**Worksheet**

**Labels**

**LCC Sum ma** **ry Crystal Ball**  **NIA Output Econ Trends**  **Markups Engineering**  **Discounted Costs Discount Rate**  **Electricity Prices Water Prices** 

**Installation Costs Sales Tax**  **EnergyConsum ption**  **Population Maintenance and Repair Costs** 

**Econom izer**  **TSD Tables CB Results (m** **ultiple 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

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

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 perform s calculations to determ** **ine life-cycle costs and payback periods for different efficiency levels of autom** **atic com me** **rcial ice-m aking equipm** **ent. 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,

operating costs, LCC and Payback. Contains outputs for each equipment class from the Crystal Ball/Monte Carlo analysis. Not used. This sheet is hidden. Contains Electricity and Water price forecasts in a more organized table. Also

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

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

n 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 dropdow n 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 Model for Computer Room AC Equipment

**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 population weight Alaska of each state (plus, Washington, D.C.). Each state's population Arizona is expressed as a percentage of the U.S. total. Each state's number Arkansas is selected by Crystal Ball based on the state's relative population California weight. Population weights based on the 2010 U.S. Census. Colorado Connecticut Cell O46: Bldg_Type. In Column J is the percentage of ice Delaware machines purchased for use in each of the seven building types. District of Columbia Data based, as of 6/27/2011, on ADL data from 1996, prepared Florida for the U.S. DOE. Georgia Hawaii Cell B58: Eq_Life. In Column C is a list of equipment Idaho life assumptions and in Column D is a probability of the piece Illinois of equipment being replaced in a given year. The probabilities Indiana come from a Weibul function that yields an average unit life of 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 

# Labels 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

2022 6 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, Installation Cost**  **Number**

**Run Model Undiscounted** FALSE 7

**Repair Cost** 8 2 3 4 5 6

**Cooling Tower/Well Water** 1

FALSE

**Conservation Programs Installation Cost** 

### Cell E4: State. In Column F is the relative population weight of each state (plus, Washington, D.C.). Each state's population is expressed as a percentage of the U.S. total. Each state's number is selected by Crystal Ball based on the state's relative population weight. Population weights based on the 2010 U.S. Census.
Cell O46: Bldg_Type. In Column J is the percentage of ice machines purchased for use in each of the seven building types. Data based, as of 6/27/2011, on ADL data from 1996, prepared

Cell B58: Eq_Life. In Column C is a list of equipment life assumptions and in Column D is a probability of the piece of equipment being replaced in a given year. The probabilities come from a Weibul function that yields an average unit life of approximately 8 1/2 years.

**Crystal Ball Inputs Described**

### Current Type **7 Office** 

**1** 

### Base and sensitivity analyses Base and sensitivity analyses Monte Carlo analyses 

### Assumptions Related To Building 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 State Name**  **State Building Type**  

## #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**  

# Life Cycle Cost Inputs for Computer 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 

## Tax Credit Program (modeled as percent reduction **Analysis Type**

**Rebate Program (modeled as a straight dollars-off from the Total Installed Price). Amount 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$) Rebutttable**  **Pay Back Period (Yrs)**  **First Year Water Cost**  **(2011$)** 

## Conservation Program being 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%**  

# Export 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 **Ai r 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 **Ai r 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 **Ai r 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 **Ai r 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 05 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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?

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life Number of Trials Reported**  **Latest Complete Run Date and Time Information**

**Number of Trials Reported**

**Number of Trials Reported An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**Al l Custs**  **An nual**  **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?

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **Af fected Customers**  **Latest Complete Run Date and Time Information**

**Af fected Customers**  **Af fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Af**  **fected Customers Af**  **fected Customers**

**Af fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage Af**  **fected Customers Af**  **fected Customers Af**  **fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs **Af fected Customers**  **Af fected Customers**  **Af fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs 0 0 0 5000 **Af fected Customers**  **Af fected Customers**  **Af fected 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

**Al l Custs**  **An nual**  **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 **Af fected Customers** 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

**Al l Custs**  **An nual**  **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 **Af fected Customers** 

### 10 11 12 13

**Af fected Cust**  **An nual**  **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?

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual** **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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!

**Af fected Cust**  **An nual**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) 25,563 $ 1,380 $ 84 $ 81,57031,514

$ 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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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

**An nual**  **An nual**  **An nual**  **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?

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life**

**Me an Values**  **Me an Values** 

**Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle**

**Me an Values**  **Me an Values**  **Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2017 2017**  **Cost**

**Me an Values**  **Me an Values** 

**Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2017 2017**  **Cost** (kgal/yr) ($/yr) ($/yr) ($)

**Me an Values** 

**Me an Values**  **Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2017 2017**  **Cost** (kgal/yr) ($/yr) ($/yr) ($)

0 7,784 $ 1,464 $ 128,143 $ **Me an Values**  **Me an Values**  **Me an 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!

**An nual**  **An nual**  **An nual**  **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! **Me an Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**An nual**  **An nual**  **An nual**  **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!

**Me an Values** 

### 22 23 24 25

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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?

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected** **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

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

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

513 315 -493 -1927 #NUM! #NUM! #NUM!

**Al l Cust.**  **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings Al** **l Af**  **fected LCC**  **Customers Customers**  **Savings** ($) ($) ($)

7371 12385 15667 17723 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

22073 37820 49220 57515 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

5211 9492 13050 16006 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Calculated LCC Savings**  **Calculated LCC Savings Calculated LCC Savings** **Customers Customers**  **Savings**

($) ($) ($)

-1462 -6321 -15698 -30437 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

323 -6308 -21843 -47587 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

4554 8233 11310 13882 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings**($) ($) ($)

-5283 -13376 -25563 -43068 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

-8451 -22574 -44261 -75911 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

5291 9642 13239 16229 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($) **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings**-290 -4721 -14124 -29491 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

2441 -3664 -19732 -47299 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

4980 9024 12383 15191 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($) **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings**-3117 -10290 -21924 -39026 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

-3946 -15934 -37058 -68490 #NUM! #NUM! #NUM! **Calculated LCC Savings**#NUM!#NUM! #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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?

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Me** **dian Values Me** **dian Values**

**Me dian Values** **Cust LCC Al** **l 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!

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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!

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water** 

**Me dian Values**  **Me dian Values**  **Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2017**  **Me dian Values**  **Me dian Values**  **Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2017**  ($) (Years) (Years) ($/yr) **Me dian Values** 

**Me dian Values**  **Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2017**  ($) (Years) (Years) ($/yr)

- $ **Me dian Values**  **Me dian Values**  **Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $ **Me dian Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM!

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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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! **Me dian Values** 

### 34 35 36 37

**Total Net An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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?

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Minimum Values Minimum Values**  **Minimum Values Ma** **int. 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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?

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected** **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** 

**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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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

**An nual**  **An nual**  **An nual**  **Al l 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?

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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 Values100,252 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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 Values64,856 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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?

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected** **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 25,001 $ 1,380 $ 84 $ 76,87930,984

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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?

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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

**Al l Cust.**  **Af fected**  **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?

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**An nual**  **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?

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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?

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

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

### 75th Percentile Values 75th Percentile Values

75th Percentile Values**Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 

### 75th Percentile Values 75th Percentile Values 75th Percentile Values1,380

$ 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 Values1,628

$ 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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?

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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

**Af fected**  **Presumptive An** **nual 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?

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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!

- $

**Af fected**  **Presumptive An** **nual 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!

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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!

**Af fected**  **Presumptive An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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?

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma ximum Values**  **Ma ximum Values** 

**Ma ximum Values** **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Ma** **ximum Values**

**Ma ximum Values**  **Ma ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2017**  **Cost - 2017 Ma** **ximum Values Ma** **ximum Values**

**Ma ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2017**  **Cost - 2017** ($/yr) (kWh/yr) ($/yr) ($/yr) **Ma ximum Values**  **Ma ximum Values**  **Ma ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2017**  **Cost - 2017** ($/yr) (kWh/yr) ($/yr) ($/yr)

84 $ 110,703 25,629 $ 1,464 $ **Ma ximum Values**  **Ma ximum Values** 

**Ma ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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! **Ma ximum Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM!

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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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! **Ma ximum Values** 

### 102 103 104 105

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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?

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected** **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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 Of Impacted Customers**  **Of Impacted Customers**

**Of Impacted 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**  **Of Impacted Customers**

**Of Impacted Customers Of Impacted 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**  **Of Impacted Customers Of Impacted Customers**  **Of Impacted 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 **Of Impacted Customers Of Impacted Customers**  **Of Impacted 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 **Of Impacted Customers Of Impacted Customers** 

**Of Impacted Customers**0

- 14

- 46

- 72

-

- 100

- 100

- 100

**Presumptive Energy only**  **Payback Payback**  % < 3 yrs % < 3 yrs

- 100

- - 6

- 30

- 57

-

- 100

- 100

- 100 **Of Impacted 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! **Of Impacted Customers**

### 118 119 120 121

**Net No**  **Net Cost**  **Impact Benefit**  % % % **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?** 

**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!** 

**Custom ers with**  **Custom ers with** 

**Custom ers 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**

**Custom ers with**  **Custom ers with**  **Custom ers 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** 

**Custom ers with**  **Custom ers with**  **Custom ers 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**  % % %

**Custom ers with**  **Custom ers with**  **Custom ers 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**

**Custom ers with**  **Custom ers with**  **Custom ers 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!** 

**Custom ers 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!** 

**Custom ers with** 

### 122 123 124 125

**An nual**  **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?

**An nual**  **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 $

**An nual** **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y22,975

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 24,104 $ 1,380 $ 84 $ 61,93929,777

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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?

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 

### 5th Percentile Values 5th Percentile Values 5th Percentile Values6,438

$ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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 Values4,217

$ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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

**Al l Cust.**  **Af fected**  **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?

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**An nual**  **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?

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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?

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **95th Percentile Values**

**95th Percentile Values**

**95th Percentile Values Repair**  **Ma int.**  **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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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?

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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

**Af fected**  **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?

**Af fected**  **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

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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!

**Af fected**  **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 

## U.S. Commercial Sector Electricity 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% 

## U.S. Commercial Sector Water & Wastewater Price Forecasts (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.=1.000)** 

## 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 StatesConnecticut 

### 1,321 1,704,668 145,740

Delaware 

### 306 481,900 D
District of Columbia 

### 22 34,600 D
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 

### 416 655,100 D
Wisconsin 

### 1,839 2,926,545 234,962Wyoming 

### 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 Columbia, and West Virginia based on number of establishments and a Value of Net Construction per establishment. Baseline Markup set to national average where the Census Bureau withheld data. **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 model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each**



### % Markup Source: Heating, Air Conditioning and Refrigeration Distributors International, 2010 Profit Report (2009 Data), Profit **Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings 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**
**same.**



### Net Sales

**Mechanical Contractor Baseline Mark-ups by State Index, 2007 (U.S.=1.000)** 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



### New Construction units as % of total shipments **National Account / Mfg Direct to Customer (1-party)**
**Maufacturer or Distributor/Contractor/Customer (3-party)**

**Cost of Materials ($000)**  **Construction**

**Payroll ($000) Baseline Markup**  **Relative Markup Index**  

### 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

### 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 benefits 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 Detailed Statistics for Establishments: 2007. Note: Mechanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

### Baseline Markup (**MUWHOLE BASE**

### 128,922 54,792 1.461 0.989
**1.477** 

### 1.000
**0.070 0.048** 

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 Columbia, and West Virginia based on number of establishments and a Value of Net Construction per establishment. Baseline Markup set to national average 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 Occupancy Expenses 3.8% $0.038 $0.052 Other Operating Expenses 5.4% $0.054 $0.074 Total Operating 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

**As used 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 for equipment – new and replacement. Although sufficient data is generated to model each separately, such is not necessary to model the CRAC market. Rather, the model creates one weighted average for all analyses.** 



### Source: Heating, Air Conditioning and Refrigeration Distributors International, 2010 Profit Report (2009 Data), Profit Planning Group, Boulder, Colorado **Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings 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**



### Costs for Distributor Markup

Sales Basis Per Dollar of Sales **Median Control and Refrigeration Firm (Not Used)** Per Dollar of Cost of Goods Sold

### Direct Cost of Equipment Sales:Cost of goods sold Salaries (indirect) and benefits **Occupancy Expense:**Rent, Communications, maintenance, and utilities **Other Operating Expenses:**Computing, Depreciation, Acctg, Advertising, Insurance, and other **Net Profit Before Taxes**
**Incremental Markup ( MUWHOLE INCR** **):** Increased revenue per dollar increase cost of goods sold **U.S. Average Costs for Mechanical / Plumbing Contractor Markup**

**Source: U.S. Census Bureau. 2007.**Plumbing, Heating, and Air-Conditioning Contractors. Sector 23: 238220. Contractors. Industry Series: Preliminary Detailed Statistics for Establishments: 2007. Note: Mechanical 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** 

### Markups for Commercial Ice Making Equipment

1.47429
1.07261
1.58134 **As used 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 for equipment – new and replacement. Although sufficient data is generated to model each separately, such is not necessary to model the CRAC market. Rather, the model creates one weighted average for all analyses.** 

**Overall Markup**

**Overall Markup**



### Source: Heating, Air Conditioning and Refrigeration Distributors International, 2010 Profit Report (2009 Data), Profit 1.27038

**Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings 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% **U.S. Average Costs for Mechanical / Plumbing Contractor Markup**

Note: Mechanical contractor costs and expenses are first presented as total dollar values and than converted 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 Markups, By State
**State-by-State Sales Tax Factor**

1.47429
1.07261
1.58134 **As used 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 for equipment – new and replacement. Although sufficient data is generated to model each**

**Overall Markup**

**Overall Markup**

1.27038

**Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings 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** 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** 

# Sales Tax and 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** 

**Values selected for this scenario / analysis by selection of the value 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 kBtu Water 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 kBtu Water 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) $



# US Average End User Cost (2011$) (No Learning, Always 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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%

Annual Maintenance Cost as % of End User 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 kBtu Water 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

Annual Repair Cost as % of End User 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 kBtu Water 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



# Installation Cost (2011$) - Baseline plus incremental changes 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Water 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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 kBtu

Glycol 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. 1Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Federal Reserve. Hyperlink last verified on 6/27/2011. Rate calculated with 1971–2010 data. http://www.federalreserve.gov/releases/h15/data.htm.
2Risk 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.ny u.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 3U.S. Bureau of Economic Analysis. Table 1.1.9. Implicit Price Deflators for Gross Domestic Product.

Weighted Average, Lodging (Not used) Weighted Average, Health CareSonesta 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, Education10 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, OfficeAdministaff 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% 0.5104Cray 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 $315.40 1 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. $868.60 1 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. $3.50 2 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% 0.6107LivePerson 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% 0.3187Siebert 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 $766.90 1 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 $2,511.40 1 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 $1,388.80 1 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% 0.5743SCM Microsystems $61.10 0.8 9.33% 99.88% 0.5655

Blackbaud Inc $1,140.40 1 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 $1,131.80 1 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 $2,894.80 1 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 $895.40 1 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. $1,734.00 1 9.97% 99.02% 0.3899 Elephant Talk Communications $78.10 0.85 9.49% 99.00% 1.275 Kongzhong Corp $381.50 1 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% 0.4022Evolving 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 $2,486.50 1 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% 0.3252NetApp 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 $1,401.50 1 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 $690.30 1 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% 0.6181Bank 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. $5.20 1 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% 0.8088Navigators 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% 1.2Allied 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 $2.10 1 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. $430.90 1 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 $4,405.70 1 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. $2,796.60 1 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% 0.2102StanCorp 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 $1,869.70 1 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) $1,596.40 1 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 $239.80 1 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% 0.6852CACI 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. $2,545.60 1 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 $656.50 1 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% 1.5406Nat'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% 0.6049Ohio 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% 0.6839First 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% 0.6352ACNB 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% 0.6178BNC 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% 0.3364Century 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% 0.5225Annapolis 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 $321.20 1 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% 0.3597KKR 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% 1.466Habersham 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% 0.6425Building 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%

Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Federal Reserve.

Rate calculated with 1971–2010 data. Data used in the calculation of the S&p 500 index from Damodaran. Cost of Debt Lookup Table (Based on Standard Deviation in

Stock Prices) Standard Deviation Interval INTEREST RATE PREMIUM, Local Non-Chain Establishments DISTRIBUTION OF COMPUTER ROOM AIR CONDITIONER DISCOUNT RATES

Notes about derivationCost 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% Crystal Ball Weighted Average, Lodging (Not used) Weighted Average, Health Care Crystal Ball8.24% 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% Crystal Ball Weighted Average, Food Service (Not Used)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 Crystal Ball Weighted Average, Retail (Not Used)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 Ball2.05% 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 Crystal Ball Weighted Average, Food Sales (Not Used)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% 0.0375Updated 6/27/2011

Updated 6/27/2011 Below is the WeightedAverage used in nonCrystal Ball mode 4.10%

Inflation-Adjusted. Factor from President's 2011Budget = GDP LongInflation-Adjusted. Factor from EIAAEO2011 = GDP Longterm Price IndexUpdated 6/27/2011

Below is the WeightedAverage 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 2011Budget = GDP LongBelow is the WeightedAverage used in nonCrystal Ball modeUpdated 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 WeightedAverage used in nonCrystal Ball mode Inflation-Adjusted. Factor from President's 2011Budget = GDP Long4.18% Below is the WeightedAverage used in nonCrystal Ball modeUpdated 6/27/2011

Updated 6/27/2011 Below is the WeightedAverage used in nonCrystal Ball mode 2.68%

Inflation-Adjusted. Factor from President's 2011Budget = 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 2011Accessed 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-AEO2011®ion=0- 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 Buildings (Including Malls), 2003 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 the economic cases and through the years.

**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

## Regional Electricity Price Forecasts (Reference Case) (converted 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



## Regional Electricity Price Forecasts (High Economics Case)(Converted 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



## Regional Electricity Price Forecasts (Low Economics Case) (Converted 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 http://www.eia.doe.gov/oiaf/aeo/tablebrowser/#release=AEO2011&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**



### CBECS Table C-14A Electricity Zconsumption and Expenditure Intensities for All Buildings (Including Malls), 2003 CBECS Table A-1 Summary Table for All Buildings (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

$

## Regional Electricity Price Forecasts – High Economics Case (2011$ 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

$



## Regional Electricity Price Forecasts – Low Economics Case (2011$ 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

$

### Input Cells: Input new values into the yellow cells only and the data will auto-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 0.103State 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 CostsFresno 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 70,851 1 116.1 116.1 106.8 70,851 116.1

District of Columbia Washington 601,723 1 94.9 94.9 98.0 601,723 94.9Florida 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 337,256 1 108.6 108.6 103.7 337,256 108.6

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 3.6 101.03,330,287 100.0% 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 79.8New 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 51.2 109.9Rochester 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% 100.2New 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 74.2Greensboro 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 92.8Erie 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 178,042 1 108.0 108.0 103.3 178,042 108.0

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 85.1El 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 VirginiaCharleston 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, MACalculated 

### 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 

## CALCULATIONS FOR STATE-LEVEL INSTALLATION COST ADJUSTMENTS

Labor & Materials Costs

Census Division State 

## Population Weights and RS Means Indexes

Sum of City Populations Used 2010 U.S.

Population, 2010 Census To Calculate State Indexes5.2 

### 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 98.02.1 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 3.5113.4

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 4.131.3 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 45.411.5 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 23.9 100.147.0 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 6.68.9 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 1.84.2 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 12.25.7 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 6.5 101.129.9 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



### 2010 Census Redistricting Data (Public Law 94-171) Summary File, Tables 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 Labor

State State Name Population Weighted Means Indexes37.3 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.=100.0)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 60.4 100.0 100.0 100.0 100.0 100.0 100.04 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 

# STATE RELATIVE INSTALLATION 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 84.3 100.0 100.0 100.0 100.0 100.0 100.0 100.0Labor 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 Type40.3 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 "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "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 Baseline24523 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 122572 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 20454322955 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 221357 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 320372 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 419192 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 60 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 726869 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 20234016252 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 15748616333 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 18593211508 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 14455416542 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 16100513260 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 10987415533 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 11598213574 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 26061323716 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 6.5.1B

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 ASHRAE 90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an Economizer is Required for Computer Rooms. 90.1 Requirements are by 16 DOE climate zones, but the computer room economizer requirements in Table 6.5.1B were 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 B 1 1 1 28 Nebraska C 1 0 1 29 Nevada B 1 1 1 30 New Hampshire C 1 0 1 31 New Jersey C 1 0 1 32 New Mexico B 1 1 1 33 New York C 1 0 1 34 North Carolina A 0 0 0 35 North Dakota C 1 0 1 36 Ohio C 1 0 1 37 Oklahoma A 0 0 0 38 Oregon B 1 1 1 39 Pennsylvania C 1 0 1 40 Rhode Island C 1 0 1 41 South Carolina A 0 0 0 42 South Dakota A 0 0 0 43 Tennessee A 0 0 0 44 Texas A 0 0 0 45 Utah B 1 1 1 46 Vermont C 1 0 1 47 Virginia A 0 0 0 48 Washington B 1 1 1 49 West Virginia A 0 0 0 50 Wisconsin C 1 0 1 51 Wyoming B 1 1 1 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%
A value of 1 indicates required. 0 indicates 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 <65 kBtu/h >=240 kBtu/h >=65, <240 kBtu/h This sheet estimates the relative fraction of shipments by state of units with and without economizer based on ASHRAE 90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an Economizer is Required for Computer Rooms. 90.1 Requirements are by 16 DOE climate zones, but the computer room economizer requirements 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%

### Need data from 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%AlabamaAlaskaArizonaArkansasCaliforniaColoradoConnecticutDelawareDist.of...FloridaGeorgiaHawaiiIdahoIllinoisIndianaIowaKansasKentuckyLouisianaMaineMarylandMassachusettsMichiganMinnesotaMississippiMassachusettsPopulation Weights Water Cooled w/ FE 65

-240 kBtuMississippiMissouriMontanaNebraskaNevadaNew...NewJerseyNewMexicoNewYorkNorthCarolinaNorthDakotaOhioOklahomaOregonPennsylvaniaRhodeIslandSouthCarolinaSouthDakotaTennesseeTexasUtahVermontVirginiaWashingtonWestVirginiaWisconsinWyomingNorthCarolinaNorthDakotaPennsylvaniaRhodeIslandSouthCarolinaSouthDakotaWestVirginia

### 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 

# Baseline Repair 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 

# Baseline Maintenance 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** 



# Maintenance and Repair Cost Escallation by Efficiency Level

**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

**Equipm ent Class**  **Baseline Energy Consum** **ption 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 128.2Colorado 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 Com** **me rcial** 

**Electricity Price cents/kWh**  **State Com** **me rcial**  **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 $0.088Arizona $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/Contractor Distributor** 

# To make this sheet report national average values, make sure that "State" is set to U.S. on the LCC Summary Tab.

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 CRAC Equipment Units of the 15 CRAC **Equipment Classes and All Efficiency Levels Within the Equipment Classes**

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 OtherRhode 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 Com** **me rcial** 

**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 Costs for LCC ($/yr) by Efficiency Level** 

### Table 6.2.14**Annualized Maintenance Costs by Equipment Class for Each Efficiency Level** 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 $0.00 #VALUE! Other 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 kBtuOklahoma $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 

### Table 6.2.7 Costs and Markups for Determination of Weighted-Average 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 0 Other **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

# To make this sheet report national average values, make sure that "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 

### Table 6.2.5 Energy Consumption Values for Representative CRAC Equipment Units of the 15 CRAC **Equipment Classes and All Efficiency Levels 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 **Annualized Maintenance Costs for LCC ($/yr) by Efficiency Level** 

### Annualized Maintenance 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 Cooled <65 at U.S. Average Conditions (2011$)** 

3 15,863 4 18,283 5 10,565 6 $10,565.09



### 0.100 **0.105 0.110** **U S** **W e** **i g** **h t** **e d** **A v** **e r** **a g** **e R** **e a** **l C** **o s** **t /** **k W** **h (** **2 0** **1 1** **$ )**  

# Electricity Price Pr**ojections**

### 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 e** **i g** **h t** **e d** **A v** **e r** **a g** **e R** **e a** **l C** **o s** **t /** **k W** **h (** **2 0** **1 1** **$ )** 



# Ye**ar**

**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 

### Table 6.2.8 Weighted-Average Equipment Price, Installation Cost, and Total Installed Costs for Air Cooled <65 at U.S. Average **Conditions (2011$)**

1,415 19,698



# Electricity Price Pr**ojections Level 2**  **Level 3 Level 4**  

### 8.9 10.4 12.2 **Rebuttable payback period (years)*** 

### 2030 **2035 2040**  **2045**

**AEO 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 Com me** **rcial**

**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** 

**Prem ium**  **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 Governm** **ental**

**Local or Non-Chain 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 **Ai r 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 **Ai r 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 **Ai r 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 05 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life Number of Trials Reported** 

**Number of Trials Reported Latest Complete Run Date and Time Information** 

**Number of Trials Reported An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

**An nual**  **An nual**  **Life An** **nual Ma** **intenance 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **Af fected Customers**  **Af fected Customers**  **Latest Complete Run Date and Time Information**

**Af fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Af**  **fected Customers Af**  **fected Customers Af**  **fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage Af**  **fected Customers Af**  **fected Customers Af**  **fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs **Af fected Customers**  **Af fected Customers**  **Af fected 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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs 0 0 0 5000 **Af fected Customers**  **Af fected Customers**  **Af fected 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

**Al l Custs**  **An nual**  **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 **Af fected Customers** 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

**Al l Custs**  **An nual**  **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 **Af fected Customers** 

### 10 11 12 13

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual** **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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 $

**Af fected Cust**  **An nual**  **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!

**Af fected Cust**  **An nual**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) 25,563 $ 1,380 $ 84 $ 81,57031,514

$ 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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life**

**Me an Values** 

**Me an Values**  **Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle**

**Me an Values**  **Me an Values** 

**Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2017 2017**  **Cost**

**Me an Values** 

**Me an Values**  **Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2017 2017**  **Cost** (kgal/yr) ($/yr) ($/yr) ($)

**Me an Values**  **Me an Values** 

**Me an 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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **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!

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2017 2017**  **Cost** (kgal/yr) ($/yr) ($/yr) ($)

0 7,784 $ 1,464 $ 128,143 $ **Me an Values** 

**Me an Values**  **Me an 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!

**An nual**  **An nual**  **An nual**  **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! **Me an Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**An nual**  **An nual**  **An nual**  **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!

**Me an Values** 

### 22 23 24 25

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected** **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l 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

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

-3946 -15934 -37058 -68490 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

466 335 -427 -1785 #NUM! #NUM! #NUM!

**Al l Cust.**  **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings Al** **l Af**  **fected LCC**  **Customers Customers**  **Savings** ($) ($) ($)

7371 12385 15667 17723 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

22073 37820 49220 57515 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

5211 9492 13050 16006 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Calculated LCC Savings**  **Calculated LCC Savings Calculated LCC Savings** **Customers Customers**  **Savings**

($) ($) ($)

-1462 -6321 -15698 -30437 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

323 -6308 -21843 -47587 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

4554 8233 11310 13882 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings**($) ($) ($)

-5283 -13376 -25563 -43068 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

-8451 -22574 -44261 -75911 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

5291 9642 13239 16229 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($) **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings**-290 -4721 -14124 -29491 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

2441 -3664 -19732 -47299 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

4980 9024 12383 15191 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($) **Calculated LCC Savings Calculated LCC Savings**  **Calculated LCC Savings**-3117 -10290 -21924 -39026 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **LCC Customers**  **Customers Savings**  ($) ($) ($)

-3946 -15934 -37058 -68490 #NUM! #NUM! #NUM! **Calculated LCC Savings**#NUM!#NUM! #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Me** **dian Values**

**Me dian Values**  **Me dian Values** **Cust LCC Al** **l 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!

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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!

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water** 

**Me dian Values**  **Me dian Values** 

**Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2017**  **Me dian Values** 

**Me dian Values**  **Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2017**  ($) (Years) (Years) ($/yr) **Me dian Values**  **Me dian Values** 

**Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2017**  ($) (Years) (Years) ($/yr)

- $ **Me dian Values** 

**Me dian Values**  **Me dian 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

- $

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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

- $ **Me dian Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM!

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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l 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! **Me dian Values** 

### 34 35 36 37

**Total Net An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Minimum Values**

**Minimum Values Minimum Values** **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected** **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** 

**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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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 Values100,252 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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 Values64,856 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!

**An nual**  **An nual**  **An nual**  **Al l 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!

**An nual**  **An nual**  **An nual**  **Al l 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

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected** **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 25,001 $ 1,380 $ 84 $ 76,87930,984

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

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

### 75th Percentile Values

75th Percentile Values 75th Percentile Values**Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 

### 75th Percentile Values 75th Percentile Values

75th Percentile Values1,380

$ 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 Values1,628

$ 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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!

- $

**Af fected**  **Presumptive An** **nual 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!

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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

- $

**Af fected**  **Presumptive An** **nual 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!

**Af fected**  **Presumptive An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma ximum Values**  **Ma ximum Values** 

**Ma ximum Values** **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Ma** **ximum Values Ma** **ximum Values Ma** **ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2017**  **Cost - 2017 Ma** **ximum Values Ma** **ximum Values Ma** **ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2017**  **Cost - 2017** ($/yr) (kWh/yr) ($/yr) ($/yr) **Ma ximum Values**  **Ma ximum Values**  **Ma ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2017**  **Cost - 2017** ($/yr) (kWh/yr) ($/yr) ($/yr)

84 $ 110,703 25,629 $ 1,464 $ **Ma ximum Values**  **Ma ximum Values**  **Ma ximum 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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! **Ma ximum Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM!

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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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! **Ma ximum Values** 

### 102 103 104 105

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected** **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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!

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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 Of Impacted Customers**  **Of Impacted Customers**

**Of Impacted 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**  **Of Impacted Customers Of Impacted Customers**  **Of Impacted 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**  **Of Impacted Customers Of Impacted Customers**  **Of Impacted 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 **Of Impacted Customers Of Impacted Customers**  **Of Impacted 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 **Of Impacted Customers Of Impacted Customers**  **Of Impacted Customers**0

- 14

- 46

- 72

-

- 100

- 100

- 100

**Presumptive Energy only**  **Payback Payback**  % < 3 yrs % < 3 yrs

- 100

- - 6

- 30

- 57

-

- 100

- 100

- 100 **Of Impacted 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! **Of Impacted 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!** 

**Custom ers with**  **Custom ers with**  **Custom ers 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**

**Custom ers with**  **Custom ers with**  **Custom ers 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** 

**Custom ers with**  **Custom ers with**  **Custom ers 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**  % % %

**Custom ers with**  **Custom ers with**  **Custom ers 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**

**Custom ers with**  **Custom ers with**  **Custom ers 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!** 

**Custom ers 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!** 

**Custom ers with** 

### 122 123 124 125

**An nual**  **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 $

**An nual**  **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 $

**An nual** **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y22,975

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 24,104 $ 1,380 $ 84 $ 61,93929,777

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 

### 5th Percentile Values 5th Percentile Values 5th Percentile Values6,438

$ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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 Values4,217

$ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected 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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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

**Al l Cust.**  **Af fected**  **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!

**Al l Cust.**  **Af fected**  **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

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **95th Percentile Values**

**95th Percentile Values 95th Percentile Values** **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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!

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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!

**Af fected**  **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 1,239Efficiency

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 DA**

**TA 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 13,445Ratio 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% **Av erage 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**

**Av erage 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 **An nualized Repair Cost (2011$)** 

**An nualized 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 economizer1.95 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 3,5441,380 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 64,701 118,8320.99989228 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 0.000Get 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$35 **0 1**  **2 3**  **4**

**offset**
$r$35 **0 1**  **2 3**  **4 offset** 

$t$35 **0 1**  **2 3**  **4**

**offset**
$u$35 **0 1**  **2 3**  **4**