1,152

$ 33,594 $ 2,776 $ 36,913 $ 1,199

$ 35,726 $ 2,776 $ 39,045 $ 1,250

$ 38,024 $ 2,776 $ 41,343 $ 1,304

$ 40,502 $ 2,776 $ 43,821 $ 1,363

$ 31,616 #NUM! #NUM! #NUM!

$ 31,616 #NUM! #NUM! #NUM!

$ 31,616 $ 2,776 $ 34,935 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 45,527 $ 4,094 $ 50,420 $ 2,453

$ 48,375 $ 4,094 $ 53,269 $ 2,564

$ 51,446 $ 4,094 $ 56,339 $ 2,683

$ 54,755 $ 4,094 $ 59,649 $ 2,811

$ 58,322 $ 4,094 $ 63,216 $ 2,949

$ 45,527 #NUM! #NUM! #NUM!

$ 45,527 #NUM! #NUM! #NUM!

$ 45,527 $ 4,094 $ 50,420 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 19,892 $ 946 $ 21,022 $ 215

$ 16,855 $ 946 $ 17,985 $ 200

$ 14,395 $ 946 $ 15,525 $ 187

$ 12,402 $ 946 $ 13,533 $ 177

$ 10,788 $ 946 $ 11,919 $ 169

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 $ 946 $ 21,022 #NUM!

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

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

$ 18,005 $ 1,992 $ 20,386 $ 1,084

$ 22,982 $ 1,992 $ 25,362 $ 1,278

$ 29,670 $ 1,992 $ 32,051 $ 1,540

$ 38,660 $ 1,992 $ 41,041 $ 1,892

$ 50,742 $ 1,992 $ 53,123 $ 2,364

$ 18,005 #NUM! #NUM! #NUM!

$ 18,005 #NUM! #NUM! #NUM!

$ 18,005 $ 1,992 $ 20,386 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 34,176 $ 2,706 $ 37,410 $ 1,781

$ 43,619 $ 2,706 $ 46,853 $ 2,135

$ 56,309 $ 2,706 $ 59,544 $ 2,611

$ 73,364 $ 2,706 $ 76,599 $ 3,251

$ 96,285 $ 2,706 $ 99,520 $ 4,110

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 $ 2,706 $ 37,410 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,050 $ 946 $ 22,181 $ 215

$ 17,836 $ 946 $ 18,967 $ 200

$ 15,233 $ 946 $ 16,363 $ 187

$ 13,125 $ 946 $ 14,255 $ 177

$ 11,417 $ 946 $ 12,547 $ 169

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 $ 946 $ 22,181 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost
($) ($) ($) ($/yr)

$ 19,054 $ 1,992 $ 21,435 $ 1,084

$ 24,320 $ 1,992 $ 26,701 $ 1,278

$ 31,398 $ 1,992 $ 33,779 $ 1,540

$ 40,912 $ 1,992 $ 43,292 $ 1,892

$ 53,698 $ 1,992 $ 56,078 $ 2,364

$ 19,054 #NUM! #NUM! #NUM!

$ 19,054 #NUM! #NUM! #NUM!

$ 19,054 $ 1,992 $ 21,435 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 36,166 $ 2,706 $ 39,401 $ 1,781

$ 46,159 $ 2,706 $ 49,394 $ 2,135

$ 59,589 $ 2,706 $ 62,823 $ 2,611

$ 77,637 $ 2,706 $ 80,872 $ 3,251

$ 101,893 $ 2,706 $ 105,128 $ 4,110

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 $ 2,706 $ 39,401 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 19,892 $ 1,408 $ 21,575 $ 265

$ 16,855 $ 1,408 $ 18,537 $ 246

$ 14,395 $ 1,408 $ 16,077 $ 231

$ 12,402 $ 1,408 $ 14,085 $ 218

$ 10,788 $ 1,408 $ 12,471 $ 208

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 #NUM! #NUM! #NUM!

$ 19,892 $ 1,408 $ 21,575 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 17,987 $ 3,072 $ 21,659 $ 1,380

$ 22,957 $ 3,072 $ 26,629 $ 1,628

$ 29,636 $ 3,072 $ 33,308 $ 1,961

$ 38,613 $ 3,072 $ 42,285 $ 2,409

$ 50,676 $ 3,072 $ 54,348 $ 3,011

$ 17,987 #NUM! #NUM! #NUM!

$ 17,987 #NUM! #NUM! #NUM!

$ 17,987 $ 3,072 $ 21,659 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 34,176 $ 2,706 $ 37,410 $ 2,411

$ 43,619 $ 2,706 $ 46,853 $ 2,890

$ 56,309 $ 2,706 $ 59,544 $ 3,535

$ 73,364 $ 2,706 $ 76,599 $ 4,401

$ 96,285 $ 2,706 $ 99,520 $ 5,565

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 #NUM! #NUM! #NUM!

$ 34,176 $ 2,706 $ 37,410 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,050 $ 1,408 $ 22,733 $ 265

$ 17,836 $ 1,408 $ 19,519 $ 246

$ 15,233 $ 1,408 $ 16,916 $ 231

$ 13,125 $ 1,408 $ 14,807 $ 218

$ 11,417 $ 1,408 $ 13,100 $ 208

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 #NUM! #NUM! #NUM!

$ 21,050 $ 1,408 $ 22,733 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 19,035 $ 3,072 $ 22,707 $ 1,380
$ 24,294 $ 3,072 $ 27,966 $ 1,628

$ 31,363 $ 3,072 $ 35,035 $ 1,961

$ 40,862 $ 3,072 $ 44,534 $ 2,409

$ 53,628 $ 3,072 $ 57,300 $ 3,011

$ 19,035 #NUM! #NUM! #NUM!

$ 19,035 #NUM! #NUM! #NUM!

$ 19,035 $ 3,072 $ 22,707 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 36,166 $ 2,706 $ 39,401 $ 2,411

$ 46,159 $ 2,706 $ 49,394 $ 2,890

$ 59,589 $ 2,706 $ 62,823 $ 3,535

$ 77,637 $ 2,706 $ 80,872 $ 4,401

$ 101,893 $ 2,706 $ 105,128 $ 5,565

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 #NUM! #NUM! #NUM!

$ 36,166 $ 2,706 $ 39,401 #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
38 39 40 41

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 108,041 $ 7,400 $ 2,513

$ 102 101,853 $ 6,897 $ 2,992

$ 102 96,675 $ 6,475 $ 3,637

$ 102 92,279 $ 6,117 $ 4,503

$ 102 88,500 $ 5,810 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 115,566 $ 8,013 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 25,891 $ 1,281 $ 296

$ 84 23,923 $ 1,182 $ 310

$ 84 22,257 $ 1,098 $ 326

$ 84 20,829 $ 1,027 $ 346

$ 84 19,592 $ 964 $ 368

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 28,254 $ 1,400 #NUM!

Annual Annual Annual Annual

Minimum Values

Minimum Values

Minimum Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 97,037 $ 4,803 $ 1,236

$ 84 87,627 $ 4,330 $ 1,283

$ 84 80,027 $ 3,948 $ 1,334

$ 84 73,761 $ 3,633 $ 1,388

$ 84 68,505 $ 3,369 $ 1,447

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 97,037 $ 4,803 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 232,030 $ 11,501 $ 2,555

$ 102 207,228 $ 10,254 $ 2,666

$ 102 187,594 $ 9,267 $ 2,785

$ 102 171,664 $ 8,466 $ 2,913

$ 102 158,481 $ 7,803 $ 3,052

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 232,030 $ 11,501 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 24,159 $ 1,149 $ 299

$ 84 22,572 $ 1,073 $ 284

$ 84 21,197 $ 1,007 $ 271

$ 84 19,994 $ 950 $ 261

$ 84 18,932 $ 899 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 26,010 $ 1,238 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Minimum Values

Minimum Values

Minimum Values
Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 90,000 $ 4,281 $ 1,168

$ 84 83,884 $ 3,988 $ 1,362

$ 84 78,611 $ 3,736 $ 1,624

$ 84 74,019 $ 3,516 $ 1,976

$ 84 69,983 $ 3,322 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 97,181 $ 4,625 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 203,871 $ 9,700 $ 1,883

$ 102 189,435 $ 9,009 $ 2,237

$ 102 177,062 $ 8,416 $ 2,713

$ 102 166,338 $ 7,902 $ 3,353

$ 102 156,955 $ 7,453 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 220,932 $ 10,517 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 7,015 $ 448 $ 299

$ 84 6,903 $ 435 $ 284

$ 84 6,806 $ 424 $ 271

$ 84 6,721 $ 414 $ 261

$ 84 6,647 $ 405 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 7,146 $ 463 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

Minimum Values

Minimum Values

Minimum Values
($/yr) (kWh/yr) ($/yr) ($/yr)

$ 84 25,981 $ 1,663 $ 1,168

$ 84 25,546 $ 1,613 $ 1,362

$ 84 25,172 $ 1,569 $ 1,624

$ 84 24,848 $ 1,532 $ 1,976

$ 84 24,563 $ 1,499 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 26,493 $ 1,722 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 57,557 $ 3,706 $ 1,883

$ 102 56,528 $ 3,587 $ 2,237

$ 102 55,648 $ 3,486 $ 2,713

$ 102 54,887 $ 3,398 $ 3,353

$ 102 54,223 $ 3,322 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 58,778 $ 3,847 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 23,581 $ 1,152 $ 349

$ 84 21,996 $ 1,073 $ 330

$ 84 20,630 $ 1,005 $ 315

$ 84 19,440 $ 946 $ 302

$ 84 18,394 $ 895 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 25,442 $ 1,244 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

Minimum Values

Minimum Values

Minimum Values
$ 84 97,209 $ 4,755 $ 1,464

$ 84 89,641 $ 4,380 $ 1,712

$ 84 83,260 $ 4,064 $ 2,045

$ 84 77,807 $ 3,794 $ 2,493

$ 84 73,094 $ 3,560 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 106,330 $ 5,207 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 216,712 $ 10,604 $ 2,513

$ 102 199,439 $ 9,748 $ 2,992

$ 102 184,930 $ 9,029 $ 3,637

$ 102 172,570 $ 8,417 $ 4,503

$ 102 161,915 $ 7,889 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 237,622 $ 11,640 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 12,071 $ 814 $ 349

$ 84 11,508 $ 768 $ 330

$ 84 11,024 $ 729 $ 315

$ 84 10,604 $ 695 $ 302

$ 84 10,236 $ 665 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 12,733 $ 868 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 48,663 $ 3,326 $ 1,464

Minimum Values

Minimum Values

Minimum Values
$ 84 45,956 $ 3,105 $ 1,712

$ 84 43,681 $ 2,920 $ 2,045

$ 84 41,744 $ 2,762 $ 2,493

$ 84 40,073 $ 2,626 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 51,941 $ 3,592 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 108,041 $ 7,400 $ 2,513

$ 102 101,853 $ 6,897 $ 2,992

$ 102 96,675 $ 6,475 $ 3,637

$ 102 92,279 $ 6,117 $ 4,503

$ 102 88,500 $ 5,810 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 115,566 $ 8,013 #NUM!

Minimum Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Minimum Values
42 43 44 45

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 130,060 $ 140,552

$ 139,634 $ 139,634 $ (22,602) $ (16,739)

$ 156,516 $ 156,516 $ (36,507) $ (29,881)

$ 180,994 $ 180,994 $ (61,370) $ (54,461)

$ 213,190 $ 213,190 $ (99,914) $ (92,033)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 25,786 $ 27,396

$ 26,761 $ 27,244 $ (2,128) $ (1,473)

$ 27,818 $ 27,852 $ (2,352) $ (2,150)

$ 29,312 $ 29,312 $ (3,777) $ (3,629)

$ 31,002 $ 31,002 $ (5,856) $ (5,609)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected
Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 92,547 $ 106,849

$ 91,913 $ 93,754 $ (2,352) $ 383

$ 91,068 $ 91,252 $ 933 $ 749

$ 91,075 $ 91,075 $ 823 $ (111)

$ 91,797 $ 91,797 $ (11) $ (944)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 181,985 $ 212,777

$ 177,102 $ 180,691 $ (994) $ 4,751

$ 172,298 $ 172,430 $ 8,474 $ 4,798

$ 169,427 $ 169,427 $ 11,151 $ 2,607

$ 168,233 $ 168,233 $ 12,134 $ 1,011

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 36,160 $ 36,754

$ 32,157 $ 32,157 $ 2,947 $ 3,329

$ 28,795 $ 28,821 $ 7,365 $ 3,295

$ 25,956 $ 25,956 $ 10,203 $ 2,796

$ 23,617 $ 23,617 $ 12,503 $ 2,339

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

($) ($) ($) ($)

$ 71,271 $ 72,301

$ 76,740 $ 77,354 $ (11,258) $ (8,946)

$ 83,903 $ 84,588 $ (17,725) $ (15,350)

$ 94,666 $ 94,666 $ (29,106) $ (26,964)

$ 109,874 $ 109,874 $ (46,661) $ (44,227)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 145,867 $ 147,437

$ 155,250 $ 156,086 $ (21,232) $ (16,278)

$ 167,596 $ 168,727 $ (30,704) $ (26,292)

$ 186,875 $ 186,875 $ (49,679) $ (46,414)

$ 215,073 $ 215,073 $ (80,498) $ (77,346)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 30,544 $ 31,526

$ 26,905 $ 27,051 $ 3,134 $ 3,450

$ 23,964 $ 23,964 $ 6,500 $ 2,905

$ 21,459 $ 21,459 $ 8,827 $ 2,327

$ 19,425 $ 19,425 $ 10,720 $ 1,978

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 48,204 $ 50,400

$ 54,999 $ 54,999 $ (11,706) $ (9,618)

$ 64,749 $ 64,749 $ (20,596) $ (18,012)

$ 78,029 $ 78,029 $ (34,512) $ (32,769)

$ 95,877 $ 95,877 $ (54,971) $ (54,320)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 92,143 $ 97,230

$ 104,600 $ 104,600 $ (22,090) $ (17,855)

$ 122,752 $ 122,752 $ (37,285) $ (32,794)

$ 147,565 $ 147,565 $ (61,917) $ (60,046)

$ 181,266 $ 181,266 $ (101,188) $ (98,814)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 37,086 $ 37,724

$ 32,995 $ 32,995 $ 3,090 $ 3,443

$ 29,631 $ 29,666 $ 7,455 $ 3,329

$ 26,761 $ 26,761 $ 10,325 $ 2,830

$ 24,399 $ 24,399 $ 12,626 $ 2,362

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 79,178 $ 80,476

$ 84,431 $ 84,938 $ (11,318) $ (8,431)

$ 91,576 $ 92,100 $ (17,703) $ (15,099)

$ 102,644 $ 102,644 $ (29,691) $ (27,135)

$ 118,675 $ 118,675 $ (48,655) $ (45,405)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 159,182 $ 161,461

$ 168,291 $ 168,761 $ (21,682) $ (15,426)

$ 180,840 $ 181,349 $ (31,416) $ (26,367)

$ 201,058 $ 201,058 $ (52,288) $ (47,837)

$ 231,027 $ 231,027 $ (86,835) $ (81,460)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 34,528 $ 36,251

$ 30,471 $ 30,471 $ 3,280 $ 3,608

$ 27,293 $ 27,293 $ 7,235 $ 3,178

$ 24,693 $ 24,693 $ 9,834 $ 2,591

$ 22,514 $ 22,514 $ 11,957 $ 2,238

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 66,624 $ 71,249
$ 72,083 $ 72,083 $ (11,747) $ (9,020)

$ 81,153 $ 81,153 $ (20,043) $ (16,827)

$ 94,110 $ 94,110 $ (33,890) $ (29,828)

$ 110,650 $ 110,650 $ (54,749) $ (49,963)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 130,060 $ 140,552

$ 139,634 $ 139,634 $ (22,602) $ (16,739)

$ 156,516 $ 156,516 $ (36,507) $ (29,881)

$ 180,994 $ 180,994 $ (61,370) $ (54,461)

$ 213,190 $ 213,190 $ (99,914) $ (92,033)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
Verfiy-All or Affected Verfiy-All or Affected

46 47 48 49

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 39,921

3.08 8.82 $ - $ 50,952

-8,009.32 11.25 $ - $ 65,776

-14,373.75 14.37 $ - $ 85,698

-8,808.33 18.36 $ - $ 112,473

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 $ - $ 39,921

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 10,307

3.35 7.55 $ - $ 11,760

3.97 8.90 $ - $ 13,468

4.69 10.45 $ - $ 15,476

5.52 12.23 $ - $ 17,836

#NUM! 0.00 #NUM! $ 10,307

#NUM! 0.00 #NUM! $ 10,307

#NUM! 0.00 $ - $ 10,307

Presumptive Annual
All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 34,898

1.05 2.37 $ - $ 37,082

1.21 2.73 $ - $ 39,435

1.38 3.11 $ - $ 41,972

1.56 3.52 $ - $ 44,707

#NUM! 0.00 #NUM! $ 34,898

#NUM! 0.00 #NUM! $ 34,898

#NUM! #NUM! $ - $ 34,898

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 50,254

0.57 1.30 $ - $ 53,398

0.66 1.50 $ - $ 56,787

0.76 1.73 $ - $ 60,440

0.87 1.97 $ - $ 64,378

#NUM! 0.00 #NUM! $ 50,254

#NUM! 0.00 #NUM! $ 50,254

#NUM! #NUM! $ - $ 50,254

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 21,957

-37.57 -22.53 $ - $ 18,605

-36.61 -21.85 $ - $ 15,889

-35.66 -21.17 $ - $ 13,690

-34.71 -20.50 $ - $ 11,909

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 $ - $ 21,957

Presumptive Annual

All Cust. Energy only Water Equipment 
Payback Payback Bill - 2017 Price

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

$ - $ 19,875

4.93 9.58 $ - $ 25,368

6.45 12.06 $ - $ 32,751

-550.98 15.21 $ - $ 42,674

-2,772.28 19.25 $ - $ 56,011

#NUM! 0.00 #NUM! $ 19,875

#NUM! 0.00 #NUM! $ 19,875

#NUM! 0.00 $ - $ 19,875

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 37,724

3.83 7.70 $ - $ 48,147

4.98 9.72 $ - $ 62,156

6.55 12.29 $ - $ 80,981

-853.48 15.58 $ - $ 106,282

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 $ - $ 37,724

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 23,236

-132.78 -46.54 $ - $ 19,688

-130.90 -45.18 $ - $ 16,815

-128.95 -43.81 $ - $ 14,487

-126.98 -42.48 $ - $ 12,602

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 $ - $ 23,236

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price
(Years) (Years) ($/yr) ($)

$ - $ 21,032

-1,389.93 19.73 $ - $ 26,845

-13,360.31 24.87 $ - $ 34,658

-13,284.65 31.42 $ - $ 45,159

-504.64 39.80 $ - $ 59,273

#NUM! 0.00 #NUM! $ 21,032

#NUM! 0.00 #NUM! $ 21,032

#NUM! 0.00 $ - $ 21,032

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 39,921

-113,204.16 15.83 $ - $ 50,952

-2,159.69 20.01 $ - $ 65,776

-9,206.83 25.34 $ - $ 85,698

-7,406.95 32.16 $ - $ 112,473

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 $ - $ 39,921

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 21,957

-35.22 -21.93 $ - $ 18,605

-34.42 -21.32 $ - $ 15,889

-33.61 -20.70 $ - $ 13,690

-32.79 -20.09 $ - $ 11,909

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 #NUM! $ 21,957

#NUM! 0.00 $ - $ 21,957

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

(Years) (Years) ($/yr) ($)
$ - $ 19,855

3.78 7.52 $ - $ 25,341

5.00 9.56 $ - $ 32,713

-346.10 12.17 $ - $ 42,622

-16,188.74 15.52 $ - $ 55,938

#NUM! 0.00 #NUM! $ 19,855

#NUM! 0.00 #NUM! $ 19,855

#NUM! 0.00 $ - $ 19,855

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 37,724

3.08 6.26 $ - $ 48,147

4.05 7.97 $ - $ 62,156

5.40 10.16 $ - $ 80,981

-14,749.68 12.97 $ - $ 106,282

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 #NUM! $ 37,724

#NUM! 0.00 $ - $ 37,724

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 23,236

-54.81 -31.18 $ - $ 19,688

-53.77 -30.35 $ - $ 16,815

-52.69 -29.50 $ - $ 14,487

-51.59 -28.65 $ - $ 12,602

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 #NUM! $ 23,236

#NUM! 0.00 $ - $ 23,236

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 21,011
-9,061.76 10.60 $ - $ 26,817

-3,057.09 13.51 $ - $ 34,619

-7,835.38 17.22 $ - $ 45,104

-10,333.44 21.99 $ - $ 59,196

#NUM! 0.00 #NUM! $ 21,011

#NUM! 0.00 #NUM! $ 21,011

#NUM! 0.00 $ - $ 21,011

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

$ - $ 39,921

3.08 8.82 $ - $ 50,952

-8,009.32 11.25 $ - $ 65,776

-14,373.75 14.37 $ - $ 85,698

-8,808.33 18.36 $ - $ 112,473

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 #NUM! $ 39,921

#NUM! 0.00 $ - $ 39,921

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
50 51 52 53

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 43,086 $ 2,411 $ 102

$ 3,165 $ 54,116 $ 2,890 $ 102

$ 3,165 $ 68,940 $ 3,535 $ 102

$ 3,165 $ 88,863 $ 4,401 $ 102

$ 3,165 $ 115,637 $ 5,565 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 43,086 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,264 $ 11,571 $ 212 $ 84

$ 1,264 $ 13,013 $ 226 $ 84

$ 1,264 $ 14,727 $ 242 $ 84

$ 1,264 $ 16,740 $ 262 $ 84

$ 1,264 $ 19,100 $ 284 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,264 $ 11,571 #NUM! $ 84

Total Net Annual Annual
Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,247 $ 38,134 $ 1,152 $ 84

$ 3,247 $ 40,325 $ 1,199 $ 84

$ 3,247 $ 42,683 $ 1,250 $ 84

$ 3,247 $ 45,220 $ 1,304 $ 84

$ 3,247 $ 47,954 $ 1,363 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 3,247 $ 38,134 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 4,788 $ 55,020 $ 2,453 $ 102

$ 4,788 $ 58,176 $ 2,564 $ 102

$ 4,788 $ 61,575 $ 2,683 $ 102

$ 4,788 $ 65,228 $ 2,811 $ 102

$ 4,788 $ 69,166 $ 2,949 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 4,788 $ 55,020 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,106 $ 23,063 $ 215 $ 84

$ 1,106 $ 19,711 $ 200 $ 84

$ 1,106 $ 16,995 $ 187 $ 84

$ 1,106 $ 14,796 $ 177 $ 84

$ 1,106 $ 13,011 $ 169 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,106 $ 23,063 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.
Cost Price Cost Cost

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

$ 2,329 $ 22,204 $ 1,084 $ 84

$ 2,329 $ 27,690 $ 1,278 $ 84

$ 2,329 $ 35,080 $ 1,540 $ 84

$ 2,329 $ 45,003 $ 1,892 $ 84

$ 2,329 $ 58,340 $ 2,364 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 2,329 $ 22,204 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 40,889 $ 1,781 $ 102

$ 3,165 $ 51,312 $ 2,135 $ 102

$ 3,165 $ 65,320 $ 2,611 $ 102

$ 3,165 $ 84,146 $ 3,251 $ 102

$ 3,165 $ 109,447 $ 4,110 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 40,889 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,106 $ 24,342 $ 215 $ 84

$ 1,106 $ 20,794 $ 200 $ 84

$ 1,106 $ 17,921 $ 187 $ 84

$ 1,106 $ 15,593 $ 177 $ 84

$ 1,106 $ 13,707 $ 169 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,106 $ 24,342 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost
($) ($) ($/yr) ($/yr)

$ 2,329 $ 23,351 $ 1,084 $ 84

$ 2,329 $ 29,173 $ 1,278 $ 84

$ 2,329 $ 36,988 $ 1,540 $ 84

$ 2,329 $ 47,488 $ 1,892 $ 84

$ 2,329 $ 61,602 $ 2,364 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 2,329 $ 23,351 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 43,086 $ 1,781 $ 102

$ 3,165 $ 54,116 $ 2,135 $ 102

$ 3,165 $ 68,940 $ 2,611 $ 102

$ 3,165 $ 88,863 $ 3,251 $ 102

$ 3,165 $ 115,637 $ 4,110 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 43,086 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,647 $ 23,604 $ 265 $ 84

$ 1,647 $ 20,248 $ 246 $ 84

$ 1,647 $ 17,523 $ 231 $ 84

$ 1,647 $ 15,336 $ 218 $ 84

$ 1,647 $ 13,555 $ 208 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,647 $ 23,604 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)
$ 3,593 $ 23,448 $ 1,380 $ 84

$ 3,593 $ 28,933 $ 1,628 $ 84

$ 3,593 $ 36,285 $ 1,961 $ 84

$ 3,593 $ 46,214 $ 2,409 $ 84

$ 3,593 $ 59,531 $ 3,011 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 3,593 $ 23,448 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 40,889 $ 2,411 $ 102

$ 3,165 $ 51,312 $ 2,890 $ 102

$ 3,165 $ 65,320 $ 3,535 $ 102

$ 3,165 $ 84,146 $ 4,401 $ 102

$ 3,165 $ 109,447 $ 5,565 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 40,889 #NUM! $ 102

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,647 $ 24,883 $ 265 $ 84

$ 1,647 $ 21,335 $ 246 $ 84

$ 1,647 $ 18,452 $ 231 $ 84

$ 1,647 $ 16,132 $ 218 $ 84

$ 1,647 $ 14,249 $ 208 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 1,647 $ 24,883 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,593 $ 24,604 $ 1,380 $ 84
$ 3,593 $ 30,409 $ 1,628 $ 84

$ 3,593 $ 38,184 $ 1,961 $ 84

$ 3,593 $ 48,697 $ 2,409 $ 84

$ 3,593 $ 62,789 $ 3,011 $ 84

#NUM! #NUM! #NUM! $ 84

#NUM! #NUM! #NUM! $ 84

$ 3,593 $ 24,604 #NUM! $ 84

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,165 $ 43,086 $ 2,411 $ 102

$ 3,165 $ 54,116 $ 2,890 $ 102

$ 3,165 $ 68,940 $ 3,535 $ 102

$ 3,165 $ 88,863 $ 4,401 $ 102

$ 3,165 $ 115,637 $ 5,565 $ 102

#NUM! #NUM! #NUM! $ 102

#NUM! #NUM! #NUM! $ 102

$ 3,165 $ 43,086 #NUM! $ 102

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
54 55 56 57

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 155,148 $ 13,187 $ 2,513 $ 207,798

 144,135 $ 12,244 $ 2,992 $ 213,387

 134,921 $ 11,437 $ 3,637 $ 226,509

 127,098 $ 10,715 $ 4,503 $ 248,889

 120,372 $ 10,094 $ 5,667 $ 282,072

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 168,541 $ 14,335 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 26,892 $ 2,108 $ 296 $ 36,722

 24,829 $ 1,945 $ 310 $ 36,706

 23,082 $ 1,808 $ 326 $ 37,168

 21,586 $ 1,690 $ 346 $ 38,172

 20,289 $ 1,588 $ 368 $ 39,729

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 29,369 $ 2,303 #NUM! #NUM!

Annual Annual Annual All Cust

25th Percentile Values

25th Percentile Values

25th Percentile Values
Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 100,809 $ 7,903 $ 1,236 $ 133,808

 90,944 $ 7,126 $ 1,283 $ 128,498

 82,977 $ 6,498 $ 1,334 $ 124,847

 76,408 $ 5,980 $ 1,388 $ 122,606

 70,898 $ 5,546 $ 1,447 $ 121,470

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 100,809 $ 7,903 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 241,242 $ 18,922 $ 2,555 $ 279,461

 215,241 $ 16,873 $ 2,666 $ 262,618

 194,658 $ 15,250 $ 2,785 $ 250,204

 177,958 $ 13,934 $ 2,913 $ 241,581

 164,138 $ 12,845 $ 3,052 $ 235,565

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 241,242 $ 18,922 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 24,538 $ 1,901 $ 299 $ 46,255

 22,919 $ 1,775 $ 284 $ 41,386

 21,517 $ 1,666 $ 271 $ 37,358

 20,289 $ 1,571 $ 261 $ 34,045

 19,206 $ 1,486 $ 253 $ 31,306

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 26,426 $ 2,047 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

25th Percentile Values

25th Percentile Values

25th Percentile Values
Energy Use Bill - 2017 Cost - 2017 Cost

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

 91,418 $ 7,081 $ 1,168 $ 108,630

 85,180 $ 6,597 $ 1,362 $ 111,097

 79,802 $ 6,179 $ 1,624 $ 116,986

 75,117 $ 5,815 $ 1,976 $ 126,879

 71,001 $ 5,495 $ 2,448 $ 141,864

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 98,742 $ 7,650 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 207,115 $ 16,045 $ 1,883 $ 228,162

 192,391 $ 14,901 $ 2,237 $ 230,825

 179,770 $ 13,921 $ 2,713 $ 239,616

 168,832 $ 13,071 $ 3,353 $ 256,700

 159,262 $ 12,327 $ 4,212 $ 283,318

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 224,516 $ 17,397 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 13,362 $ 1,110 $ 299 $ 39,443

 12,702 $ 1,056 $ 284 $ 35,088

 12,131 $ 1,012 $ 271 $ 31,538

 11,633 $ 974 $ 261 $ 28,616

 11,194 $ 940 $ 253 $ 26,242

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 14,135 $ 1,167 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

25th Percentile Values

25th Percentile Values

25th Percentile Values
(kWh/yr) ($/yr) ($/yr) ($)

 49,742 $ 4,128 $ 1,168 $ 79,608

 47,191 $ 3,923 $ 1,362 $ 84,840

 44,998 $ 3,754 $ 1,624 $ 93,462

 43,092 $ 3,607 $ 1,976 $ 106,076

 41,421 $ 3,479 $ 2,448 $ 123,706

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 52,746 $ 4,350 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 111,940 $ 9,255 $ 1,883 $ 161,735

 105,908 $ 8,814 $ 2,237 $ 170,565

 100,753 $ 8,393 $ 2,713 $ 185,824

 96,297 $ 8,050 $ 3,353 $ 208,393

 92,407 $ 7,751 $ 4,212 $ 241,021

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 119,094 $ 9,821 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 24,297 $ 1,896 $ 349 $ 47,266

 22,650 $ 1,767 $ 330 $ 42,407

 21,231 $ 1,656 $ 315 $ 38,338

 19,994 $ 1,559 $ 302 $ 34,960

 18,908 $ 1,474 $ 292 $ 32,163

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 26,230 $ 2,048 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

25th Percentile Values

25th Percentile Values

25th Percentile Values
 100,252 $ 7,829 $ 1,464 $ 120,768

 92,389 $ 7,212 $ 1,712 $ 122,374

 85,760 $ 6,692 $ 2,045 $ 127,968

 80,095 $ 6,248 $ 2,493 $ 138,078

 75,198 $ 5,863 $ 3,095 $ 153,760

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 109,727 $ 8,572 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 223,531 $ 17,457 $ 2,513 $ 249,399

 205,586 $ 16,050 $ 2,992 $ 250,425

 190,512 $ 14,867 $ 3,637 $ 259,040

 177,671 $ 13,860 $ 4,503 $ 276,592

 166,601 $ 12,992 $ 5,667 $ 305,366

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 245,254 $ 19,161 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 16,999 $ 1,444 $ 349 $ 43,929

 15,998 $ 1,354 $ 330 $ 39,176

 15,137 $ 1,274 $ 315 $ 35,338

 14,389 $ 1,205 $ 302 $ 32,186

 13,733 $ 1,145 $ 292 $ 29,547

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 18,179 $ 1,545 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 69,675 $ 5,922 $ 1,464 $ 102,377

25th Percentile Values

25th Percentile Values

25th Percentile Values
 64,856 $ 5,509 $ 1,712 $ 105,984

 60,808 $ 5,149 $ 2,045 $ 113,830

 57,360 $ 4,831 $ 2,493 $ 126,063

 54,387 $ 4,557 $ 3,095 $ 143,777

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 75,509 $ 6,421 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 155,148 $ 13,187 $ 2,513 $ 207,798

 144,135 $ 12,244 $ 2,992 $ 213,387

 134,921 $ 11,437 $ 3,637 $ 226,509

 127,098 $ 10,715 $ 4,503 $ 248,889

 120,372 $ 10,094 $ 5,667 $ 282,072

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 168,541 $ 14,335 #NUM! #NUM!

25th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

25th Percentile Values
Verfiy-All or Affected

58 59 60 61

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 207,356

$ 213,983 $ (7,089) $ (7,125) 11.31

$ 227,440 $ (19,831) $ (16,055) 16.19

$ 248,894 $ (41,758) $ (36,836) 15.07

$ 282,072 $ (74,904) $ (67,879) -95.04

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 37,237

$ 36,697 $ (34) $ 49 6.67

$ 37,239 $ (479) $ (471) 7.95

$ 38,190 $ (1,477) $ (1,099) 9.46

$ 39,729 $ (3,014) $ (2,542) 11.25

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected
Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 138,320

$ 129,321 $ 4,978 $ 5,219 2.06

$ 125,242 $ 8,557 $ 3,787 2.38

$ 122,623 $ 10,891 $ 2,748 2.73

$ 121,470 $ 12,167 $ 2,433 3.12

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 289,344

$ 264,894 $ 15,997 $ 16,336 1.12

$ 251,432 $ 28,063 $ 12,637 1.31

$ 241,647 $ 37,034 $ 10,028 1.51

$ 235,565 $ 43,179 $ 10,384 1.73

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 46,115

$ 41,627 $ 4,669 $ 4,647 -23.94

$ 37,449 $ 8,674 $ 4,367 -23.29

$ 34,085 $ 11,985 $ 3,691 -22.64

$ 31,306 $ 14,766 $ 6,324 -22.00

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust
Cost Savings Savings Payback

($) ($) ($) (Years)

$ 108,441

$ 111,736 $ (2,991) $ (3,010) 11.00

$ 117,388 $ (8,637) $ (6,707) 15.31

$ 127,002 $ (18,618) $ (15,912) 22.32

$ 141,864 $ (33,899) $ (30,438) 34.30

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 228,179

$ 232,228 $ (3,300) $ (3,300) 8.16

$ 240,449 $ (11,779) $ (9,530) 11.06

$ 256,828 $ (28,631) $ (24,976) 15.43

$ 283,318 $ (55,696) $ (50,017) 22.56

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 39,369

$ 35,182 $ 4,193 $ 4,162 -50.18

$ 31,603 $ 7,827 $ 3,830 -49.03

$ 28,613 $ 10,778 $ 3,188 -47.86

$ 26,242 $ 13,177 $ 5,485 -46.69

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback
($) ($) ($) (Years)

$ 79,186

$ 85,046 $ (6,016) $ (6,048) 19.58

$ 93,880 $ (14,492) $ (13,312) -92.32

$ 106,104 $ (27,014) $ (24,509) -143.39

$ 123,706 $ (45,014) $ (40,891) -133.81

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 160,838

$ 170,831 $ (10,304) $ (10,334) 18.22

$ 186,319 $ (24,957) $ (22,390) 19.53

$ 208,655 $ (47,455) $ (42,546) -89.94

$ 241,021 $ (80,482) $ (73,343) -133.81

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 47,136

$ 42,606 $ 4,743 $ 4,721 -22.87

$ 38,390 $ 8,798 $ 4,435 -22.31

$ 34,974 $ 12,170 $ 3,737 -21.74

$ 32,163 $ 14,978 $ 6,404 -21.18

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)
$ 120,711

$ 123,146 $ (2,133) $ (2,197) 8.76

$ 128,260 $ (7,549) $ (6,006) 12.40

$ 138,140 $ (17,712) $ (15,452) 18.46

$ 153,760 $ (33,611) $ (30,194) 26.57

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 249,379

$ 252,062 $ (1,862) $ (1,941) 6.90

$ 259,930 $ (10,112) $ (8,802) 9.58

$ 276,802 $ (27,890) $ (24,683) 13.79

$ 305,366 $ (56,918) $ (51,394) 21.10

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 43,930

$ 39,289 $ 4,533 $ 4,498 -34.61

$ 35,396 $ 8,433 $ 4,184 -33.85

$ 32,186 $ 11,672 $ 3,510 -33.08

$ 29,547 $ 14,327 $ 6,002 -32.30

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 101,927
$ 106,132 $ (4,509) $ (4,507) 14.97

$ 114,250 $ (11,963) $ (10,091) 22.01

$ 126,074 $ (24,027) $ (21,010) -51.68

$ 143,777 $ (42,041) $ (38,156) -102.91

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 207,356

$ 213,983 $ (7,089) $ (7,125) 11.31

$ 227,440 $ (19,831) $ (16,055) 16.19

$ 248,894 $ (41,758) $ (36,836) 15.07

$ 282,072 $ (74,904) $ (67,879) -95.04

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
Verfiy-All or Affected

62 63 64 65

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 40,459 $ 3,498

8.82 $ - $ 51,638 $ 3,498

11.25 $ - $ 66,661 $ 3,498

14.37 $ - $ 86,852 $ 3,498

18.36 $ - $ 113,986 $ 3,498

0.00 #NUM! $ 40,459 #NUM!

0.00 #NUM! $ 40,459 #NUM!

0.00 $ - $ 40,459 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 10,446 $ 1,397

7.55 $ - $ 11,918 $ 1,397

8.90 $ - $ 13,649 $ 1,397

10.45 $ - $ 15,684 $ 1,397

12.23 $ - $ 18,076 $ 1,397

0.00 #NUM! $ 10,446 #NUM!

0.00 #NUM! $ 10,446 #NUM!

0.00 $ - $ 10,446 $ 1,397

Presumptive Annual
Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 35,368 $ 3,590

2.37 $ - $ 37,581 $ 3,590

2.73 $ - $ 39,966 $ 3,590

3.11 $ - $ 42,537 $ 3,590

3.52 $ - $ 45,309 $ 3,590

0.00 #NUM! $ 35,368 #NUM!

0.00 #NUM! $ 35,368 #NUM!

#NUM! $ - $ 35,368 $ 3,590

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 50,930 $ 5,293

1.30 $ - $ 54,117 $ 5,293

1.50 $ - $ 57,551 $ 5,293

1.73 $ - $ 61,254 $ 5,293

1.97 $ - $ 65,244 $ 5,293

0.00 #NUM! $ 50,930 #NUM!

0.00 #NUM! $ 50,930 #NUM!

#NUM! $ - $ 50,930 $ 5,293

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 22,253 $ 1,223

-22.53 $ - $ 18,855 $ 1,223

-21.85 $ - $ 16,103 $ 1,223

-21.17 $ - $ 13,874 $ 1,223

-20.50 $ - $ 12,069 $ 1,223

0.00 #NUM! $ 22,253 #NUM!

0.00 #NUM! $ 22,253 #NUM!

0.00 $ - $ 22,253 $ 1,223

Presumptive Annual

Energy only Water Equipment Installation
Payback Bill - 2017 Price Cost

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

$ - $ 20,142 $ 2,575

9.58 $ - $ 25,709 $ 2,575

12.06 $ - $ 33,192 $ 2,575

15.21 $ - $ 43,248 $ 2,575

19.25 $ - $ 56,765 $ 2,575

0.00 #NUM! $ 20,142 #NUM!

0.00 #NUM! $ 20,142 #NUM!

0.00 $ - $ 20,142 $ 2,575

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 38,232 $ 3,498

7.70 $ - $ 48,796 $ 3,498

9.72 $ - $ 62,992 $ 3,498

12.29 $ - $ 82,071 $ 3,498

15.58 $ - $ 107,713 $ 3,498

0.00 #NUM! $ 38,232 #NUM!

0.00 #NUM! $ 38,232 #NUM!

0.00 $ - $ 38,232 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 23,549 $ 1,223

-46.54 $ - $ 19,953 $ 1,223

-45.18 $ - $ 17,041 $ 1,223

-43.81 $ - $ 14,682 $ 1,223

-42.48 $ - $ 12,772 $ 1,223

0.00 #NUM! $ 23,549 #NUM!

0.00 #NUM! $ 23,549 #NUM!

0.00 $ - $ 23,549 $ 1,223

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost
(Years) ($/yr) ($) ($)

$ - $ 21,315 $ 2,575

19.73 $ - $ 27,207 $ 2,575

24.87 $ - $ 35,125 $ 2,575

31.42 $ - $ 45,767 $ 2,575

39.80 $ - $ 60,071 $ 2,575

0.00 #NUM! $ 21,315 #NUM!

0.00 #NUM! $ 21,315 #NUM!

0.00 $ - $ 21,315 $ 2,575

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 40,459 $ 3,498

15.83 $ - $ 51,638 $ 3,498

20.01 $ - $ 66,661 $ 3,498

25.34 $ - $ 86,852 $ 3,498

32.16 $ - $ 113,986 $ 3,498

0.00 #NUM! $ 40,459 #NUM!

0.00 #NUM! $ 40,459 #NUM!

0.00 $ - $ 40,459 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 22,253 $ 1,820

-21.93 $ - $ 18,855 $ 1,820

-21.32 $ - $ 16,103 $ 1,820

-20.70 $ - $ 13,874 $ 1,820

-20.09 $ - $ 12,069 $ 1,820

0.00 #NUM! $ 22,253 #NUM!

0.00 #NUM! $ 22,253 #NUM!

0.00 $ - $ 22,253 $ 1,820

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)
$ - $ 20,122 $ 3,972

7.52 $ - $ 25,682 $ 3,972

9.56 $ - $ 33,154 $ 3,972

12.17 $ - $ 43,195 $ 3,972

15.52 $ - $ 56,691 $ 3,972

0.00 #NUM! $ 20,122 #NUM!

0.00 #NUM! $ 20,122 #NUM!

0.00 $ - $ 20,122 $ 3,972

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 38,232 $ 3,498

6.26 $ - $ 48,796 $ 3,498

7.97 $ - $ 62,992 $ 3,498

10.16 $ - $ 82,071 $ 3,498

12.97 $ - $ 107,713 $ 3,498

0.00 #NUM! $ 38,232 #NUM!

0.00 #NUM! $ 38,232 #NUM!

0.00 $ - $ 38,232 $ 3,498

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 23,549 $ 1,820

-31.18 $ - $ 19,953 $ 1,820

-30.35 $ - $ 17,041 $ 1,820

-29.50 $ - $ 14,682 $ 1,820

-28.65 $ - $ 12,772 $ 1,820

0.00 #NUM! $ 23,549 #NUM!

0.00 #NUM! $ 23,549 #NUM!

0.00 $ - $ 23,549 $ 1,820

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 21,294 $ 3,972
10.60 $ - $ 27,178 $ 3,972

13.51 $ - $ 35,085 $ 3,972

17.22 $ - $ 45,711 $ 3,972

21.99 $ - $ 59,993 $ 3,972

0.00 #NUM! $ 21,294 #NUM!

0.00 #NUM! $ 21,294 #NUM!

0.00 $ - $ 21,294 $ 3,972

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

$ - $ 40,459 $ 3,498

8.82 $ - $ 51,638 $ 3,498

11.25 $ - $ 66,661 $ 3,498

14.37 $ - $ 86,852 $ 3,498

18.36 $ - $ 113,986 $ 3,498

0.00 #NUM! $ 40,459 #NUM!

0.00 #NUM! $ 40,459 #NUM!

0.00 $ - $ 40,459 $ 3,498

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

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

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
66 67 68 69

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 43,817 $ 2,411 $ 102 171,295

$ 54,909 $ 2,890 $ 102 158,629

$ 69,855 $ 3,535 $ 102 148,031

$ 90,049 $ 4,401 $ 102 139,033

$ 117,189 $ 5,565 $ 102 131,298

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 43,817 #NUM! $ 102 186,700

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 11,809 $ 212 $ 84 27,250

$ 13,293 $ 226 $ 84 25,152

$ 15,011 $ 242 $ 84 23,377

$ 17,029 $ 262 $ 84 21,856

$ 19,403 $ 284 $ 84 20,537

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 11,809 #NUM! $ 84 29,767

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 38,862 $ 1,152 $ 84 102,157

$ 41,058 $ 1,199 $ 84 92,130

$ 43,425 $ 1,250 $ 84 84,031

$ 45,976 $ 1,304 $ 84 77,354

$ 48,725 $ 1,363 $ 84 71,753

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 38,862 #NUM! $ 84 102,157

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 56,092 $ 2,453 $ 102 244,534

$ 59,254 $ 2,564 $ 102 218,105

$ 62,661 $ 2,683 $ 102 197,182

$ 66,335 $ 2,811 $ 102 180,207

$ 70,294 $ 2,949 $ 102 166,159

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 56,092 #NUM! $ 102 244,534

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,369 $ 215 $ 84 24,670

$ 19,992 $ 200 $ 84 23,041

$ 17,261 $ 187 $ 84 21,629

$ 15,050 $ 177 $ 84 20,393

$ 13,259 $ 169 $ 84 19,302

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,369 #NUM! $ 84 26,572

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

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

$ 22,678 $ 1,084 $ 84 91,914

$ 28,213 $ 1,278 $ 84 85,633

$ 35,637 $ 1,540 $ 84 80,218

$ 45,615 $ 1,892 $ 84 75,502

$ 59,117 $ 2,364 $ 84 71,357

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,678 #NUM! $ 84 99,288

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 41,608 $ 1,781 $ 102 208,249

$ 52,089 $ 2,135 $ 102 193,424

$ 66,185 $ 2,611 $ 102 180,717

$ 85,268 $ 3,251 $ 102 169,704

$ 110,914 $ 4,110 $ 102 160,068

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 41,608 #NUM! $ 102 225,769

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 24,665 $ 215 $ 84 14,814

$ 21,081 $ 200 $ 84 14,029

$ 18,192 $ 187 $ 84 13,350

$ 15,852 $ 177 $ 84 12,757

$ 13,956 $ 169 $ 84 12,235

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,665 #NUM! $ 84 15,734

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) (kWh/yr)

$ 23,854 $ 1,084 $ 84 55,180

$ 29,699 $ 1,278 $ 84 52,145

$ 37,555 $ 1,540 $ 84 49,536

$ 48,117 $ 1,892 $ 84 47,268

$ 62,423 $ 2,364 $ 84 45,280

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,854 #NUM! $ 84 58,755

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 43,817 $ 1,781 $ 102 124,388

$ 54,909 $ 2,135 $ 102 117,211

$ 69,855 $ 2,611 $ 102 111,077

$ 90,049 $ 3,251 $ 102 105,776

$ 117,189 $ 4,110 $ 102 101,147

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 43,817 #NUM! $ 102 132,901

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,991 $ 265 $ 84 24,558

$ 20,620 $ 246 $ 84 22,888

$ 17,889 $ 231 $ 84 21,450

$ 15,657 $ 218 $ 84 20,196

$ 13,803 $ 208 $ 84 19,095

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,991 #NUM! $ 84 26,517

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 23,843 $ 1,380 $ 84 101,360

$ 29,448 $ 1,628 $ 84 93,390

$ 37,067 $ 1,961 $ 84 86,670

$ 47,030 $ 2,409 $ 84 80,928

$ 60,419 $ 3,011 $ 84 75,964

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,843 #NUM! $ 84 110,965

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 41,608 $ 2,411 $ 102 226,014

$ 52,089 $ 2,890 $ 102 207,824

$ 66,185 $ 3,535 $ 102 192,544

$ 85,268 $ 4,401 $ 102 179,528

$ 110,914 $ 5,565 $ 102 168,308

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 41,608 #NUM! $ 102 248,033

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 25,277 $ 265 $ 84 18,690

$ 21,709 $ 246 $ 84 17,538

$ 18,820 $ 231 $ 84 16,548

$ 16,479 $ 218 $ 84 15,687

$ 14,525 $ 208 $ 84 14,933

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,277 #NUM! $ 84 20,047

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 25,001 $ 1,380 $ 84 76,879
$ 30,984 $ 1,628 $ 84 71,336

$ 38,982 $ 1,961 $ 84 66,680

$ 49,526 $ 2,409 $ 84 62,714

$ 63,696 $ 3,011 $ 84 59,294

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 25,001 #NUM! $ 84 83,588

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 43,817 $ 2,411 $ 102 171,295

$ 54,909 $ 2,890 $ 102 158,629

$ 69,855 $ 3,535 $ 102 148,031

$ 90,049 $ 4,401 $ 102 139,033

$ 117,189 $ 5,565 $ 102 131,298

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 43,817 #NUM! $ 102 186,700

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
70 71 72 73

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 16,083 $ 2,513 $ 244,896 $ 245,537

$ 14,854 $ 2,992 $ 249,676 $ 250,283

$ 13,826 $ 3,637 $ 260,907 $ 261,322

$ 12,954 $ 4,503 $ 281,620 $ 281,696

$ 12,203 $ 5,667 $ 314,195 $ 314,195

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 17,577 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 2,391 $ 296 $ 41,927 $ 43,115

$ 2,206 $ 310 $ 41,527 $ 41,373

$ 2,049 $ 326 $ 41,663 $ 41,675

$ 1,915 $ 346 $ 42,446 $ 42,467

$ 1,799 $ 368 $ 43,765 $ 43,765

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,613 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

50th Percentile Values

50th Percentile Values

50th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 8,964 $ 1,236 $ 153,199 $ 157,451

$ 8,080 $ 1,283 $ 146,089 $ 146,909

$ 7,366 $ 1,334 $ 141,136 $ 141,363

$ 6,777 $ 1,388 $ 137,731 $ 137,609

$ 6,283 $ 1,447 $ 135,595 $ 135,595

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 8,964 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 21,467 $ 2,555 $ 325,115 $ 334,435

$ 19,136 $ 2,666 $ 304,072 $ 305,417

$ 17,291 $ 2,785 $ 288,063 $ 288,353

$ 15,794 $ 2,913 $ 276,291 $ 276,212

$ 14,555 $ 3,052 $ 268,031 $ 268,031

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 21,467 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 2,140 $ 299 $ 50,915 $ 50,686

$ 1,998 $ 284 $ 45,810 $ 45,902

$ 1,876 $ 271 $ 41,536 $ 41,593

$ 1,768 $ 261 $ 37,979 $ 37,962

$ 1,673 $ 253 $ 34,994 $ 34,994

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,306 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

50th Percentile Values

50th Percentile Values

50th Percentile Values
Bill - 2017 Cost - 2017 Cost Cost

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

$ 7,974 $ 1,168 $ 125,593 $ 125,186

$ 7,428 $ 1,362 $ 127,302 $ 127,519

$ 6,956 $ 1,624 $ 132,475 $ 132,520

$ 6,546 $ 1,976 $ 141,885 $ 141,903

$ 6,186 $ 2,448 $ 156,544 $ 156,544

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 8,616 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 18,069 $ 1,883 $ 266,316 $ 265,115

$ 16,779 $ 2,237 $ 266,602 $ 267,158

$ 15,673 $ 2,713 $ 273,655 $ 273,844

$ 14,715 $ 3,353 $ 289,245 $ 289,406

$ 13,877 $ 4,212 $ 315,230 $ 315,230

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 19,593 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,389 $ 299 $ 43,140 $ 43,149

$ 1,308 $ 284 $ 38,671 $ 38,754

$ 1,237 $ 271 $ 34,909 $ 34,931

$ 1,178 $ 261 $ 31,778 $ 31,772

$ 1,131 $ 253 $ 29,207 $ 29,207

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,477 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

50th Percentile Values

50th Percentile Values

50th Percentile Values
($/yr) ($/yr) ($) ($)

$ 5,180 $ 1,168 $ 92,503 $ 92,774

$ 4,864 $ 1,362 $ 97,976 $ 98,099

$ 4,593 $ 1,624 $ 106,045 $ 106,156

$ 4,365 $ 1,976 $ 118,318 $ 118,361

$ 4,185 $ 2,448 $ 135,924 $ 135,924

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 5,509 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 11,707 $ 1,883 $ 190,471 $ 191,399

$ 10,961 $ 2,237 $ 199,059 $ 199,468

$ 10,324 $ 2,713 $ 213,269 $ 213,608

$ 9,773 $ 3,353 $ 235,097 $ 235,244

$ 9,346 $ 4,212 $ 267,155 $ 267,155

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 12,426 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 2,145 $ 349 $ 52,023 $ 51,795

$ 1,998 $ 330 $ 46,830 $ 46,884

$ 1,872 $ 315 $ 42,462 $ 42,525

$ 1,762 $ 302 $ 38,872 $ 38,860

$ 1,665 $ 292 $ 35,866 $ 35,866

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,317 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 8,856 $ 1,464 $ 139,802 $ 139,423

$ 8,157 $ 1,712 $ 140,481 $ 140,987

$ 7,567 $ 2,045 $ 145,046 $ 145,185

$ 7,064 $ 2,493 $ 154,634 $ 154,697

$ 6,628 $ 3,095 $ 169,948 $ 169,948

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 9,699 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 19,750 $ 2,513 $ 291,504 $ 290,385

$ 18,154 $ 2,992 $ 289,855 $ 291,128

$ 16,813 $ 3,637 $ 295,992 $ 296,479

$ 15,671 $ 4,503 $ 312,616 $ 312,735

$ 14,687 $ 5,667 $ 340,120 $ 340,120

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 21,682 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,749 $ 349 $ 48,238 $ 48,195

$ 1,637 $ 330 $ 43,283 $ 43,513

$ 1,541 $ 315 $ 39,194 $ 39,253

$ 1,457 $ 302 $ 35,805 $ 35,804

$ 1,384 $ 292 $ 33,003 $ 33,003

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,880 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 7,214 $ 1,464 $ 119,189 $ 119,493

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 6,677 $ 1,712 $ 122,586 $ 122,923

$ 6,225 $ 2,045 $ 129,508 $ 129,667

$ 5,840 $ 2,493 $ 141,205 $ 141,338

$ 5,509 $ 3,095 $ 158,783 $ 158,783

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 7,865 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 16,083 $ 2,513 $ 244,896 $ 245,537

$ 14,854 $ 2,992 $ 249,676 $ 250,283

$ 13,826 $ 3,637 $ 260,907 $ 261,322

$ 12,954 $ 4,503 $ 281,620 $ 281,696

$ 12,203 $ 5,667 $ 314,195 $ 314,195

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 17,577 #NUM! #NUM! #NUM!

50th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

50th Percentile Values
74 75 76 77

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (3,946) $ (3,950) 15.40 8.82

$ (15,938) $ (12,720) 23.26 11.25

$ (37,061) $ (28,790) 32.30 14.37

$ (68,490) $ (57,297) 34.83 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 466 $ 513 8.49 7.55

$ 335 $ (67) 10.15 8.90

$ (427) $ (757) 12.12 10.45

$ (1,785) $ (1,821) 14.47 12.23

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 7,371 $ 7,360 2.61 2.37

$ 12,384 $ 5,326 3.02 2.73

$ 15,663 $ 4,501 3.47 3.11

$ 17,723 $ 4,755 3.97 3.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 22,070 $ 21,711 1.42 1.30

$ 37,815 $ 16,697 1.65 1.50

$ 49,211 $ 14,952 1.92 1.73

$ 57,479 $ 17,644 2.20 1.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,211 $ 5,185 -21.48 -22.53

$ 9,492 $ 8,045 -20.89 -21.85

$ 13,050 $ 7,505 -20.30 -21.17

$ 16,006 $ 9,659 -19.72 -20.50

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (1,462) $ (1,471) 15.40 9.58

$ (6,322) $ (5,372) 22.42 12.06

$ (15,699) $ (12,960) 35.94 15.21

$ (30,439) $ (25,805) 64.56 19.25

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 323 $ 199 11.08 7.70

$ (6,310) $ (6,824) 15.42 9.72

$ (21,852) $ (18,417) 22.44 12.29

$ (47,587) $ (42,143) 35.98 15.58

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,554 $ 4,545 -40.32 -46.54

$ 8,232 $ 7,488 -39.33 -45.18

$ 11,309 $ 6,592 -38.33 -43.81

$ 13,881 $ 8,459 -37.34 -42.48

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ (5,284) $ (5,277) 41.47 19.73

$ (13,376) $ (8,904) 34.07 24.87

$ (25,563) $ (20,107) -66.09 31.42

$ (43,069) $ (35,165) -75.01 39.80

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (8,452) $ (8,478) 30.52 15.83

$ (22,574) $ (15,610) 40.72 20.01

$ (44,261) $ (34,827) 43.07 25.34

$ (75,911) $ (61,505) -57.83 32.16

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,290 $ 5,268 -20.17 -21.93

$ 9,641 $ 8,192 -19.67 -21.32

$ 13,239 $ 7,608 -19.15 -20.70

$ 16,227 $ 9,792 -18.65 -20.09

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (291) $ (324) 11.89 7.52

$ (4,723) $ (4,589) 17.75 9.56

$ (14,124) $ (11,596) 29.13 12.17

$ (29,492) $ (25,577) 50.41 15.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 2,436 $ 2,404 9.16 6.26

$ (3,677) $ (5,538) 13.17 7.97

$ (19,739) $ (18,020) 20.24 10.16

$ (47,302) $ (43,148) 35.10 12.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,979 $ 4,957 -28.24 -31.18

$ 9,024 $ 8,061 -27.59 -30.35

$ 12,382 $ 7,174 -26.92 -29.50

$ 15,190 $ 9,218 -26.25 -28.65

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (3,117) $ (3,117) 20.97 10.60

$ (10,290) $ (7,788) 33.43 13.51

$ (21,925) $ (17,301) 40.83 17.22

$ (39,026) $ (32,251) 22.35 21.99

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (3,946) $ (3,950) 15.40 8.82

$ (15,938) $ (12,720) 23.26 11.25

$ (37,061) $ (28,790) 32.30 14.37

$ (68,490) $ (57,297) 34.83 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
78 79 80 81

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 42,303 $ 3,983 $ 45,994

$ - $ 53,991 $ 3,983 $ 57,651

$ - $ 69,699 $ 3,983 $ 73,348

$ - $ 90,809 $ 3,983 $ 94,532

$ - $ 119,181 $ 3,983 $ 123,055

#NUM! $ 42,303 #NUM! #NUM!

#NUM! $ 42,303 #NUM! #NUM!

$ - $ 42,303 $ 3,983 $ 45,994

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 10,922 $ 1,591 $ 12,450

$ - $ 12,461 $ 1,591 $ 13,976

$ - $ 14,271 $ 1,591 $ 15,770

$ - $ 16,399 $ 1,591 $ 17,878

$ - $ 18,900 $ 1,591 $ 20,364

#NUM! $ 10,922 #NUM! #NUM!

#NUM! $ 10,922 #NUM! #NUM!

$ - $ 10,922 $ 1,591 $ 12,450

Annual Total Net
Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 36,980 $ 4,087 $ 40,826

$ - $ 39,294 $ 4,087 $ 43,119

$ - $ 41,788 $ 4,087 $ 45,590

$ - $ 44,476 $ 4,087 $ 48,254

$ - $ 47,373 $ 4,087 $ 51,135

#NUM! $ 36,980 #NUM! #NUM!

#NUM! $ 36,980 #NUM! #NUM!

$ - $ 36,980 $ 4,087 $ 40,826

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 53,251 $ 6,026 $ 58,933

$ - $ 56,583 $ 6,026 $ 62,235

$ - $ 60,174 $ 6,026 $ 65,794

$ - $ 64,045 $ 6,026 $ 69,630

$ - $ 68,218 $ 6,026 $ 73,765

#NUM! $ 53,251 #NUM! #NUM!

#NUM! $ 53,251 #NUM! #NUM!

$ - $ 53,251 $ 6,026 $ 58,933

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,267 $ 1,392 $ 24,543

$ - $ 19,714 $ 1,392 $ 20,993

$ - $ 16,837 $ 1,392 $ 18,118

$ - $ 14,506 $ 1,392 $ 15,799

$ - $ 12,619 $ 1,392 $ 13,929

#NUM! $ 23,267 #NUM! #NUM!

#NUM! $ 23,267 #NUM! #NUM!

$ - $ 23,267 $ 1,392 $ 24,543

Annual Total Net

Water Equipment Installation Installed
Bill - 2017 Price Cost Price

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

$ - $ 21,060 $ 2,932 $ 23,868

$ - $ 26,881 $ 2,932 $ 29,636

$ - $ 34,704 $ 2,932 $ 37,402

$ - $ 45,219 $ 2,932 $ 47,909

$ - $ 59,351 $ 2,932 $ 62,061

#NUM! $ 21,060 #NUM! #NUM!

#NUM! $ 21,060 #NUM! #NUM!

$ - $ 21,060 $ 2,932 $ 23,868

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 39,974 $ 3,983 $ 43,687

$ - $ 51,019 $ 3,983 $ 54,681

$ - $ 65,863 $ 3,983 $ 69,514

$ - $ 85,811 $ 3,983 $ 89,514

$ - $ 112,621 $ 3,983 $ 116,451

#NUM! $ 39,974 #NUM! #NUM!

#NUM! $ 39,974 #NUM! #NUM!

$ - $ 39,974 $ 3,983 $ 43,687

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 24,622 $ 1,392 $ 25,897

$ - $ 20,862 $ 1,392 $ 22,140

$ - $ 17,817 $ 1,392 $ 19,097

$ - $ 15,351 $ 1,392 $ 16,636

$ - $ 13,354 $ 1,392 $ 14,657

#NUM! $ 24,622 #NUM! #NUM!

#NUM! $ 24,622 #NUM! #NUM!

$ - $ 24,622 $ 1,392 $ 25,897

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price
($/yr) ($) ($) ($)

$ - $ 22,287 $ 2,932 $ 25,084

$ - $ 28,447 $ 2,932 $ 31,188

$ - $ 36,725 $ 2,932 $ 39,422

$ - $ 47,853 $ 2,932 $ 50,541

$ - $ 62,808 $ 2,932 $ 65,532

#NUM! $ 22,287 #NUM! #NUM!

#NUM! $ 22,287 #NUM! #NUM!

$ - $ 22,287 $ 2,932 $ 25,084

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 42,303 $ 3,983 $ 45,994

$ - $ 53,991 $ 3,983 $ 57,651

$ - $ 69,699 $ 3,983 $ 73,348

$ - $ 90,809 $ 3,983 $ 94,532

$ - $ 119,181 $ 3,983 $ 123,055

#NUM! $ 42,303 #NUM! #NUM!

#NUM! $ 42,303 #NUM! #NUM!

$ - $ 42,303 $ 3,983 $ 45,994

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,267 $ 2,072 $ 25,176

$ - $ 19,714 $ 2,072 $ 21,656

$ - $ 16,837 $ 2,072 $ 18,804

$ - $ 14,506 $ 2,072 $ 16,495

$ - $ 12,619 $ 2,072 $ 14,625

#NUM! $ 23,267 #NUM! #NUM!

#NUM! $ 23,267 #NUM! #NUM!

$ - $ 23,267 $ 2,072 $ 25,176

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)
$ - $ 21,039 $ 4,522 $ 25,474

$ - $ 26,852 $ 4,522 $ 31,235

$ - $ 34,665 $ 4,522 $ 38,976

$ - $ 45,164 $ 4,522 $ 49,380

$ - $ 59,274 $ 4,522 $ 63,431

#NUM! $ 21,039 #NUM! #NUM!

#NUM! $ 21,039 #NUM! #NUM!

$ - $ 21,039 $ 4,522 $ 25,474

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 39,974 $ 3,983 $ 43,687

$ - $ 51,019 $ 3,983 $ 54,681

$ - $ 65,863 $ 3,983 $ 69,514

$ - $ 85,811 $ 3,983 $ 89,514

$ - $ 112,621 $ 3,983 $ 116,451

#NUM! $ 39,974 #NUM! #NUM!

#NUM! $ 39,974 #NUM! #NUM!

$ - $ 39,974 $ 3,983 $ 43,687

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 24,622 $ 2,072 $ 26,529

$ - $ 20,862 $ 2,072 $ 22,793

$ - $ 17,817 $ 2,072 $ 19,776

$ - $ 15,351 $ 2,072 $ 17,332

$ - $ 13,354 $ 2,072 $ 15,353

#NUM! $ 24,622 #NUM! #NUM!

#NUM! $ 24,622 #NUM! #NUM!

$ - $ 24,622 $ 2,072 $ 26,529

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 22,264 $ 4,522 $ 26,689
$ - $ 28,416 $ 4,522 $ 32,785

$ - $ 36,684 $ 4,522 $ 40,977

$ - $ 47,794 $ 4,522 $ 51,987

$ - $ 62,727 $ 4,522 $ 66,881

#NUM! $ 22,264 #NUM! #NUM!

#NUM! $ 22,264 #NUM! #NUM!

$ - $ 22,264 $ 4,522 $ 26,689

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 42,303 $ 3,983 $ 45,994

$ - $ 53,991 $ 3,983 $ 57,651

$ - $ 69,699 $ 3,983 $ 73,348

$ - $ 90,809 $ 3,983 $ 94,532

$ - $ 119,181 $ 3,983 $ 123,055

#NUM! $ 42,303 #NUM! #NUM!

#NUM! $ 42,303 #NUM! #NUM!

$ - $ 42,303 $ 3,983 $ 45,994

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
82 83 84 85

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 212,197 $ 19,982

$ 2,890 $ 102 195,342 $ 18,549

$ 3,535 $ 102 181,239 $ 17,264

$ 4,401 $ 102 169,265 $ 16,233

$ 5,565 $ 102 158,971 $ 15,273

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 232,696 $ 21,726

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 212 $ 84 27,789 $ 3,113

$ 226 $ 84 25,640 $ 2,875

$ 242 $ 84 23,822 $ 2,672

$ 262 $ 84 22,263 $ 2,499

$ 284 $ 84 20,913 $ 2,349

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 30,368 $ 3,400

Annual Annual Annual Annual

75th Percentile Values

75th Percentile Values

75th Percentile Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,152 $ 84 104,189 $ 11,671

$ 1,199 $ 84 93,917 $ 10,529

$ 1,250 $ 84 85,620 $ 9,607

$ 1,304 $ 84 78,780 $ 8,846

$ 1,363 $ 84 73,042 $ 8,208

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 104,189 $ 11,671

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,453 $ 102 249,497 $ 27,930

$ 2,564 $ 102 222,422 $ 24,920

$ 2,683 $ 102 200,988 $ 22,537

$ 2,811 $ 102 183,598 $ 20,603

$ 2,949 $ 102 169,206 $ 19,003

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 249,497 $ 27,930

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 24,823 $ 2,831

$ 200 $ 84 23,181 $ 2,644

$ 187 $ 84 21,757 $ 2,482

$ 177 $ 84 20,512 $ 2,341

$ 169 $ 84 19,413 $ 2,215

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 26,739 $ 3,049

Annual Annual Annual Annual

Repair Maint. Total Electricity

75th Percentile Values

75th Percentile Values

75th Percentile Values
Cost Cost Energy Use Bill - 2017

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

$ 1,084 $ 84 92,485 $ 10,548

$ 1,278 $ 84 86,154 $ 9,828

$ 1,540 $ 84 80,697 $ 9,207

$ 1,892 $ 84 75,944 $ 8,665

$ 2,364 $ 84 71,767 $ 8,190

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 99,916 $ 11,395

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 209,554 $ 23,899

$ 2,135 $ 102 194,613 $ 22,198

$ 2,611 $ 102 181,807 $ 20,741

$ 3,251 $ 102 170,708 $ 19,477

$ 4,110 $ 102 160,996 $ 18,371

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 227,212 $ 25,910

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 16,630 $ 1,701

$ 200 $ 84 15,687 $ 1,614

$ 187 $ 84 14,873 $ 1,539

$ 177 $ 84 14,162 $ 1,473

$ 169 $ 84 13,535 $ 1,415

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 17,732 $ 1,803

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

75th Percentile Values

75th Percentile Values

75th Percentile Values
($/yr) ($/yr) (kWh/yr) ($/yr)

$ 1,084 $ 84 62,002 $ 6,334

$ 1,278 $ 84 58,359 $ 5,997

$ 1,540 $ 84 55,228 $ 5,708

$ 1,892 $ 84 52,507 $ 5,457

$ 2,364 $ 84 50,121 $ 5,236

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 66,293 $ 6,730

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 140,020 $ 14,266

$ 2,135 $ 102 131,405 $ 13,470

$ 2,611 $ 102 124,042 $ 12,790

$ 3,251 $ 102 117,678 $ 12,202

$ 4,110 $ 102 112,123 $ 11,689

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 150,238 $ 15,210

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 24,942 $ 2,813

$ 246 $ 84 23,240 $ 2,622

$ 231 $ 84 21,772 $ 2,458

$ 218 $ 84 20,494 $ 2,315

$ 208 $ 84 19,371 $ 2,189

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 26,940 $ 3,037

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 1,380 $ 84 102,993 $ 11,607

$ 1,628 $ 84 94,865 $ 10,696

$ 1,961 $ 84 88,012 $ 9,929

$ 2,409 $ 84 82,156 $ 9,273

$ 3,011 $ 84 77,094 $ 8,706

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 112,789 $ 12,704

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 229,674 $ 25,879

$ 2,890 $ 102 211,123 $ 23,802

$ 3,535 $ 102 195,541 $ 22,057

$ 4,401 $ 102 182,267 $ 20,570

$ 5,565 $ 102 170,823 $ 19,288

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 252,130 $ 28,394

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 22,969 $ 2,186

$ 246 $ 84 21,436 $ 2,046

$ 231 $ 84 20,118 $ 1,933

$ 218 $ 84 18,973 $ 1,822

$ 208 $ 84 17,969 $ 1,724

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 24,775 $ 2,341

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,380 $ 84 95,122 $ 8,972

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 1,628 $ 84 87,746 $ 8,345

$ 1,961 $ 84 81,551 $ 7,778

$ 2,409 $ 84 76,273 $ 7,324

$ 3,011 $ 84 71,723 $ 6,889

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 104,051 $ 9,732

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 212,197 $ 19,982

$ 2,890 $ 102 195,342 $ 18,549

$ 3,535 $ 102 181,239 $ 17,264

$ 4,401 $ 102 169,265 $ 16,233

$ 5,565 $ 102 158,971 $ 15,273

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 232,696 $ 21,726

75th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

75th Percentile Values
86 87 88 89

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 298,055 $ 301,885

$ 2,992 $ 300,104 $ 300,728 $ (56)

$ 3,637 $ 308,625 $ 308,422 $ (9,617)

$ 4,503 $ 326,505 $ 326,636 $ (28,675)

$ 5,667 $ 357,775 $ 357,775 $ (59,610)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 296 $ 49,394 $ 50,439

$ 310 $ 48,423 $ 48,149 $ 1,137

$ 326 $ 48,119 $ 47,961 $ 1,304

$ 346 $ 48,539 $ 48,527 $ 881

$ 368 $ 49,574 $ 49,574 $ (182)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,236 $ 181,203 $ 191,117

$ 1,283 $ 171,090 $ 170,811 $ 10,242

$ 1,334 $ 164,004 $ 163,226 $ 17,071

$ 1,388 $ 158,856 $ 158,846 $ 22,163

$ 1,447 $ 155,302 $ 155,302 $ 25,644

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,555 $ 390,956 $ 416,051

$ 2,666 $ 361,780 $ 361,945 $ 29,501

$ 2,785 $ 340,649 $ 339,054 $ 50,392

$ 2,913 $ 324,897 $ 324,575 $ 66,427

$ 3,052 $ 312,998 $ 312,998 $ 77,993

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 58,114 $ 57,730

$ 284 $ 52,267 $ 52,077 $ 5,887

$ 271 $ 47,555 $ 47,543 $ 10,533

$ 261 $ 43,638 $ 43,628 $ 14,451

$ 253 $ 40,347 $ 40,347 $ 17,725

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2017 Cost Cost Savings

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

$ 1,168 $ 150,742 $ 150,468

$ 1,362 $ 150,225 $ 149,801 $ 657

$ 1,624 $ 154,131 $ 153,855 $ (3,633)

$ 1,976 $ 162,688 $ 162,550 $ (11,922)

$ 2,448 $ 176,997 $ 176,997 $ (25,852)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 322,644 $ 322,220

$ 2,237 $ 317,672 $ 316,939 $ 5,192

$ 2,713 $ 321,855 $ 321,441 $ 332

$ 3,353 $ 335,062 $ 334,930 $ (12,645)

$ 4,212 $ 359,280 $ 359,280 $ (36,523)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 48,209 $ 48,257

$ 284 $ 43,374 $ 43,524 $ 4,918

$ 271 $ 39,341 $ 39,341 $ 8,937

$ 261 $ 35,999 $ 35,991 $ 12,233

$ 253 $ 33,264 $ 33,264 $ 14,969

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings
($/yr) ($) ($) ($)

$ 1,168 $ 110,325 $ 110,580

$ 1,362 $ 114,847 $ 115,046 $ (3,848)

$ 1,624 $ 122,284 $ 122,179 $ (12,080)

$ 1,976 $ 134,107 $ 134,139 $ (23,959)

$ 2,448 $ 151,097 $ 151,097 $ (40,839)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 229,568 $ 230,735

$ 2,237 $ 236,286 $ 236,330 $ (5,217)

$ 2,713 $ 249,082 $ 248,744 $ (19,331)

$ 3,353 $ 269,488 $ 269,564 $ (40,370)

$ 4,212 $ 300,640 $ 300,640 $ (71,499)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 59,315 $ 58,826

$ 330 $ 53,310 $ 53,049 $ 5,972

$ 315 $ 48,507 $ 48,494 $ 10,681

$ 302 $ 44,565 $ 44,513 $ 14,653

$ 292 $ 41,214 $ 41,214 $ 17,964

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)
$ 1,464 $ 166,988 $ 166,812

$ 1,712 $ 165,585 $ 165,078 $ 2,050

$ 2,045 $ 168,812 $ 168,372 $ (1,331)

$ 2,493 $ 177,283 $ 177,058 $ (9,457)

$ 3,095 $ 191,901 $ 191,901 $ (23,737)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 351,609 $ 351,199

$ 2,992 $ 344,827 $ 343,491 $ 7,719

$ 3,637 $ 347,875 $ 347,179 $ 4,391

$ 4,503 $ 361,644 $ 361,310 $ (8,880)

$ 5,667 $ 387,415 $ 387,415 $ (33,988)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 54,382 $ 54,407

$ 330 $ 49,184 $ 49,283 $ 5,435

$ 315 $ 44,661 $ 44,655 $ 9,848

$ 302 $ 40,917 $ 40,914 $ 13,510

$ 292 $ 37,858 $ 37,858 $ 16,590

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,464 $ 143,665 $ 144,981
$ 1,712 $ 145,636 $ 145,887 $ (1,413)

$ 2,045 $ 151,432 $ 151,293 $ (7,615)

$ 2,493 $ 161,937 $ 161,945 $ (18,555)

$ 3,095 $ 178,870 $ 178,870 $ (35,482)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 298,055 $ 301,885

$ 2,992 $ 300,104 $ 300,728 $ (56)

$ 3,637 $ 308,625 $ 308,422 $ (9,617)

$ 4,503 $ 326,505 $ 326,636 $ (28,675)

$ 5,667 $ 357,775 $ 357,775 $ (59,610)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
90 91 92 93

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ (48) 25.30 8.82 $ -

$ (8,677) 45.72 11.25 $ -

$ (20,372) 73.83 14.37 $ -

$ (40,593) 78.85 18.36 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 1,255 9.89 7.55 $ -

$ 522 11.85 8.90 $ -

$ (300) 14.19 10.45 $ -

$ (1,216) 17.00 12.23 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual
Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 12,086 3.02 2.37 $ -

$ 7,644 3.51 2.73 $ -

$ 7,381 4.04 3.11 $ -

$ 8,778 4.62 3.52 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 34,078 1.64 1.30 $ -

$ 23,256 1.92 1.50 $ -

$ 23,460 2.23 1.73 $ -

$ 29,394 2.56 1.97 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! #NUM! $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,888 -17.55 -22.53 $ -

$ 9,625 -17.05 -21.85 $ -

$ 11,828 -16.56 -21.17 $ -

$ 14,314 -16.08 -20.50 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water
Savings Payback Payback Bill - 2017

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

$ -

$ 553 19.01 9.58 $ -

$ (3,856) 28.91 12.06 $ -

$ (9,677) 49.61 15.21 $ -

$ (21,641) 116.19 19.25 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,086 13.27 7.70 $ -

$ (2,815) 18.95 9.72 $ -

$ (14,318) 28.82 12.29 $ -

$ (31,875) 49.30 15.58 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 4,914 -32.92 -46.54 $ -

$ 8,329 -32.09 -45.18 $ -

$ 10,714 -31.26 -43.81 $ -

$ 12,765 -30.43 -42.48 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017
($) (Years) (Years) ($/yr)

$ -

$ (3,816) 94.10 19.73 $ -

$ (7,791) 116.23 24.87 $ -

$ (13,256) 59.45 31.42 $ -

$ (28,971) -43.52 39.80 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ (5,104) 55.64 15.83 $ -

$ (12,740) 90.53 20.01 $ -

$ (23,159) 108.87 25.34 $ -

$ (50,621) 83.10 32.16 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,962 -16.76 -21.93 $ -

$ 9,758 -16.33 -21.32 $ -

$ 12,018 -15.89 -20.70 $ -

$ 14,507 -15.46 -20.09 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

($) (Years) (Years) ($/yr)
$ -

$ 1,960 15.11 7.52 $ -

$ (2,509) 23.29 9.56 $ -

$ (9,178) 41.34 12.17 $ -

$ (20,742) 99.27 15.52 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 7,533 11.42 6.26 $ -

$ (441) 16.89 7.97 $ -

$ (13,193) 27.06 10.16 $ -

$ (31,471) 52.32 12.97 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ 5,422 -23.89 -31.18 $ -

$ 9,128 -23.33 -30.35 $ -

$ 11,597 -22.75 -29.50 $ -

$ 13,968 -22.17 -28.65 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -
$ (1,413) 37.56 10.60 $ -

$ (5,874) 74.42 13.51 $ -

$ (11,820) 78.19 17.22 $ -

$ (25,464) 104.15 21.99 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

$ -

$ (48) 25.30 8.82 $ -

$ (8,677) 45.72 11.25 $ -

$ (20,372) 73.83 14.37 $ -

$ (40,593) 78.85 18.36 $ -

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 $ -

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
94 95 96 97

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 47,403 $ 4,534 $ 51,196 $ 2,411

$ 60,501 $ 4,534 $ 64,294 $ 2,890

$ 78,103 $ 4,534 $ 81,896 $ 3,535

$ 101,759 $ 4,534 $ 105,552 $ 4,401

$ 133,551 $ 4,534 $ 137,344 $ 5,565

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 $ 4,534 $ 51,196 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 12,239 $ 1,811 $ 13,754 $ 212

$ 13,964 $ 1,811 $ 15,479 $ 226

$ 15,992 $ 1,811 $ 17,507 $ 242

$ 18,376 $ 1,811 $ 19,891 $ 262

$ 21,179 $ 1,811 $ 22,694 $ 284

$ 12,239 #NUM! #NUM! #NUM!

$ 12,239 #NUM! #NUM! #NUM!

$ 12,239 $ 1,811 $ 13,754 #NUM!

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 41,439 $ 4,652 $ 45,331 $ 1,152

$ 44,032 $ 4,652 $ 47,923 $ 1,199

$ 46,826 $ 4,652 $ 50,718 $ 1,250

$ 49,839 $ 4,652 $ 53,731 $ 1,304

$ 53,086 $ 4,652 $ 56,977 $ 1,363

$ 41,439 #NUM! #NUM! #NUM!

$ 41,439 #NUM! #NUM! #NUM!

$ 41,439 $ 4,652 $ 45,331 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 59,672 $ 6,859 $ 65,410 $ 2,453

$ 63,405 $ 6,859 $ 69,144 $ 2,564

$ 67,430 $ 6,859 $ 73,168 $ 2,683

$ 71,768 $ 6,859 $ 77,506 $ 2,811

$ 76,443 $ 6,859 $ 82,182 $ 2,949

$ 59,672 #NUM! #NUM! #NUM!

$ 59,672 #NUM! #NUM! #NUM!

$ 59,672 $ 6,859 $ 65,410 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 26,072 $ 1,585 $ 27,398 $ 215

$ 22,091 $ 1,585 $ 23,417 $ 200

$ 18,867 $ 1,585 $ 20,193 $ 187

$ 16,256 $ 1,585 $ 17,581 $ 177

$ 14,140 $ 1,585 $ 15,466 $ 169

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 $ 1,585 $ 27,398 #NUM!

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

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

$ 23,600 $ 3,337 $ 26,391 $ 1,084

$ 30,122 $ 3,337 $ 32,914 $ 1,278

$ 38,889 $ 3,337 $ 41,680 $ 1,540

$ 50,671 $ 3,337 $ 53,463 $ 1,892

$ 66,508 $ 3,337 $ 69,299 $ 2,364

$ 23,600 #NUM! #NUM! #NUM!

$ 23,600 #NUM! #NUM! #NUM!

$ 23,600 $ 3,337 $ 26,391 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 44,794 $ 4,534 $ 48,587 $ 1,781

$ 57,171 $ 4,534 $ 60,964 $ 2,135

$ 73,804 $ 4,534 $ 77,597 $ 2,611

$ 96,159 $ 4,534 $ 99,951 $ 3,251

$ 126,201 $ 4,534 $ 129,994 $ 4,110

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 $ 4,534 $ 48,587 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 27,591 $ 1,585 $ 28,916 $ 215

$ 23,378 $ 1,585 $ 24,704 $ 200

$ 19,966 $ 1,585 $ 21,292 $ 187

$ 17,202 $ 1,585 $ 18,528 $ 177

$ 14,964 $ 1,585 $ 16,290 $ 169

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 $ 1,585 $ 28,916 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost
($) ($) ($) ($/yr)

$ 24,974 $ 3,337 $ 27,766 $ 1,084

$ 31,877 $ 3,337 $ 34,668 $ 1,278

$ 41,154 $ 3,337 $ 43,945 $ 1,540

$ 53,623 $ 3,337 $ 56,414 $ 1,892

$ 70,382 $ 3,337 $ 73,173 $ 2,364

$ 24,974 #NUM! #NUM! #NUM!

$ 24,974 #NUM! #NUM! #NUM!

$ 24,974 $ 3,337 $ 27,766 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 47,403 $ 4,534 $ 51,196 $ 1,781

$ 60,501 $ 4,534 $ 64,294 $ 2,135

$ 78,103 $ 4,534 $ 81,896 $ 2,611

$ 101,759 $ 4,534 $ 105,552 $ 3,251

$ 133,551 $ 4,534 $ 137,344 $ 4,110

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 $ 4,534 $ 51,196 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 26,072 $ 2,359 $ 28,046 $ 265

$ 22,091 $ 2,359 $ 24,065 $ 246

$ 18,867 $ 2,359 $ 20,840 $ 231

$ 16,256 $ 2,359 $ 18,229 $ 218

$ 14,140 $ 2,359 $ 16,114 $ 208

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 #NUM! #NUM! #NUM!

$ 26,072 $ 2,359 $ 28,046 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 23,576 $ 5,147 $ 27,882 $ 1,380

$ 30,090 $ 5,147 $ 34,396 $ 1,628

$ 38,844 $ 5,147 $ 43,150 $ 1,961

$ 50,610 $ 5,147 $ 54,916 $ 2,409

$ 66,422 $ 5,147 $ 70,727 $ 3,011

$ 23,576 #NUM! #NUM! #NUM!

$ 23,576 #NUM! #NUM! #NUM!

$ 23,576 $ 5,147 $ 27,882 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 44,794 $ 4,534 $ 48,587 $ 2,411

$ 57,171 $ 4,534 $ 60,964 $ 2,890

$ 73,804 $ 4,534 $ 77,597 $ 3,535

$ 96,159 $ 4,534 $ 99,951 $ 4,401

$ 126,201 $ 4,534 $ 129,994 $ 5,565

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 #NUM! #NUM! #NUM!

$ 44,794 $ 4,534 $ 48,587 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 27,591 $ 2,359 $ 29,564 $ 265

$ 23,378 $ 2,359 $ 25,351 $ 246

$ 19,966 $ 2,359 $ 21,939 $ 231

$ 17,202 $ 2,359 $ 19,176 $ 218

$ 14,964 $ 2,359 $ 16,937 $ 208

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 #NUM! #NUM! #NUM!

$ 27,591 $ 2,359 $ 29,564 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 24,949 $ 5,147 $ 29,255 $ 1,380
$ 31,843 $ 5,147 $ 36,148 $ 1,628

$ 41,107 $ 5,147 $ 45,413 $ 1,961

$ 53,557 $ 5,147 $ 57,863 $ 2,409

$ 70,290 $ 5,147 $ 74,596 $ 3,011

$ 24,949 #NUM! #NUM! #NUM!

$ 24,949 #NUM! #NUM! #NUM!

$ 24,949 $ 5,147 $ 29,255 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 47,403 $ 4,534 $ 51,196 $ 2,411

$ 60,501 $ 4,534 $ 64,294 $ 2,890

$ 78,103 $ 4,534 $ 81,896 $ 3,535

$ 101,759 $ 4,534 $ 105,552 $ 4,401

$ 133,551 $ 4,534 $ 137,344 $ 5,565

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 #NUM! #NUM! #NUM!

$ 47,403 $ 4,534 $ 51,196 #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
98 99 100 101

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 247,125 $ 57,212 $ 2,513

$ 102 226,693 $ 52,482 $ 2,992

$ 102 209,597 $ 48,524 $ 3,637

$ 102 195,081 $ 45,163 $ 4,503

$ 102 182,603 $ 42,274 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 271,975 $ 62,965 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 29,199 $ 6,760 $ 296

$ 84 26,916 $ 6,231 $ 310

$ 84 24,984 $ 5,784 $ 326

$ 84 23,328 $ 5,401 $ 346

$ 84 21,893 $ 5,068 $ 368

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 31,938 $ 7,394 #NUM!

Annual Annual Annual Annual

Maximum Values

Maximum Values

Maximum Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 109,499 $ 25,350 $ 1,236

$ 84 98,587 $ 22,824 $ 1,283

$ 84 89,773 $ 20,783 $ 1,334

$ 84 82,506 $ 19,101 $ 1,388

$ 84 76,410 $ 17,690 $ 1,447

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 109,499 $ 25,350 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 262,465 $ 60,763 $ 2,555

$ 102 233,703 $ 54,105 $ 2,666

$ 102 210,932 $ 48,833 $ 2,785

$ 102 192,458 $ 44,556 $ 2,913

$ 102 177,169 $ 41,017 $ 3,052

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 262,465 $ 60,763 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 25,530 $ 5,910 $ 299

$ 84 23,829 $ 5,517 $ 284

$ 84 22,354 $ 5,175 $ 271

$ 84 21,064 $ 4,876 $ 261

$ 84 19,925 $ 4,613 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 27,515 $ 6,370 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Maximum Values

Maximum Values

Maximum Values
Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 95,130 $ 22,024 $ 1,168

$ 84 88,572 $ 20,505 $ 1,362

$ 84 82,918 $ 19,196 $ 1,624

$ 84 77,994 $ 18,056 $ 1,976

$ 84 73,666 $ 17,054 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 102,829 $ 23,806 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 215,606 $ 49,915 $ 1,883

$ 102 200,127 $ 46,332 $ 2,237

$ 102 186,860 $ 43,260 $ 2,713

$ 102 175,361 $ 40,598 $ 3,353

$ 102 165,300 $ 38,269 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 233,900 $ 54,150 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 26,217 $ 6,069 $ 299

$ 84 24,446 $ 5,660 $ 284

$ 84 22,916 $ 5,305 $ 271

$ 84 21,580 $ 4,996 $ 261

$ 84 20,404 $ 4,724 $ 253

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 28,288 $ 6,549 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

Maximum Values

Maximum Values

Maximum Values
($/yr) (kWh/yr) ($/yr) ($/yr)

$ 84 97,867 $ 22,657 $ 1,168

$ 84 91,030 $ 21,074 $ 1,362

$ 84 85,153 $ 19,714 $ 1,624

$ 84 80,046 $ 18,532 $ 1,976

$ 84 75,568 $ 17,495 $ 2,448

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 105,920 $ 24,522 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 222,092 $ 51,417 $ 1,883

$ 102 205,927 $ 47,674 $ 2,237

$ 102 192,113 $ 44,476 $ 2,713

$ 102 180,172 $ 41,712 $ 3,353

$ 102 169,747 $ 39,298 $ 4,212

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 241,265 $ 55,855 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 25,884 $ 5,992 $ 349

$ 84 24,100 $ 5,579 $ 330

$ 84 22,563 $ 5,224 $ 315

$ 84 21,224 $ 4,914 $ 302

$ 84 20,047 $ 4,641 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 27,977 $ 6,477 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

Maximum Values

Maximum Values

Maximum Values
$ 84 106,996 $ 24,771 $ 1,464

$ 84 98,481 $ 22,799 $ 1,712

$ 84 91,301 $ 21,137 $ 2,045

$ 84 85,166 $ 19,717 $ 2,493

$ 84 79,863 $ 18,489 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 117,259 $ 27,147 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 238,645 $ 55,249 $ 2,513

$ 102 219,210 $ 50,749 $ 2,992

$ 102 202,884 $ 46,970 $ 3,637

$ 102 188,977 $ 43,750 $ 4,503

$ 102 176,989 $ 40,975 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 262,171 $ 60,695 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 26,627 $ 6,164 $ 349

$ 84 24,768 $ 5,734 $ 330

$ 84 23,170 $ 5,364 $ 315

$ 84 21,781 $ 5,043 $ 302

$ 84 20,564 $ 4,761 $ 292

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 28,816 $ 6,671 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 84 110,703 $ 25,629 $ 1,464

Maximum Values

Maximum Values

Maximum Values
$ 84 101,762 $ 23,559 $ 1,712

$ 84 94,251 $ 21,820 $ 2,045

$ 84 87,853 $ 20,339 $ 2,493

$ 84 82,337 $ 19,062 $ 3,095

$ 84 #NUM! #NUM! #NUM!

$ 84 #NUM! #NUM! #NUM!

$ 84 121,528 $ 28,135 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 102 247,125 $ 57,212 $ 2,513

$ 102 226,693 $ 52,482 $ 2,992

$ 102 209,597 $ 48,524 $ 3,637

$ 102 195,081 $ 45,163 $ 4,503

$ 102 182,603 $ 42,274 $ 5,667

$ 102 #NUM! #NUM! #NUM!

$ 102 #NUM! #NUM! #NUM!

$ 102 271,975 $ 62,965 #NUM!

Maximum Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Maximum Values
102 103 104 105

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 896,391 $ 896,391

$ 810,709 $ 810,709 $ 85,682 $ 85,682

$ 785,275 $ 785,275 $ 111,116 $ 111,116

$ 777,249 $ 777,249 $ 119,141 $ 119,141

$ 788,196 $ 788,196 $ 108,195 $ 108,195

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 113,598 $ 113,598

$ 103,408 $ 103,408 $ 10,190 $ 10,190

$ 99,716 $ 99,716 $ 13,883 $ 13,883

$ 97,276 $ 97,276 $ 16,322 $ 16,322

$ 95,989 $ 95,989 $ 17,609 $ 17,609

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected
Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 421,704 $ 353,835

$ 372,259 $ 372,259 $ 49,445 $ 38,896

$ 348,575 $ 348,575 $ 73,129 $ 58,055

$ 329,949 $ 329,949 $ 91,755 $ 72,996

$ 315,246 $ 315,246 $ 106,458 $ 84,656

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 961,338 $ 800,141

$ 832,252 $ 832,252 $ 129,086 $ 102,400

$ 767,695 $ 767,695 $ 193,643 $ 155,226

$ 716,875 $ 716,875 $ 244,463 $ 196,644

$ 676,392 $ 676,392 $ 284,946 $ 229,462

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 115,320 $ 115,320

$ 101,410 $ 101,410 $ 13,910 $ 13,910

$ 93,436 $ 93,436 $ 21,884 $ 21,884

$ 86,681 $ 86,681 $ 28,639 $ 28,639

$ 80,921 $ 80,921 $ 34,399 $ 34,399

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

($) ($) ($) ($)

$ 354,799 $ 354,799

$ 327,490 $ 327,490 $ 27,309 $ 27,309

$ 322,763 $ 322,763 $ 32,036 $ 32,036

$ 324,678 $ 324,678 $ 30,120 $ 30,120

$ 334,336 $ 334,336 $ 20,463 $ 20,463

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 781,266 $ 781,266

$ 713,741 $ 713,741 $ 67,525 $ 67,525

$ 696,608 $ 696,608 $ 84,659 $ 84,659

$ 693,158 $ 693,158 $ 88,108 $ 88,108

$ 705,192 $ 705,192 $ 76,074 $ 76,074

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 119,080 $ 119,080

$ 104,606 $ 104,606 $ 14,474 $ 14,474

$ 96,273 $ 96,273 $ 22,807 $ 22,807

$ 89,225 $ 89,225 $ 29,855 $ 29,855

$ 83,225 $ 83,225 $ 35,855 $ 35,855

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 365,110 $ 365,110

$ 336,845 $ 336,845 $ 28,265 $ 28,265

$ 331,937 $ 331,937 $ 33,173 $ 33,173

$ 333,975 $ 333,975 $ 31,135 $ 31,135

$ 344,090 $ 344,090 $ 21,021 $ 21,021

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 805,053 $ 805,053

$ 735,001 $ 735,001 $ 70,053 $ 70,053

$ 717,147 $ 717,147 $ 87,906 $ 87,906

$ 713,633 $ 713,633 $ 91,421 $ 91,421

$ 726,294 $ 726,294 $ 78,760 $ 78,760

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 117,881 $ 117,881

$ 103,602 $ 103,602 $ 14,280 $ 14,280

$ 95,389 $ 95,389 $ 22,492 $ 22,492

$ 88,448 $ 88,448 $ 29,433 $ 29,433

$ 82,541 $ 82,541 $ 35,340 $ 35,340

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 399,554 $ 399,554

$ 364,937 $ 364,937 $ 34,617 $ 34,617

$ 356,570 $ 356,570 $ 42,984 $ 42,984

$ 356,188 $ 356,188 $ 43,366 $ 43,366

$ 364,770 $ 364,770 $ 34,784 $ 34,784

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 866,091 $ 866,091

$ 784,244 $ 784,244 $ 81,847 $ 81,847

$ 760,224 $ 760,224 $ 105,867 $ 105,867

$ 752,778 $ 752,778 $ 113,313 $ 113,313

$ 763,489 $ 763,489 $ 102,602 $ 102,602

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 121,826 $ 121,826

$ 106,953 $ 106,953 $ 14,874 $ 14,874

$ 98,365 $ 98,365 $ 23,461 $ 23,461

$ 91,119 $ 91,119 $ 30,707 $ 30,707

$ 84,962 $ 84,962 $ 36,864 $ 36,864

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 413,032 $ 413,032
$ 376,832 $ 376,832 $ 36,199 $ 36,199

$ 367,951 $ 367,951 $ 45,081 $ 45,081

$ 367,442 $ 367,442 $ 45,590 $ 45,590

$ 376,289 $ 376,289 $ 36,743 $ 36,743

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 896,391 $ 896,391

$ 810,709 $ 810,709 $ 85,682 $ 85,682

$ 785,275 $ 785,275 $ 111,116 $ 111,116

$ 777,249 $ 777,249 $ 119,141 $ 119,141

$ 788,196 $ 788,196 $ 108,195 $ 108,195

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
106 107 108 109

Presumptive

Energy only

Payback Payback

(Years) (Years)

458.05 8.82

3,871.04 11.25

8,179.46 14.37

3,400.65 18.36

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

17.53 7.55

21.29 8.90

25.90 10.45

31.62 12.23

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive
Energy only

Payback Payback

(Years) (Years)

5.25 2.37

6.14 2.73

7.12 3.11

8.21 3.52

#NUM! 0.00

#NUM! 0.00

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

2.84 1.30

3.34 1.50

3.90 1.73

4.52 1.97

#NUM! 0.00

#NUM! 0.00

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.72 -22.53

-9.44 -21.85

-9.16 -21.17

-8.88 -20.50

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only
Payback Payback

(Years) (Years)

57.26 9.58

147.86 12.06

784.25 15.21

3,603.63 19.25

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

31.67 7.70

55.16 9.72

135.20 12.29

537.94 15.58

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.91 -46.54

-9.63 -45.18

-9.35 -43.81

-9.07 -42.48

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback
(Years) (Years)

3,312.25 19.73

22,865.92 24.87

5,937.84 31.42

358.30 39.80

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

62,518.38 15.83

129,785.50 20.01

1,476.26 25.34

7,994.42 32.16

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.22 -21.93

-8.97 -21.32

-8.72 -20.70

-8.47 -20.09

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)
44.24 7.52

119.68 9.56

1,556.11 12.17

31,448.99 15.52

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

28.39 6.26

55.55 7.97

225.03 10.16

1,464.38 12.97

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

-9.37 -31.18

-9.13 -30.35

-8.89 -29.50

-8.64 -28.65

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)
1,023.94 10.60

6,208.65 13.51

13,160.23 17.22

2,546.53 21.99

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

Presumptive

Energy only

Payback Payback

(Years) (Years)

458.05 8.82

3,871.04 11.25

8,179.46 14.37

3,400.65 18.36

#NUM! 0.00

#NUM! 0.00

#NUM! 0.00

#NUM! #NUM!
#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!
110 111 112 113

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 25

 58 9

 80 3

 96 1

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 11 76

 32 46

 77 16

 95 6

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Customers LCC

Impacted Savings

% % Winners

 - 100

 2 100

 22 100

 67 100

 98 99

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 2 100

 22 100

 67 100

 98 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Impacted Savings

% % Winners

 - 100

 28 29

 58 6

 80 1

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 52

 58 15

 80 4

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
% % Winners

 - 100

 28 9

 58 1

 80 0

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 12

 58 1

 80 0

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 - 100

 28 45

 58 10

 80 3

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 64

 58 23

 80 5

 96 1

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 28 16

 58 6

 80 2

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 25

 58 9

 80 3

 96 1

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

#DIV/0! #NUM!
#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

Customers LCC

Impacted Savings

% % Winners

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

Of Impacted Customers
114 115 116 117

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 6 -

 30 -

 57 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 - -

 - -

 - 100

 - 100

 - 100

Presumptive

 Customers

 Customers

 Customers
Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 78 100

 35 100

 6 -

 2 -

 - 100

 - 100

 - -

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 96 100

 73 100

 48 100

 - 100

 - 100

 - -

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

 Customers

 Customers

 Customers
Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 0 -

 8 -

 34 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 1 -

 15 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

 Customers

 Customers

 Customers
% < 3 yrs % < 3 yrs

 - 100

 17 -

 46 -

 75 -

 89 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 8 -

 25 -

 53 -

 77 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 Customers

 Customers

 Customers
 - 100

 - -

 0 -

 11 -

 40 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 3 -

 25 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 Customers

 Customers

 Customers
 0 -

 14 -

 46 -

 72 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 6 -

 30 -

 57 -

 - 100

 - 100

 - 100

 Customers

#NUM! #NUM!
#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

 Customers
118 119 120 121

Net No Net

Cost Impact Benefit

% % %

0 100 0

21 72 7

53 42 5

77 20 3

95 4 1

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

3 89 8

17 68 14

65 23 12

90 5 6

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

Customers with

Customers with
Net No Net

Cost Impact Benefit

% % %

0 100 0

0 98 2

0 78 22

0 33 67

1 2 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 98 2

0 78 22

0 33 67

0 2 98

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Customers with

Customers with

Customers with
Cost Impact Benefit

% % %

0 100 0

20 72 8

54 42 4

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

13 72 15

49 42 9

77 20 3

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

Customers with

Customers with

Customers with
% % %

0 100 0

25 72 3

58 42 0

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

25 72 3

57 42 1

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

Customers with

Customers with

Customers with
0 100 0

15 72 13

52 42 6

78 20 2

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

10 72 18

44 42 14

76 20 4

95 4 1

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

Customers with

Customers with

Customers with
23 72 5

55 42 3

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

21 72 7

53 42 5

77 20 3

95 4 1

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

#DIV/0! #DIV/0! #NUM!
#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

Net No Net

Cost Impact Benefit

% % %

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

Customers with
122 123 124 125

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 38,945 $ 2,873

$ - $ 49,705 $ 2,873

$ - $ 64,166 $ 2,873

$ - $ 83,601 $ 2,873

$ - $ 109,720 $ 2,873

#NUM! $ 38,945 #NUM!

#NUM! $ 38,945 #NUM!

$ - $ 38,945 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 10,055 $ 1,148

$ - $ 11,472 $ 1,148

$ - $ 13,138 $ 1,148

$ - $ 15,097 $ 1,148

$ - $ 17,399 $ 1,148

#NUM! $ 10,055 #NUM!

#NUM! $ 10,055 #NUM!

$ - $ 10,055 $ 1,148

Annual
Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 34,044 $ 2,948

$ - $ 36,174 $ 2,948

$ - $ 38,470 $ 2,948

$ - $ 40,945 $ 2,948

$ - $ 43,613 $ 2,948

#NUM! $ 34,044 #NUM!

#NUM! $ 34,044 #NUM!

$ - $ 34,044 $ 2,948

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 49,024 $ 4,347

$ - $ 52,091 $ 4,347

$ - $ 55,397 $ 4,347

$ - $ 58,961 $ 4,347

$ - $ 62,802 $ 4,347

#NUM! $ 49,024 #NUM!

#NUM! $ 49,024 #NUM!

$ - $ 49,024 $ 4,347

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 21,420 $ 1,004

$ - $ 18,149 $ 1,004

$ - $ 15,500 $ 1,004

$ - $ 13,355 $ 1,004

$ - $ 11,617 $ 1,004

#NUM! $ 21,420 #NUM!

#NUM! $ 21,420 #NUM!

$ - $ 21,420 $ 1,004

Annual

Water Equipment Installation
Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 19,388 $ 2,115

$ - $ 24,747 $ 2,115

$ - $ 31,949 $ 2,115

$ - $ 41,629 $ 2,115

$ - $ 54,640 $ 2,115

#NUM! $ 19,388 #NUM!

#NUM! $ 19,388 #NUM!

$ - $ 19,388 $ 2,115

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 36,801 $ 2,873

$ - $ 46,969 $ 2,873

$ - $ 60,634 $ 2,873

$ - $ 79,000 $ 2,873

$ - $ 103,681 $ 2,873

#NUM! $ 36,801 #NUM!

#NUM! $ 36,801 #NUM!

$ - $ 36,801 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 22,667 $ 1,004

$ - $ 19,206 $ 1,004

$ - $ 16,403 $ 1,004

$ - $ 14,133 $ 1,004

$ - $ 12,294 $ 1,004

#NUM! $ 22,667 #NUM!

#NUM! $ 22,667 #NUM!

$ - $ 22,667 $ 1,004

Annual

Water Equipment Installation

Bill - 2017 Price Cost
($/yr) ($) ($)

$ - $ 20,518 $ 2,115

$ - $ 26,188 $ 2,115

$ - $ 33,810 $ 2,115

$ - $ 44,054 $ 2,115

$ - $ 57,822 $ 2,115

#NUM! $ 20,518 #NUM!

#NUM! $ 20,518 #NUM!

$ - $ 20,518 $ 2,115

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 38,945 $ 2,873

$ - $ 49,705 $ 2,873

$ - $ 64,166 $ 2,873

$ - $ 83,601 $ 2,873

$ - $ 109,720 $ 2,873

#NUM! $ 38,945 #NUM!

#NUM! $ 38,945 #NUM!

$ - $ 38,945 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 21,420 $ 1,495

$ - $ 18,149 $ 1,495

$ - $ 15,500 $ 1,495

$ - $ 13,355 $ 1,495

$ - $ 11,617 $ 1,495

#NUM! $ 21,420 #NUM!

#NUM! $ 21,420 #NUM!

$ - $ 21,420 $ 1,495

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)
$ - $ 19,369 $ 3,262

$ - $ 24,721 $ 3,262

$ - $ 31,913 $ 3,262

$ - $ 41,579 $ 3,262

$ - $ 54,569 $ 3,262

#NUM! $ 19,369 #NUM!

#NUM! $ 19,369 #NUM!

$ - $ 19,369 $ 3,262

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 36,801 $ 2,873

$ - $ 46,969 $ 2,873

$ - $ 60,634 $ 2,873

$ - $ 79,000 $ 2,873

$ - $ 103,681 $ 2,873

#NUM! $ 36,801 #NUM!

#NUM! $ 36,801 #NUM!

$ - $ 36,801 $ 2,873

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 22,667 $ 1,495

$ - $ 19,206 $ 1,495

$ - $ 16,403 $ 1,495

$ - $ 14,133 $ 1,495

$ - $ 12,294 $ 1,495

#NUM! $ 22,667 #NUM!

#NUM! $ 22,667 #NUM!

$ - $ 22,667 $ 1,495

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 20,497 $ 3,262
$ - $ 26,160 $ 3,262

$ - $ 33,772 $ 3,262

$ - $ 44,000 $ 3,262

$ - $ 57,747 $ 3,262

#NUM! $ 20,497 #NUM!

#NUM! $ 20,497 #NUM!

$ - $ 20,497 $ 3,262

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

$ - $ 38,945 $ 2,873

$ - $ 49,705 $ 2,873

$ - $ 64,166 $ 2,873

$ - $ 83,601 $ 2,873

$ - $ 109,720 $ 2,873

#NUM! $ 38,945 #NUM!

#NUM! $ 38,945 #NUM!

$ - $ 38,945 $ 2,873

#NUM! #NUM! #NUM!
#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2017 Price Cost

($/yr) ($) ($)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!
126 127 128 129

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 42,157 $ 2,411 $ 102 137,804

$ 52,935 $ 2,890 $ 102 128,568

$ 67,420 $ 3,535 $ 102 120,840

$ 86,887 $ 4,401 $ 102 114,278

$ 113,049 $ 5,565 $ 102 108,637

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,157 #NUM! $ 102 149,036

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 11,329 $ 212 $ 84 26,597

$ 12,749 $ 226 $ 84 24,561

$ 14,418 $ 242 $ 84 22,839

$ 16,379 $ 262 $ 84 21,363

$ 18,686 $ 284 $ 84 20,083

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 11,329 #NUM! $ 84 29,040

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 37,331 $ 1,152 $ 84 99,696

$ 39,464 $ 1,199 $ 84 89,966

$ 41,764 $ 1,250 $ 84 82,107

$ 44,243 $ 1,304 $ 84 75,627

$ 46,915 $ 1,363 $ 84 70,192

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 37,331 #NUM! $ 84 99,696

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 53,867 $ 2,453 $ 102 238,524

$ 56,940 $ 2,564 $ 102 212,878

$ 60,251 $ 2,683 $ 102 192,574

$ 63,821 $ 2,811 $ 102 176,101

$ 67,669 $ 2,949 $ 102 162,469

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 53,867 #NUM! $ 102 238,524

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 22,555 $ 215 $ 84 24,387

$ 19,279 $ 200 $ 84 22,781

$ 16,626 $ 187 $ 84 21,389

$ 14,477 $ 177 $ 84 20,172

$ 12,737 $ 169 $ 84 19,097

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,555 #NUM! $ 84 26,260

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

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

$ 21,737 $ 1,084 $ 84 90,853

$ 27,105 $ 1,278 $ 84 84,663

$ 34,319 $ 1,540 $ 84 79,327

$ 44,015 $ 1,892 $ 84 74,679

$ 57,047 $ 2,364 $ 84 70,595

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 21,737 #NUM! $ 84 98,120

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 40,010 $ 1,781 $ 102 205,822

$ 50,195 $ 2,135 $ 102 191,213

$ 63,882 $ 2,611 $ 102 178,691

$ 82,278 $ 3,251 $ 102 167,838

$ 107,000 $ 4,110 $ 102 158,342

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 40,010 #NUM! $ 102 223,087

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,805 $ 215 $ 84 10,077

$ 20,338 $ 200 $ 84 9,701

$ 17,530 $ 187 $ 84 9,375

$ 15,256 $ 177 $ 84 9,091

$ 13,414 $ 169 $ 84 8,841

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,805 #NUM! $ 84 10,518

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) kWh/y

$ 22,868 $ 1,084 $ 84 37,458

$ 28,549 $ 1,278 $ 84 36,001

$ 36,183 $ 1,540 $ 84 34,749

$ 46,444 $ 1,892 $ 84 33,660

$ 60,235 $ 2,364 $ 84 32,706

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,868 #NUM! $ 84 39,174

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 42,157 $ 1,781 $ 102 83,834

$ 52,935 $ 2,135 $ 102 80,387

$ 67,420 $ 2,611 $ 102 77,442

$ 86,887 $ 3,251 $ 102 74,896

$ 113,049 $ 4,110 $ 102 72,673

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,157 #NUM! $ 102 87,922

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 23,093 $ 265 $ 84 24,067

$ 19,817 $ 246 $ 84 22,440

$ 17,164 $ 231 $ 84 21,037

$ 15,015 $ 218 $ 84 19,816

$ 13,274 $ 208 $ 84 18,742

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 23,093 #NUM! $ 84 25,976

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y
$ 22,975 $ 1,380 $ 84 99,273

$ 28,335 $ 1,628 $ 84 91,505

$ 35,539 $ 1,961 $ 84 84,955

$ 45,221 $ 2,409 $ 84 79,359

$ 58,233 $ 3,011 $ 84 74,521

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 22,975 #NUM! $ 84 108,634

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 40,010 $ 2,411 $ 102 221,337

$ 50,195 $ 2,890 $ 102 203,608

$ 63,882 $ 3,535 $ 102 188,716

$ 82,278 $ 4,401 $ 102 176,029

$ 107,000 $ 5,565 $ 102 165,093

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 40,010 #NUM! $ 102 242,798

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 24,343 $ 265 $ 84 15,186

$ 20,876 $ 246 $ 84 14,346

$ 18,068 $ 231 $ 84 13,624

$ 15,794 $ 218 $ 84 12,996

$ 13,952 $ 208 $ 84 12,446

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,343 #NUM! $ 84 16,175

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 24,104 $ 1,380 $ 84 61,939
$ 29,777 $ 1,628 $ 84 57,898

$ 37,401 $ 1,961 $ 84 54,503

$ 47,647 $ 2,409 $ 84 51,611

$ 61,416 $ 3,011 $ 84 49,117

#NUM! #NUM! $ 84 #NUM!

#NUM! #NUM! $ 84 #NUM!

$ 24,104 #NUM! $ 84 66,832

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

$ 42,157 $ 2,411 $ 102 137,804

$ 52,935 $ 2,890 $ 102 128,568

$ 67,420 $ 3,535 $ 102 120,840

$ 86,887 $ 4,401 $ 102 114,278

$ 113,049 $ 5,565 $ 102 108,637

#NUM! #NUM! $ 102 #NUM!

#NUM! #NUM! $ 102 #NUM!

$ 42,157 #NUM! $ 102 149,036

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
130 131 132 133

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 10,121 $ 2,513 $ 172,037 $ 173,670

$ 9,377 $ 2,992 $ 179,624 $ 179,322

$ 8,755 $ 3,637 $ 194,214 $ 194,870

$ 8,227 $ 4,503 $ 217,042 $ 217,042

$ 7,772 $ 5,667 $ 250,670 $ 250,670

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 11,026 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,736 $ 296 $ 31,808 $ 32,117

$ 1,601 $ 310 $ 31,987 $ 31,806

$ 1,488 $ 326 $ 32,722 $ 32,581

$ 1,391 $ 346 $ 33,940 $ 33,918

$ 1,306 $ 368 $ 35,749 $ 35,749

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,897 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

5th Percentile Values

5th Percentile Values

5th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 6,507 $ 1,236 $ 115,192 $ 119,594

$ 5,866 $ 1,283 $ 111,003 $ 112,143

$ 5,348 $ 1,334 $ 108,830 $ 108,308

$ 4,921 $ 1,388 $ 107,618 $ 107,474

$ 4,563 $ 1,447 $ 107,365 $ 107,365

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,507 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 15,581 $ 2,555 $ 234,700 $ 245,070

$ 13,891 $ 2,666 $ 221,883 $ 224,573

$ 12,553 $ 2,785 $ 213,096 $ 212,197

$ 11,468 $ 2,913 $ 207,042 $ 206,634

$ 10,570 $ 3,052 $ 203,326 $ 203,326

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,581 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,559 $ 299 $ 41,627 $ 41,598

$ 1,456 $ 284 $ 37,129 $ 37,035

$ 1,366 $ 271 $ 33,382 $ 33,301

$ 1,288 $ 261 $ 30,253 $ 30,238

$ 1,219 $ 253 $ 27,695 $ 27,695

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,679 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

5th Percentile Values

5th Percentile Values

5th Percentile Values
Bill - 2017 Cost - 2017 Cost Cost

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

$ 5,808 $ 1,168 $ 91,720 $ 91,834

$ 5,410 $ 1,362 $ 94,852 $ 94,407

$ 5,067 $ 1,624 $ 101,459 $ 101,347

$ 4,768 $ 1,976 $ 111,778 $ 111,697

$ 4,506 $ 2,448 $ 127,165 $ 127,165

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,275 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 13,160 $ 1,883 $ 190,847 $ 190,825

$ 12,221 $ 2,237 $ 194,841 $ 194,013

$ 11,416 $ 2,713 $ 205,648 $ 205,213

$ 10,719 $ 3,353 $ 223,891 $ 223,676

$ 10,108 $ 4,212 $ 251,369 $ 251,369

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 14,270 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 743 $ 299 $ 35,686 $ 35,899

$ 715 $ 284 $ 31,435 $ 31,463

$ 691 $ 271 $ 28,127 $ 28,084

$ 670 $ 261 $ 25,425 $ 25,418

$ 652 $ 253 $ 23,223 $ 23,223

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 783 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

5th Percentile Values

5th Percentile Values

5th Percentile Values
($/yr) ($/yr) ($) ($)

$ 2,761 $ 1,168 $ 65,636 $ 66,148

$ 2,654 $ 1,362 $ 71,388 $ 71,501

$ 2,561 $ 1,624 $ 80,663 $ 80,735

$ 2,481 $ 1,976 $ 93,603 $ 93,597

$ 2,411 $ 2,448 $ 111,389 $ 111,389

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,921 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 6,198 $ 1,883 $ 130,503 $ 132,082

$ 5,925 $ 2,237 $ 140,449 $ 140,858

$ 5,708 $ 2,713 $ 157,149 $ 157,519

$ 5,521 $ 3,353 $ 181,104 $ 180,886

$ 5,357 $ 4,212 $ 214,447 $ 214,447

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,574 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,559 $ 349 $ 42,619 $ 42,593

$ 1,453 $ 330 $ 38,021 $ 37,975

$ 1,361 $ 315 $ 34,231 $ 34,185

$ 1,281 $ 302 $ 31,106 $ 31,090

$ 1,211 $ 292 $ 28,523 $ 28,523

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,684 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 6,438 $ 1,464 $ 101,866 $ 102,061

$ 5,930 $ 1,712 $ 104,489 $ 103,835

$ 5,502 $ 2,045 $ 110,715 $ 110,680

$ 5,136 $ 2,493 $ 121,459 $ 121,333

$ 4,820 $ 3,095 $ 137,541 $ 137,541

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 7,050 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 14,356 $ 2,513 $ 208,154 $ 208,360

$ 13,197 $ 2,992 $ 211,316 $ 209,716

$ 12,223 $ 3,637 $ 221,737 $ 221,570

$ 11,394 $ 4,503 $ 241,008 $ 240,623

$ 10,679 $ 5,667 $ 270,671 $ 270,671

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,759 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 1,105 $ 349 $ 39,871 $ 39,815

$ 1,037 $ 330 $ 35,368 $ 35,311

$ 979 $ 315 $ 31,724 $ 31,713

$ 929 $ 302 $ 28,767 $ 28,769

$ 884 $ 292 $ 26,352 $ 26,352

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,185 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 4,543 $ 1,464 $ 85,986 $ 86,644

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 4,217 $ 1,712 $ 90,538 $ 90,400

$ 3,944 $ 2,045 $ 98,760 $ 98,828

$ 3,711 $ 2,493 $ 111,147 $ 111,147

$ 3,510 $ 3,095 $ 129,082 $ 129,082

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 4,937 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

$ 10,121 $ 2,513 $ 172,037 $ 173,670

$ 9,377 $ 2,992 $ 179,624 $ 179,322

$ 8,755 $ 3,637 $ 194,214 $ 194,870

$ 8,227 $ 4,503 $ 217,042 $ 217,042

$ 7,772 $ 5,667 $ 250,670 $ 250,670

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 11,026 #NUM! #NUM! #NUM!

5th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

5th Percentile Values
134 135 136 137

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (11,593) $ (11,755) 5.90 8.82

$ (24,296) $ (22,687) 8.06 11.25

$ (47,882) $ (43,889) -471.89 14.37

$ (82,955) $ (77,995) -402.22 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (1,003) $ (991) 5.47 7.55

$ (1,464) $ (939) 6.50 8.90

$ (2,568) $ (1,850) 7.70 10.45

$ (4,310) $ (3,456) 9.12 12.23

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 1,448 $ 1,914 1.69 2.37

$ 4,883 $ 2,309 1.96 2.73

$ 6,379 $ 1,291 2.24 3.11

$ 6,809 $ 629 2.55 3.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 7,619 $ 8,944 0.92 1.30

$ 18,816 $ 8,782 1.07 1.50

$ 25,540 $ 6,246 1.24 1.73

$ 29,286 $ 4,928 1.42 1.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,916 $ 3,872 -29.11 -22.53

$ 7,933 $ 3,833 -28.35 -21.85

$ 11,125 $ 3,182 -27.58 -21.17

$ 13,717 $ 2,910 -26.82 -20.50

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (6,295) $ (6,442) 8.52 9.58

$ (12,222) $ (10,949) 11.55 12.06

$ (22,267) $ (20,277) 16.16 15.21

$ (38,088) $ (35,056) 15.16 19.25

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (10,787) $ (11,067) 6.44 7.70

$ (19,717) $ (17,150) 8.58 9.72

$ (37,263) $ (32,807) 11.67 12.29

$ (65,150) $ (59,157) 16.40 15.58

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,892 $ 3,884 -80.76 -46.54

$ 7,377 $ 3,397 -79.21 -45.18

$ 10,124 $ 2,793 -77.62 -43.81

$ 12,362 $ 2,513 -76.03 -42.48

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ (7,380) $ (7,511) -346.32 19.73

$ (16,176) $ (15,569) -286.65 24.87

$ (29,715) $ (27,913) -976.37 31.42

$ (48,535) $ (45,709) -340.93 39.80

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (13,259) $ (13,480) -116.62 15.83

$ (28,863) $ (27,662) -419.77 20.01

$ (53,940) $ (49,796) -376.83 25.34

$ (88,515) $ (82,066) -1,181.92 32.16

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,996 $ 3,957 -27.66 -21.93

$ 8,066 $ 3,885 -27.01 -21.32

$ 11,284 $ 3,220 -26.34 -20.70

$ 13,912 $ 2,950 -25.68 -20.09

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (5,855) $ (5,957) 6.64 7.52

$ (11,390) $ (9,991) 9.13 9.56

$ (21,888) $ (19,345) 12.96 12.17

$ (38,365) $ (35,144) -187.13 15.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (10,032) $ (10,368) 5.30 6.26

$ (18,706) $ (15,597) 7.20 7.97

$ (37,061) $ (32,230) 10.02 10.16

$ (67,347) $ (61,390) 14.49 12.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,107 $ 4,075 -41.42 -31.18

$ 7,923 $ 3,681 -40.54 -30.35

$ 10,915 $ 3,030 -39.63 -29.50

$ 13,375 $ 2,760 -38.72 -28.65

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (6,598) $ (6,638) 7.41 10.60

$ (13,923) $ (13,220) 5.01 13.51

$ (26,798) $ (24,993) -731.97 17.22

$ (45,699) $ (43,166) -415.04 21.99

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (11,593) $ (11,755) 5.90 8.82

$ (24,296) $ (22,687) 8.06 11.25

$ (47,882) $ (43,889) -471.89 14.37

$ (82,955) $ (77,995) -402.22 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
138 139 140 141

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 43,435 $ 4,534 $ 47,493

$ - $ 55,436 $ 4,534 $ 59,419

$ - $ 71,564 $ 4,534 $ 75,547

$ - $ 93,240 $ 4,534 $ 97,223

$ - $ 122,370 $ 4,534 $ 126,353

#NUM! $ 43,435 #NUM! #NUM!

#NUM! $ 43,435 #NUM! #NUM!

$ - $ 43,435 $ 4,534 $ 47,493

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 11,214 $ 1,811 $ 12,902

$ - $ 12,795 $ 1,811 $ 14,466

$ - $ 14,653 $ 1,811 $ 16,304

$ - $ 16,838 $ 1,811 $ 18,464

$ - $ 19,405 $ 1,811 $ 21,004

#NUM! $ 11,214 #NUM! #NUM!

#NUM! $ 11,214 #NUM! #NUM!

$ - $ 11,214 $ 1,811 $ 12,902

Annual Total Net
Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 37,969 $ 4,652 $ 42,206

$ - $ 40,345 $ 4,652 $ 44,555

$ - $ 42,906 $ 4,652 $ 47,088

$ - $ 45,666 $ 4,652 $ 49,818

$ - $ 48,641 $ 4,652 $ 52,761

#NUM! $ 37,969 #NUM! #NUM!

#NUM! $ 37,969 #NUM! #NUM!

$ - $ 37,969 $ 4,652 $ 42,206

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 54,676 $ 6,859 $ 60,937

$ - $ 58,097 $ 6,859 $ 64,320

$ - $ 61,784 $ 6,859 $ 67,967

$ - $ 65,759 $ 6,859 $ 71,898

$ - $ 70,043 $ 6,859 $ 76,136

#NUM! $ 54,676 #NUM! #NUM!

#NUM! $ 54,676 #NUM! #NUM!

$ - $ 54,676 $ 6,859 $ 60,937

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,889 $ 1,585 $ 25,282

$ - $ 20,242 $ 1,585 $ 21,634

$ - $ 17,287 $ 1,585 $ 18,683

$ - $ 14,895 $ 1,585 $ 16,316

$ - $ 12,957 $ 1,585 $ 14,399

#NUM! $ 23,889 #NUM! #NUM!

#NUM! $ 23,889 #NUM! #NUM!

$ - $ 23,889 $ 1,585 $ 25,282

Annual Total Net

Water Equipment Installation Installed
Bill - 2017 Price Cost Price

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

$ - $ 21,624 $ 3,337 $ 24,724

$ - $ 27,600 $ 3,337 $ 30,635

$ - $ 35,633 $ 3,337 $ 38,580

$ - $ 46,429 $ 3,337 $ 49,361

$ - $ 60,940 $ 3,337 $ 63,871

#NUM! $ 21,624 #NUM! #NUM!

#NUM! $ 21,624 #NUM! #NUM!

$ - $ 21,624 $ 3,337 $ 24,724

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 41,044 $ 4,534 $ 45,128

$ - $ 52,385 $ 4,534 $ 56,368

$ - $ 67,625 $ 4,534 $ 71,608

$ - $ 88,108 $ 4,534 $ 92,091

$ - $ 115,635 $ 4,534 $ 119,618

#NUM! $ 41,044 #NUM! #NUM!

#NUM! $ 41,044 #NUM! #NUM!

$ - $ 41,044 $ 4,534 $ 45,128

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 25,281 $ 1,585 $ 26,673

$ - $ 21,421 $ 1,585 $ 22,813

$ - $ 18,294 $ 1,585 $ 19,686

$ - $ 15,762 $ 1,585 $ 17,174

$ - $ 13,711 $ 1,585 $ 15,146

#NUM! $ 25,281 #NUM! #NUM!

#NUM! $ 25,281 #NUM! #NUM!

$ - $ 25,281 $ 1,585 $ 26,673

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price
($/yr) ($) ($) ($)

$ - $ 22,883 $ 3,337 $ 25,970

$ - $ 29,208 $ 3,337 $ 32,225

$ - $ 37,708 $ 3,337 $ 40,640

$ - $ 49,133 $ 3,337 $ 52,065

$ - $ 64,489 $ 3,337 $ 67,421

#NUM! $ 22,883 #NUM! #NUM!

#NUM! $ 22,883 #NUM! #NUM!

$ - $ 22,883 $ 3,337 $ 25,970

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 43,435 $ 4,534 $ 47,493

$ - $ 55,436 $ 4,534 $ 59,419

$ - $ 71,564 $ 4,534 $ 75,547

$ - $ 93,240 $ 4,534 $ 97,223

$ - $ 122,370 $ 4,534 $ 126,353

#NUM! $ 43,435 #NUM! #NUM!

#NUM! $ 43,435 #NUM! #NUM!

$ - $ 43,435 $ 4,534 $ 47,493

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 23,889 $ 2,359 $ 25,987

$ - $ 20,242 $ 2,359 $ 22,379

$ - $ 17,287 $ 2,359 $ 19,457

$ - $ 14,895 $ 2,359 $ 17,090

$ - $ 12,957 $ 2,359 $ 15,173

#NUM! $ 23,889 #NUM! #NUM!

#NUM! $ 23,889 #NUM! #NUM!

$ - $ 23,889 $ 2,359 $ 25,987

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)
$ - $ 21,602 $ 5,147 $ 26,512

$ - $ 27,571 $ 5,147 $ 32,416

$ - $ 35,592 $ 5,147 $ 40,349

$ - $ 46,373 $ 5,147 $ 51,012

$ - $ 60,861 $ 5,147 $ 65,382

#NUM! $ 21,602 #NUM! #NUM!

#NUM! $ 21,602 #NUM! #NUM!

$ - $ 21,602 $ 5,147 $ 26,512

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 41,044 $ 4,534 $ 45,128

$ - $ 52,385 $ 4,534 $ 56,368

$ - $ 67,625 $ 4,534 $ 71,608

$ - $ 88,108 $ 4,534 $ 92,091

$ - $ 115,635 $ 4,534 $ 119,618

#NUM! $ 41,044 #NUM! #NUM!

#NUM! $ 41,044 #NUM! #NUM!

$ - $ 41,044 $ 4,534 $ 45,128

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 25,281 $ 2,359 $ 27,363

$ - $ 21,421 $ 2,359 $ 23,545

$ - $ 18,294 $ 2,359 $ 20,453

$ - $ 15,762 $ 2,359 $ 17,948

$ - $ 13,711 $ 2,359 $ 15,920

#NUM! $ 25,281 #NUM! #NUM!

#NUM! $ 25,281 #NUM! #NUM!

$ - $ 25,281 $ 2,359 $ 27,363

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 22,860 $ 5,147 $ 27,757
$ - $ 29,177 $ 5,147 $ 34,004

$ - $ 37,665 $ 5,147 $ 42,400

$ - $ 49,074 $ 5,147 $ 53,683

$ - $ 64,405 $ 5,147 $ 68,927

#NUM! $ 22,860 #NUM! #NUM!

#NUM! $ 22,860 #NUM! #NUM!

$ - $ 22,860 $ 5,147 $ 27,757

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ - $ 43,435 $ 4,534 $ 47,493

$ - $ 55,436 $ 4,534 $ 59,419

$ - $ 71,564 $ 4,534 $ 75,547

$ - $ 93,240 $ 4,534 $ 97,223

$ - $ 122,370 $ 4,534 $ 126,353

#NUM! $ 43,435 #NUM! #NUM!

#NUM! $ 43,435 #NUM! #NUM!

$ - $ 43,435 $ 4,534 $ 47,493

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
142 143 144 145

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 237,021 $ 31,308

$ 2,890 $ 102 217,624 $ 28,795

$ 3,535 $ 102 201,394 $ 26,692

$ 4,401 $ 102 187,613 $ 24,907

$ 5,565 $ 102 175,767 $ 23,372

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 260,613 $ 34,365

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 212 $ 84 28,782 $ 3,927

$ 226 $ 84 26,539 $ 3,624

$ 242 $ 84 24,641 $ 3,367

$ 262 $ 84 23,013 $ 3,147

$ 284 $ 84 21,603 $ 2,957

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 31,474 $ 4,291

Annual Annual Annual Annual

95th Percentile Values

95th Percentile Values

95th Percentile Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,152 $ 84 107,929 $ 14,723

$ 1,199 $ 84 97,206 $ 13,273

$ 1,250 $ 84 88,546 $ 12,102

$ 1,304 $ 84 81,404 $ 11,137

$ 1,363 $ 84 75,415 $ 10,327

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 107,929 $ 14,723

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,453 $ 102 258,632 $ 35,253

$ 2,564 $ 102 230,368 $ 31,432

$ 2,683 $ 102 207,993 $ 28,407

$ 2,811 $ 102 189,839 $ 25,952

$ 2,949 $ 102 174,815 $ 23,921

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 258,632 $ 35,253

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 25,424 $ 3,518

$ 200 $ 84 23,731 $ 3,285

$ 187 $ 84 22,264 $ 3,084

$ 177 $ 84 20,981 $ 2,908

$ 169 $ 84 19,848 $ 2,752

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 27,398 $ 3,789

Annual Annual Annual Annual

Repair Maint. Total Electricity

95th Percentile Values

95th Percentile Values

95th Percentile Values
Cost Cost Energy Use Bill - 2017

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

$ 1,084 $ 84 94,732 $ 13,107

$ 1,278 $ 84 88,207 $ 12,211

$ 1,540 $ 84 82,583 $ 11,438

$ 1,892 $ 84 77,685 $ 10,765

$ 2,364 $ 84 73,380 $ 10,173

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 102,390 $ 14,160

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 214,694 $ 29,698

$ 2,135 $ 102 199,296 $ 27,582

$ 2,611 $ 102 186,098 $ 25,769

$ 3,251 $ 102 174,659 $ 24,197

$ 4,110 $ 102 164,651 $ 22,821

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 232,891 $ 32,199

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 215 $ 84 23,492 $ 2,363

$ 200 $ 84 21,957 $ 2,230

$ 187 $ 84 20,630 $ 2,114

$ 177 $ 84 19,472 $ 2,013

$ 169 $ 84 18,452 $ 1,924

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 25,288 $ 2,520

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

95th Percentile Values

95th Percentile Values

95th Percentile Values
($/yr) ($/yr) kWh/y ($/yr)

$ 1,084 $ 84 87,672 $ 8,812

$ 1,278 $ 84 81,743 $ 8,294

$ 1,540 $ 84 76,646 $ 7,849

$ 1,892 $ 84 72,218 $ 7,463

$ 2,364 $ 84 68,334 $ 7,123

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 94,655 $ 9,422

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,781 $ 102 198,761 $ 19,900

$ 2,135 $ 102 184,742 $ 18,676

$ 2,611 $ 102 172,762 $ 17,630

$ 3,251 $ 102 162,406 $ 16,725

$ 4,110 $ 102 153,366 $ 15,936

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 215,388 $ 21,353

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 25,612 $ 3,524

$ 246 $ 84 23,852 $ 3,284

$ 231 $ 84 22,334 $ 3,077

$ 218 $ 84 21,013 $ 2,897

$ 208 $ 84 19,852 $ 2,738

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 27,678 $ 3,806

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 1,380 $ 84 105,840 $ 14,551

$ 1,628 $ 84 97,436 $ 13,404

$ 1,961 $ 84 90,351 $ 12,437

$ 2,409 $ 84 84,296 $ 11,611

$ 3,011 $ 84 79,062 $ 10,897

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 115,967 $ 15,933

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 236,052 $ 32,448

$ 2,890 $ 102 216,873 $ 29,831

$ 3,535 $ 102 200,762 $ 27,632

$ 4,401 $ 102 187,038 $ 25,759

$ 5,565 $ 102 175,207 $ 24,145

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 259,269 $ 35,616

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 265 $ 84 25,568 $ 3,385

$ 246 $ 84 23,804 $ 3,156

$ 231 $ 84 22,287 $ 2,960

$ 218 $ 84 20,969 $ 2,789

$ 208 $ 84 19,813 $ 2,639

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 27,647 $ 3,654

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,380 $ 84 106,196 $ 14,032

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 1,628 $ 84 97,707 $ 12,932

$ 1,961 $ 84 90,577 $ 12,008

$ 2,409 $ 84 84,503 $ 11,221

$ 3,011 $ 84 79,266 $ 10,543

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 #NUM! #NUM!

#NUM! $ 84 116,472 $ 15,363

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,411 $ 102 237,021 $ 31,308

$ 2,890 $ 102 217,624 $ 28,795

$ 3,535 $ 102 201,394 $ 26,692

$ 4,401 $ 102 187,613 $ 24,907

$ 5,565 $ 102 175,767 $ 23,372

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 #NUM! #NUM!

#NUM! $ 102 260,613 $ 34,365

95th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

95th Percentile Values
146 147 148 149

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 423,190 $ 429,866

$ 2,992 $ 404,439 $ 405,960 $ 24,477

$ 3,637 $ 405,584 $ 406,138 $ 23,392

$ 4,503 $ 419,726 $ 419,726 $ 10,513

$ 5,667 $ 447,017 $ 447,017 $ (16,101)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 296 $ 62,786 $ 61,631

$ 310 $ 59,799 $ 59,349 $ 3,437

$ 326 $ 58,906 $ 59,099 $ 4,131

$ 346 $ 58,795 $ 58,786 $ 4,085

$ 368 $ 59,416 $ 59,416 $ 3,328

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,236 $ 230,953 $ 226,749

$ 1,283 $ 213,039 $ 209,660 $ 19,780

$ 1,334 $ 202,605 $ 203,851 $ 29,244

$ 1,388 $ 195,132 $ 195,132 $ 36,210

$ 1,447 $ 189,289 $ 189,289 $ 41,607

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,555 $ 508,194 $ 498,234

$ 2,666 $ 459,503 $ 452,481 $ 53,544

$ 2,785 $ 430,364 $ 431,696 $ 80,855

$ 2,913 $ 407,568 $ 407,568 $ 102,274

$ 3,052 $ 390,058 $ 390,058 $ 118,973

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 70,313 $ 69,829

$ 284 $ 63,006 $ 62,817 $ 8,063

$ 271 $ 57,632 $ 57,674 $ 13,294

$ 261 $ 53,109 $ 53,084 $ 17,701

$ 253 $ 49,273 $ 49,273 $ 21,433

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2017 Cost Cost Savings

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

$ 1,168 $ 194,119 $ 192,566

$ 1,362 $ 189,111 $ 188,914 $ 7,877

$ 1,624 $ 191,651 $ 191,825 $ 4,970

$ 1,976 $ 199,280 $ 199,280 $ (2,634)

$ 2,448 $ 213,145 $ 213,145 $ (16,391)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 419,643 $ 416,721

$ 2,237 $ 403,592 $ 403,592 $ 21,926

$ 2,713 $ 404,142 $ 404,456 $ 20,414

$ 3,353 $ 414,860 $ 414,301 $ 9,363

$ 4,212 $ 437,652 $ 437,652 $ (13,329)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 299 $ 57,488 $ 57,811

$ 284 $ 51,422 $ 51,527 $ 6,628

$ 271 $ 46,836 $ 46,791 $ 11,111

$ 261 $ 43,103 $ 43,096 $ 14,849

$ 253 $ 39,926 $ 39,926 $ 17,952

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings
($/yr) ($) ($) ($)

$ 1,168 $ 143,272 $ 143,772

$ 1,362 $ 143,999 $ 145,564 $ 1,292

$ 1,624 $ 149,976 $ 150,679 $ (5,421)

$ 1,976 $ 161,291 $ 161,194 $ (16,301)

$ 2,448 $ 178,193 $ 178,193 $ (32,293)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,883 $ 303,796 $ 307,069

$ 2,237 $ 302,043 $ 303,961 $ 6,722

$ 2,713 $ 309,950 $ 311,059 $ (3,447)

$ 3,353 $ 328,728 $ 327,876 $ (21,890)

$ 4,212 $ 359,312 $ 359,312 $ (50,211)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 71,553 $ 71,176

$ 330 $ 64,071 $ 64,005 $ 8,180

$ 315 $ 58,582 $ 58,601 $ 13,504

$ 302 $ 53,986 $ 53,986 $ 17,976

$ 292 $ 50,153 $ 50,153 $ 21,728

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)
$ 1,464 $ 216,361 $ 214,828

$ 1,712 $ 208,662 $ 208,600 $ 10,596

$ 2,045 $ 209,826 $ 210,229 $ 9,007

$ 2,493 $ 217,073 $ 217,073 $ 1,855

$ 3,095 $ 231,065 $ 231,065 $ (12,061)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 459,283 $ 456,955

$ 2,992 $ 439,101 $ 439,061 $ 27,165

$ 3,637 $ 436,774 $ 437,696 $ 27,691

$ 4,503 $ 446,564 $ 446,461 $ 17,340

$ 5,667 $ 470,981 $ 470,981 $ (6,586)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 349 $ 68,846 $ 69,581

$ 330 $ 60,948 $ 61,191 $ 8,158

$ 315 $ 55,626 $ 55,647 $ 13,519

$ 302 $ 51,210 $ 51,218 $ 17,988

$ 292 $ 47,469 $ 47,469 $ 21,721

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,464 $ 199,747 $ 202,635
$ 1,712 $ 193,035 $ 194,402 $ 9,393

$ 2,045 $ 195,988 $ 196,271 $ 6,889

$ 2,493 $ 204,652 $ 204,652 $ (1,302)

$ 3,095 $ 220,390 $ 220,390 $ (16,451)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,513 $ 423,190 $ 429,866

$ 2,992 $ 404,439 $ 405,960 $ 24,477

$ 3,637 $ 405,584 $ 406,138 $ 23,392

$ 4,503 $ 419,726 $ 419,726 $ 10,513

$ 5,667 $ 447,017 $ 447,017 $ (16,101)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
150 151 152

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 25,322 43.86 8.82

$ 13,651 103.99 11.25

$ (8,710) 344.66 14.37

$ (26,363) 303.99 18.36

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 3,493 12.34 7.55

$ 2,443 14.84 8.90

$ 1,118 17.84 10.45

$ 137 21.47 12.23

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive
Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 21,302 3.75 2.37

$ 12,676 4.36 2.73

$ 15,230 5.03 3.11

$ 17,791 5.77 3.52

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 57,147 2.03 1.30

$ 37,259 2.39 1.50

$ 45,373 2.77 1.73

$ 54,283 3.19 1.97

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 8,090 -14.71 -22.53

$ 12,456 -14.29 -21.85

$ 15,497 -13.87 -21.17

$ 18,656 -13.46 -20.50

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only
Savings Payback Payback

($) (Years) (Years)

$ 8,067 27.14 9.58

$ 1,538 45.44 12.06

$ (6,898) 98.85 15.21

$ (13,768) 421.61 19.25

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 22,345 18.08 7.70

$ 12,451 26.88 9.72

$ (3,926) 44.71 12.29

$ (22,647) 95.34 15.58

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 6,663 -24.18 -46.54

$ 10,626 -23.55 -45.18

$ 13,127 -22.91 -43.81

$ 15,851 -22.28 -42.48

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback
($) (Years) (Years)

$ 1,489 328.87 19.73

$ (5,396) 1,130.28 24.87

$ (11,258) 365.84 31.42

$ (16,981) 102.57 39.80

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 7,203 161.65 15.83

$ (6,111) 314.35 20.01

$ (19,574) 620.14 25.34

$ (30,583) 456.06 32.16

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 8,214 -14.07 -21.93

$ 12,654 -13.71 -21.32

$ 15,712 -13.34 -20.70

$ 18,894 -12.97 -20.09

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 10,866 21.19 7.52

$ 4,868 36.36 9.56

$ (4,972) 83.68 12.17

$ (13,814) 376.88 15.52

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 27,670 15.43 6.26

$ 17,938 24.32 7.97

$ 1,127 44.68 10.16

$ (22,916) 124.87 12.97

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 8,231 -15.59 -31.18

$ 12,684 -15.20 -30.35

$ 14,600 -14.81 -29.50

$ 17,503 -14.41 -28.65

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 9,757 73.58 10.60

$ 2,829 281.82 13.51

$ (7,844) 905.94 17.22

$ (16,054) 374.74 21.99

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 25,322 43.86 8.82

$ 13,651 103.99 11.25

$ (8,710) 344.66 14.37

$ (26,363) 303.99 18.36

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!
#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!
1 2 3 4

Air-cooled <65

Air-Cooled 65-

240

Air-cooled 

>240 Water-cooled <65

Small Large Very large Small

Efficiency Level

Baseline 29,941 102,744 245,967 26,631

ASHRAE Standard 27,406 102,744 245,967 24,724

Level 1 25,293 92,646 219,352 23,090

Level 2 23,506 84,490 198,282 21,674

Level 3 21,974 77,765 181,187 20,435

Max Tech 20,646 72,125 167,039 19,341

Baseline 2% 0% 0% 5%

ASHRAE Standard 9% 2% 2% 23%

Level 1 20% 20% 20% 23%

Level 2 45% 45% 45% 36%

Level 3 18% 31% 31% 10%

Max Tech 5% 2% 2% 3%

1.0 1.0 1.0 1.0

Efficiency Level

Baseline 23964 84095 197372 22772

ASHRAE Standard 23906 84095 197372 22674

Level 1 23666 83897 196851 22213

Level 2 23097 82138 192306 21487

Level 3 21913 77655 180909 20407

Max Tech 20646 72125 167039 19341

Baseline #REF! #REF! #REF! #REF!

ASHRAE Standard $ 11,982 $ 39,412 $ 56,879 $ 23,748

Level 1 $ 13,471 $ 41,651 $ 60,102 $ 20,311

Level 2 $ 15,222 $ 44,063 $ 63,577 $ 17,527

Level 3 $ 17,281 $ 46,664 $ 67,322 $ 15,273

Max Tech $ 19,700 $ 49,467 $ 71,358 $ 13,447

Baseline

ASHRAE Standard $ 15,074 $ 44,421 $ 64,091 $ 19,588

Level 1 $ 15,243 $ 44,465 $ 64,155 $ 18,619

Level 2 $ 15,800 $ 44,985 $ 64,904 $ 17,191

Level 3 $ 17,390 $ 46,719 $ 67,401 $ 15,226

Max Tech $ 19,700 $ 49,467 $ 71,358 $ 13,447

Baseline

ASHRAE Standard 0.2% 0.0% 0.0% 0.4%

Level 1 1.2% 0.2% 0.3% 2.5%

Level 2 3.6% 2.3% 2.6% 5.6%

Level 3 8.6% 7.7% 8.3% 10.4%

Max Tech 13.8% 14.2% 15.4% 15.1%
Baseline 2.00 2.10 1.90 2.40

ASHRAE Standard (Downflow) 2.20 2.10 1.90 2.60

Level 1 2.40 2.35 2.15 2.80

Level 2 2.60 2.60 2.40 3.00

Level 3 2.80 2.85 2.65 3.20

Max Tech 3.00 3.10 2.90 3.40

Notes on Scaling based on 

ASHRAE Standard levels N/A N/A

Subtracted 

0.2 from 

Large AC N/A

Baseline 2.00-2.09 - 2.4-2.49

ASHRAE Standard (Downflow) 2.1-2.29 2.1-2.22 2.5-2.69

Level 1 2.3-2.49 2.23-2.47 2.7-2.89

Level 2 2.5-2.69 2.48-2.72 2.9-3.09

Level 3 2.7-2.89 2.73-2.97 3.1-3.29

Max Tech 2.9-3 2.98-3.1 3.3-3.4

Full Distribution Avg SCOP 2.56 2.64 2.85

Binned Avg SCOP 2.56 2.63 2.86

Baseline 2.05 2.1 2.25 2.42

Max Tech 2.98 3.06 2.25 3.36

Number units 203 225 24 99

Number units with SCOP 44 51 1 39

22% 23% 4% 39%

Units with SCOP are within 

derived ranges? N/A N/A Yes N/A

Assumed Total Cap/typical unit (Kbtu/h) 39.735 141.479 307.036 40.863

Assumed Sensible Capacity 36 132 288 36

Annual Energy at Rated Conditions 46,357 172,918 414,767 40,339

Ratio 0.761 0.778 0.854 0.687

Efficiency Level

Baseline

ASHRAE Standard 10,566 35,776 51,517 22,509

Level 1 12,056 38,014 54,741 19,072

Level 2 13,807 40,427 58,215 16,289

Level 3 15,865 43,028 61,960 14,034

Max Tech 18,284 45,831 65,997 12,208

Efficiency Level

Baseline

ASHRAE Standard 1,416 3,636 5,362 1,239

Level 1 1,416 3,636 5,362 1,239

Level 2 1,416 3,636 5,362 1,239

Level 3 1,416 3,636 5,362 1,239

Max Tech 1,416 3,636 5,362 1,239
Efficiency Level

Baseline

ASHRAE Standard 212 1,152 2,453 215

Level 1 226 1,199 2,564 200

Level 2 242 1,250 2,683 187

Level 3 262 1,304 2,811 177

Max Tech 284 1,363 2,949 169

Efficiency Level

Baseline

ASHRAE Standard 84 84 102 84

Level 1 84 84 102 84

Level 2 84 84 102 84

Level 3 84 84 102 84

Max Tech 84 84 102 84

SOME DATA CHECKS Below

16

36 52 68 84

Comparison to Sensitivity Case

Sensitivity Energy Use

bl 27,406 102,742 245,964 24,724

1 25,293 92,645 219,349 23,090

2 23,506 84,489 198,279 21,674

3 21,973 77,764 181,184 20,435

4 20,646 72,124 167,037 19,341

Ratio Energy Use

bl 0.99999 0.99998 0.99998 0.99999

1 0.99999 0.99999 0.99999 0.99999

2 0.99999 0.99999 0.99999 0.99999

3 0.99999 0.99999 0.99999 0.99999

4 0.99999 0.99999 0.99999 0.99999

Sensitivity Installed Cost

bl 11,980 39,408 56,873 23,745

1 13,470 41,646 60,096 20,309

2 15,221 44,059 63,570 17,525

3 17,279 46,659 67,315 15,271

4 19,698 49,462 71,351 13,445
Ratio Installed Cost

bl 0.999894411 0.999895587 0.9998955 0.999897409

1 0.999895004 0.999895812 0.99989573 0.999897008

2 0.999895553 0.999896029 0.99989595 0.999896568

3 0.999896057 0.999896238 0.99989616 0.999896094

4 0.999896514 0.999896439 0.99989636 0.999895594

Check that installed cost calculations add up

bl 0.000 0.000 0.000 0.000

1 0.000 0.000 0.000 0.000

2 0.000 0.000 0.000 0.000

3 0.000 0.000 0.000 0.000

4 0.000 0.000 0.000 0.000
5 6 7 8 9 10

Water-cooled 65-

250

Water-cooled 

>240 Water-cooled <65

Water-cooled 65-

250

Water-cooled 

>240 Glycol cooled <65

Large Very large Small Large Very large Small

99,510 226,278 16,399 61,259 138,658 26,639

92,115 208,710 15,419 57,447 129,579 24,668

85,817 193,844 14,581 54,209 121,924 22,989

80,387 181,101 13,857 51,427 115,382 21,542

75,657 170,058 13,224 49,009 109,728 20,282

71,501 160,395 12,668 46,888 104,792 19,174

2% 2% 5% 2% 2% 5%

26% 26% 23% 26% 26% 23%

30% 30% 23% 30% 30% 23%

22% 22% 36% 22% 22% 36%

16% 16% 10% 16% 16% 10%

4% 4% 3% 4% 4% 3%

1.0 1.0 1.0 1.0 1.0 1.0

84336 190411 14419 53455 120173 22669

84188 190059 14369 53379 119992 22568

82424 185897 14133 52472 117848 22094

79275 178506 13761 50858 114054 21352

75491 169672 13210 48924 109531 20253

71501 160395 12668 46888 104792 19174

#REF! #REF! #REF! #REF! #REF! #REF!

$ 22,983 $ 42,217 $ 25,059 $ 24,169 $ 44,469 $ 24,353

$ 28,614 $ 52,902 $ 21,422 $ 30,129 $ 55,777 $ 20,916

$ 36,183 $ 67,262 $ 18,476 $ 38,138 $ 70,973 $ 18,132

$ 46,355 $ 86,562 $ 16,090 $ 48,903 $ 91,397 $ 15,878

$ 60,027 $ 112,498 $ 14,158 $ 63,372 $ 118,844 $ 14,052

$ 32,797 $ 60,839 $ 20,657 $ 34,556 $ 64,176 $ 20,193

$ 34,374 $ 63,831 $ 19,631 $ 36,224 $ 67,342 $ 19,224

$ 38,764 $ 72,160 $ 18,121 $ 40,870 $ 76,156 $ 17,797

$ 46,902 $ 87,599 $ 16,041 $ 49,482 $ 92,495 $ 15,831

$ 60,027 $ 112,498 $ 14,158 $ 63,372 $ 118,844 $ 14,052

0.2% 0.2% 0.3% 0.1% 0.2% 0.4%

2.3% 2.4% 2.0% 1.8% 1.9% 2.5%

6.0% 6.3% 4.6% 4.9% 5.1% 5.8%

10.5% 10.9% 8.4% 8.5% 8.9% 10.7%

15.2% 15.8% 12.1% 12.3% 12.8% 15.4%

Average UEC of market at each level: Roll-up (kwh/yr)

Product Classes

With fluid economizer

UEC per standard level (kwh/yr)

Base Market Share

Installed Cost

Average Unit Price of Market at each level: Roll-up

Percent more efficient
2.30 2.20 2.35 2.25 2.15 2.30

2.50 2.40 2.55 2.45 2.35 2.50

2.70 2.60 2.75 2.65 2.55 2.70

2.90 2.80 2.95 2.85 2.75 2.90

3.10 3.00 3.15 3.05 2.95 3.10

3.30 3.20 3.35 3.25 3.15 3.30

N/A

Subtracted 0.1 from 

Large WC

Subtracted 0.05 

from Small WC

Subtracted 0.05 

from LargeWC

Subtracted 0.05 

from VL WC

Subtracted 0.1 from 

Small WC

2.3-2.39

2.4-2.59

2.6-2.79

2.8-2.99

3.0-3.19

3.2-3.39

2.77

2.77

2.33 2.45 - - - 2.39

3.31 2.45 - - - 3.09

127 22 61 105 8 91

50 1 0 0 0 9

39% 5% 0% 0% 0% 10%

N/A Yes - - - Yes

146.341 325.792 40.770 138.365 288.577 39.344

132 288 36 132 288 36

 150,243 348,415 41,036 144,953 315,182 40,393

0.698 0.725 0.428 0.435 0.450 0.685

 20,375 38,673 23,820 21,561 40,925 22,509

 26,006 49,358 20,183 27,520 52,233 19,072

 33,574 63,718 17,237 35,530 67,430 16,289

 43,747 83,018 14,851 46,295 87,853 14,034

 57,419 108,955 12,919 60,763 115,301 12,208

 2,608 3,544 1,239 2,608 3,544 1,844

 2,608 3,544 1,239 2,608 3,544 1,844

 2,608 3,544 1,239 2,608 3,544 1,844

 2,608 3,544 1,239 2,608 3,544 1,844

 2,608 3,544 1,239 2,608 3,544 1,844

SCOP-127 Info

Equipment Price (2011$)

Installation Cost (2011$)

SCOP-127 Bins

SCOP-127
 1,084 1,781 215 1,084 1,781 265

 1,278 2,135 200 1,278 2,135 246

 1,540 2,611 187 1,540 2,611 231

 1,892 3,251 177 1,892 3,251 218

 2,364 4,110 169 2,364 4,110 208

 84 102 84 84 102 84

 84 102 84 84 102 84

 84 102 84 84 102 84

 84 102 84 84 102 84

 84 102 84 84 102 84

100 116 132 148 164 180

 92,114 208,707 15,413 57,426 129,533 24,668

 85,816 193,842 14,576 54,191 121,882 22,989

 80,386 181,099 13,852 51,410 115,344 21,542

 75,657 170,056 13,220 48,993 109,693 20,282

 71,501 160,394 12,664 46,874 104,759 19,174

 0.99999 0.99999 0.99965 0.99965 0.99964 0.99999

 0.99999 0.99999 0.99966 0.99966 0.99966 0.99999

 0.99999 0.99999 0.99967 0.99967 0.99967 0.99999

 0.99999 0.99999 0.99969 0.99968 0.99968 0.99999

 0.99999 0.99999 0.99970 0.99969 0.99969 0.99999

 22,980 42,212 25,056 24,167 44,464 24,351

 28,611 52,896 21,420 30,126 55,771 20,914

 36,179 67,255 18,474 38,134 70,966 18,131

 46,350 86,553 16,088 48,898 91,387 15,876

 60,021 112,487 14,156 63,365 118,832 14,050

Annualized Repair Cost (2011$)

Annualized Maintenance Cost (2011$)
0.999894622 0.999895965 0.999897533 0.999894875 0.999896158 0.999896339

0.999895637 0.999896735 0.999897152 0.999895845 0.999896892 0.999895774

0.999896503 0.999897385 0.999896733 0.999896671 0.99989751 0.999895159

0.999897222 0.999897919 0.999896281 0.999897355 0.999898017 0.999894503

0.999897804 0.999898347 0.999895804 0.999897909 0.999898424 0.999893817

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000
11 12 13 14 15

Glycol cooled 65-

240

Glycol cooled 

>240 Glycol cooled <65

Glycol cooled 65-

240

Glycol cooled 

>240

Large Very large Small Large Very large

111,489 249,211 21,262 88,851 198,529

101,830 227,066 19,790 81,570 181,815

93,814 208,772 18,540 75,556 168,071

87,056 193,406 17,465 70,504 156,572

81,281 180,315 16,532 66,200 146,808

76,289 169,031 15,713 62,491 138,415

2% 2% 5% 2% 2%

26% 26% 23% 26% 26%

30% 30% 23% 30% 30%

22% 22% 36% 22% 22%

16% 16% 10% 16% 16%

4% 4% 3% 4% 4%

1.0 1.0 1.0 1.0 1.0

92059 204814 18304 74255 165135

91865 204371 18228 74109 164801

89621 199249 17876 72425 160953

85701 190336 17325 69495 154283

81081 179864 16511 66052 146472

76289 169031 15713 62491 138415

#REF! #REF! #REF! #REF! #REF!

$ 24,377 $ 42,217 $ 25,664 $ 25,563 $ 44,469

$ 30,001 $ 52,902 $ 22,027 $ 31,514 $ 55,777

$ 37,559 $ 67,262 $ 19,081 $ 39,512 $ 70,973

$ 47,717 $ 86,562 $ 16,695 $ 50,261 $ 91,397

$ 61,368 $ 112,498 $ 14,763 $ 64,708 $ 118,844

$ 34,178 $ 60,839 $ 21,262 $ 35,935 $ 64,176

$ 35,753 $ 63,831 $ 20,236 $ 37,601 $ 67,342

$ 40,137 $ 72,160 $ 18,726 $ 42,240 $ 76,156

$ 48,263 $ 87,599 $ 16,646 $ 50,839 $ 92,495

$ 61,368 $ 112,498 $ 14,763 $ 64,708 $ 118,844

0.2% 0.2% 0.4% 0.2% 0.2%

2.6% 2.7% 2.3% 2.5% 2.5%

6.9% 7.1% 5.3% 6.4% 6.6%

11.9% 12.2% 9.8% 11.0% 11.3%

17.1% 17.5% 14.2% 15.8% 16.2%

With fluid economizer
1.95 1.90 2.25 1.90 1.85

2.15 2.10 2.45 2.10 2.05

2.35 2.30 2.65 2.30 2.25

2.55 2.50 2.85 2.50 2.45

2.75 2.70 3.05 2.70 2.65

2.95 2.90 3.25 2.90 2.85

Subtracted 0.35 

from Large WC

Subtracted 0.3 from 

VL WC

Subtracted 0.05 

from Small GC

Subtracted 0.05 

from Large GC

Subtracted 0.05 

from VL GC

2.47 2.49 2.43 2.26 2.38

2.74 2.49 2.43 2.62 2.38

128 18 92 145 16

5 1 1 5 1

4% 6% 1% 3% 6%

Yes Yes Yes Yes Yes

138.220 297.521 39.046 135.246 297.214

132 288 36 132 288

 165,006 363,635 40,905 165,300 372,120

0.771 0.788 0.550 0.618 0.631

 20,354 38,673 23,820 21,540 40,925

 25,978 49,358 20,183 27,491 52,233

 33,536 63,718 17,237 35,489 67,430

 43,694 83,018 14,851 46,238 87,853

 57,345 108,955 12,919 60,685 115,301

 4,023 3,544 1,844 4,023 3,544

 4,023 3,544 1,844 4,023 3,544

 4,023 3,544 1,844 4,023 3,544

 4,023 3,544 1,844 4,023 3,544

 4,023 3,544 1,844 4,023 3,544
 1,380 2,411 265 1,380 2,411

 1,628 2,890 246 1,628 2,890

 1,961 3,535 231 1,961 3,535

 2,409 4,401 218 2,409 4,401

 3,011 5,565 208 3,011 5,565

 84 102 84 84 102

 84 102 84 84 102

 84 102 84 84 102

 84 102 84 84 102

 84 102 84 84 102

196 212 228 244 260

 101,829 227,064 19,786 81,553 181,776

 93,813 208,770 18,536 75,540 168,036

 87,055 193,404 17,462 70,490 156,540

 81,280 180,314 16,529 66,188 146,779

 76,288 169,029 15,710 62,479 138,388

 0.99999 0.99999 0.99979 0.99979 0.99979

 0.99999 0.99999 0.99980 0.99979 0.99979

 0.99999 0.99999 0.99981 0.99980 0.99980

 0.99999 0.99999 0.99981 0.99981 0.99980

 0.99999 0.99999 0.99982 0.99981 0.99981

 24,375 42,212 25,661 25,560 44,464

 29,998 52,896 22,025 31,511 55,771

 37,555 67,255 19,079 39,508 70,966

 47,712 86,553 16,693 50,256 91,387

 61,361 112,487 14,761 64,701 118,832
0.99989228 0.999895965 0.999896515 0.999892628 0.999896158

0.999893686 0.999896735 0.999895976 0.999893979 0.999896892

0.999894912 0.999897385 0.999895388 0.999895153 0.99989751

0.999895948 0.999897919 0.999894761 0.999896142 0.999898017

0.9998968 0.999898347 0.999894104 0.999896954 0.999898424

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000
Get data from selected Results Tab

Results Based on

Input Tab Name=> CB Results 11-09 5000NoPrLearn

offset

7

$v$35 0

1

2

3

4

offset

$s$35 0

1

2

3

4
offset

$q$3501234

offset

$r$3501234
offset

$t$3501234

offset

$u$3501234